Sitowise Group
2.49
EUR
+2.05 %
SITOWS
NASDAQ Helsinki
Construction & Materials
Industrials
2,388 following
+2.05%
-14.14%
+8.73%
-12.32%
-21.7%
-18.36%
-70.18%
-
-69.66%
www.sitowise.com/investors
Sitowise Group operates in the construction and infrastructure industry. The company specializes in the development of major construction projects. Examples of projects that the company carries out, on its own and in collaboration with other companies in the industry, include road and building construction, as well as pipe and underground constructions. The largest operations are in the Nordic market, where customers are found among corporate customers and public actors.
P/E (adj.) (24e)
66.72
EV/EBIT (adj.) (24e)
25.99
P/B (24e)
0.75
Dividend yield-% (24e)
-
Target price
2.50 EUR
Recommendation
Reduce
Updated
7.11.2024
NASDAQ Helsinki
SITOWS
Daily low / high price
2.44 / 2.5
EUR
Market cap
89.26M EUR
Turnover
7.8K EUR
Volume
3.1K
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
Olli Koponen
Analyst
Lucas Mattsson
Analyst
Latest videos
Financial calendar
Annual report
12.02.2025
General meeting
02.04.2025
Interim report
13.05.2025
Interim report
13.08.2025
Interim report
06.11.2025
Income statement
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 160.1 | 179.3 | 204.4 | 210.9 | 193.7 | 199.1 | 213.6 | 223.3 |
| growth-% | 11.9 % | 12.0 % | 14.0 % | 3.2 % | -8.2 % | 2.8 % | 7.3 % | 4.5 % |
| EBITDA | 26.3 | 25.8 | 23.8 | 23.2 | 17.7 | 22.6 | 26.7 | 28.1 |
| EBIT (adj.) | 17.2 | 18.9 | 17.5 | 13.6 | 6.7 | 11.6 | 16.3 | 18.4 |
| EBIT | 18.3 | 16.4 | 13.2 | 11.7 | 4.9 | 11.6 | 16.3 | 18.4 |
| Profit before taxes | 15.9 | 10.3 | 10.3 | 7.1 | -0.7 | 7.1 | 12.0 | 14.3 |
| Net income | 12.6 | 7.8 | 7.8 | 5.6 | -0.5 | 5.6 | 9.4 | 11.3 |
| EPS (adj.) | 0.33 | 0.29 | 0.34 | 0.21 | 0.04 | 0.16 | 0.26 | 0.31 |
| growth-% | 143.5 % | -10.3 % | 16.4 % | -38.9 % | -82.1 % | 317.1 % | 68.9 % | 19.5 % |
| Dividend | 0.00 | 0.10 | 0.10 | 0.00 | 0.00 | 0.10 | 0.14 | 0.19 |
| Dividend ratio | 45.2 % | 45.2 % | 64.2 % | 53.2 % | 60.4 % |
Profitability and return on capital
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| EBITDA-% | 16.4 % | 14.4 % | 11.6 % | 11.0 % | 9.1 % | 11.3 % | 12.5 % | 12.6 % |
| EBIT-% (adj.) | 10.7 % | 10.6 % | 8.5 % | 6.4 % | 3.5 % | 5.8 % | 7.6 % | 8.3 % |
| EBIT-% | 11.4 % | 9.1 % | 6.4 % | 5.5 % | 2.5 % | 5.8 % | 7.6 % | 8.3 % |
| ROE | 20.4 % | 8.6 % | 6.8 % | 4.7 % | -0.4 % | 4.6 % | 7.4 % | 8.5 % |
| ROI | 11.7 % | 9.0 % | 6.4 % | 5.4 % | 2.2 % | 5.4 % | 7.6 % | 8.5 % |
Valuation
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Share price (EUR) | 8.05 | 5.14 | 3.18 | 2.49 | 2.49 | 2.49 | 2.49 | |
| Shares | 35.1 | 35.4 | 35.5 | 35.6 | 35.8 | 35.8 | 35.8 | 35.8 |
| Market cap | 284.8 | 182.5 | 113.2 | 89.3 | 89.3 | 89.3 | 89.3 | |
| Enterprise value | 344.1 | 268.1 | 196.3 | 175.1 | 167.6 | 159.7 | 152.1 | |
| EV/S | - | 1.9 | 1.3 | 0.9 | 0.9 | 0.8 | 0.7 | 0.7 |
| EV/EBITDA | - | 13.3 | 11.3 | 8.5 | 9.9 | 7.4 | 6.0 | 5.4 |
| EV/EBIT (adj.) | - | 18.2 | 15.4 | 14.4 | 26.0 | 14.5 | 9.8 | 8.2 |
| EV/EBIT | - | 21.0 | 20.4 | 16.8 | 35.9 | 14.5 | 9.8 | 8.2 |
| P/E (adj.) | - | 27.4 | 15.0 | 15.2 | 66.7 | 16.0 | 9.5 | 7.9 |
| P/E | - | 36.4 | 23.3 | 20.4 | - | 16.0 | 9.5 | 7.9 |
| P/B | - | 2.5 | 1.6 | 0.9 | 0.8 | 0.7 | 0.7 | 0.7 |
| P/S | - | 1.6 | 0.9 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 