![IT services sector's 2024 expectations fell slightly in Q1 - revenue expected to remain flat and profitability to rise slightly](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=contain/https://content.inderes.se/assets/a1c27db3-febe-46a3-abe4-aa20c188fd13.png)
Siili Solutions
7.8 EUR -1.76%7,794 investors are following this company
Siili Solutions is a provider in the IT sector. The company develops and integrates software for information systems and offers services related to the development of technology platforms, information management, IT architecture, and various project management. The competence is found in data management, analysis, and artificial intelligence. Siili Solutions was founded in 2005 and is headquartered in Helsinki.
P/E (24e)
11.88
EV/EBIT (adj.) (24e)
8.53
EV/S (24e)
0.55
Dividend yield-% (24e)
3.85 %
Target price
8.60 EUR
Recommendation
Reduce
Updated
12.6.2024
NASDAQ Helsinki
SIILI
Daily low / high price
7.68 / 7.82
EUR
Market cap
63.49M EUR
Turnover
13.03K EUR
Volume
1.7K
Business risk
Valuation risk
Current
Previous
Latest research
Extensive report
Inderes' extensive report is an investor's handbook on customer companies covered by our research.
The latest extensive report was released
Read the reportAnalyst
![Joni Grönqvist Joni Grönqvist](https://www.inderes.se/cdn-cgi/image/format=auto,width=128,height=128,quality=90,fit=cover/https://core.inderes.fi/sites/default/files/2022-10/joni-gronqvist-1.png)
Joni Grönqvist
Analyst
Financial calendar
Interim report
13.08.2024
Business review
22.10.2024
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Lamy Oy | 16.0 % | 16.0 % |
Ilmarinen Mutual Pension Insurance Company | 7.5 % | 7.5 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Taru Salo | 01.03.2024 | 9EUR |
Kenneth Lindfors | 01.03.2024 | 593EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 83.3 | 99.3 | 118.3 | 122.7 | 117.5 | 121.7 | 129.1 | 134.3 |
growth-% | 3.4 % | 19.2 % | 19.2 % | 3.7 % | -4.3 % | 3.6 % | 6.1 % | 4.0 % |
EBITDA | 9.1 | 12.0 | 14.9 | 12.1 | 11.3 | 12.2 | 13.9 | 15.4 |
EBIT (adj.) | 6.7 | 9.3 | 11.6 | 8.7 | 7.6 | 8.3 | 9.9 | 10.1 |
EBIT | 5.3 | 7.6 | 10.1 | 6.9 | 6.3 | 7.1 | 8.7 | 10.1 |
Profit before taxes | 6.3 | 6.4 | 5.4 | 5.5 | 5.2 | 6.5 | 8.2 | 9.9 |
Net income | 4.4 | 5.1 | 3.7 | 5.0 | 4.0 | 5.1 | 6.5 | 7.8 |
EPS (adj.) | 0.78 | 0.93 | 1.01 | 0.66 | 0.66 | 0.77 | 0.94 | 0.96 |
growth-% | 47.2 % | 19.4 % | 8.8 % | -35.0 % | 0.1 % | 17.3 % | 22.4 % | 1.9 % |
Dividend | 0.28 | 0.18 | 0.20 | 0.26 | 0.30 | 0.35 | 0.40 | 0.45 |
Dividend ratio | 44.5 % | 24.6 % | 43.4 % | 42.3 % | 61.1 % | 56.0 % | 50.1 % | 46.9 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 10.9 % | 12.1 % | 12.6 % | 9.9 % | 9.7 % | 10.0 % | 10.8 % | 11.4 % |
EBIT-% (adj.) | 8.1 % | 9.3 % | 9.8 % | 7.1 % | 6.5 % | 6.8 % | 7.6 % | 7.5 % |
EBIT-% | 6.4 % | 7.6 % | 8.6 % | 5.6 % | 5.3 % | 5.8 % | 6.7 % | 7.5 % |
ROE | 20.9 % | 22.1 % | 11.5 % | 12.1 % | 9.2 % | 11.2 % | 13.4 % | 14.8 % |
ROI | 26.5 % | 15.9 % | 15.0 % | 9.5 % | 9.4 % | 11.3 % | 13.8 % | 15.6 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 13.25 | 14.60 | 16.10 | 9.62 | 7.80 | 7.80 | 7.80 | 7.80 |
Shares | 7.0 | 7.0 | 8.1 | 8.1 | 8.1 | 8.1 | 8.1 | 8.1 |
Market cap | 92.8 | 102.5 | 130.9 | 78.0 | 63.3 | 63.3 | 63.3 | 63.3 |
Enterprise value | 86.5 | 115.1 | 132.7 | 81.7 | 64.9 | 61.3 | 56.7 | 51.2 |
EV/S | 1.0 | 1.2 | 1.1 | 0.7 | 0.6 | 0.5 | 0.4 | 0.4 |
EV/EBITDA | 9.5 | 9.6 | 8.9 | 6.7 | 5.7 | 5.0 | 4.1 | 3.3 |
EV/EBIT (adj.) | 12.8 | 12.4 | 11.4 | 9.3 | 8.5 | 7.4 | 5.7 | 5.1 |
EV/EBIT | 16.3 | 15.2 | 13.1 | 11.8 | 10.4 | 8.6 | 6.5 | 5.1 |
P/E (adj.) | 17.1 | 15.7 | 16.0 | 14.7 | 11.9 | 10.1 | 8.3 | 8.1 |
P/E | 21.1 | 20.0 | 32.9 | 15.7 | 15.9 | 12.5 | 9.8 | 8.1 |
P/B | 4.3 | 4.1 | 3.2 | 1.9 | 1.4 | 1.4 | 1.3 | 1.2 |
P/S | 1.1 | 1.0 | 1.1 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 |
Dividend yield | 2.1 % | 1.2 % | 1.2 % | 2.7 % | 3.9 % | 4.5 % | 5.1 % | 5.8 % |
Equity ratio | 35.2 % | 30.5 % | 38.0 % | 42.0 % | 48.9 % | 51.5 % | 54.3 % | 57.6 % |
Gearing ratio | -29.1 % | 50.2 % | 4.5 % | 8.8 % | 3.8 % | -4.3 % | -13.1 % | -22.0 % |
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 65.3 | 57.4 | 122.7 | 59.5 | 57.9 | ||||
EBITDA | 6.8 | 5.3 | 12.1 | 5.2 | 6.1 | ||||
EBIT | 4.1 | 2.8 | 6.9 | 2.7 | 3.6 | ||||
Profit before taxes | 4.6 | 1.0 | 5.5 | 2.1 | 3.0 | ||||
Net income | 3.5 | 1.4 | 5.0 | 1.7 | 2.3 |
ShowingAll content types
![IT services sector's 2024 expectations fell slightly in Q1 - revenue expected to remain flat and profitability to rise slightly](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=contain/https://content.inderes.se/assets/a1c27db3-febe-46a3-abe4-aa20c188fd13.png)
![IT service sector Q1 summary: Revenue and profitability down from a strong comparison period, but some defensive wins in profitability as well](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=contain/https://content.inderes.se/assets/2960b8d0-2d5c-48ed-b5e4-0d1f888752df.png)
IT service sector Q1 summary: Revenue and profitability down from a strong comparison period, but some defensive wins in profitability as well
Correction to stock exchange release: Siili Solutions Plc: Business review, 1 January – 31 March 2024
Join Inderes community
Don't miss out - create an account and get all the possible benefits
Inderes account
Followings and notifications on followed companies
Analyst comments and recommendations
Stock comparison tool & other popular tools
Siili Solutions Plc: Business review, 1 January–31 March 2024
![IT service sector: Our expectations for 2024 generally at the lower end of companies' guidance](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=contain/https://content.inderes.se/assets/aefb64e2-4341-4ebe-a0d5-db91c5d85d27.png)
IT service sector: Our expectations for 2024 generally at the lower end of companies' guidance
Share subscription price and market value of the Siili Solutions Plc stock options 2024A
Siili Solutions Plc: Change in management team
Siili Solutions Plc: Resolutions of the Annual General Meeting and Board of Directors
![Q4 IT service sector summary: Growth and profitability in line with our expectations, 2023 can be seen as a defensive win](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=contain/https://content.inderes.se/assets/49f03a03-baae-4193-851d-48056aafa15c.png)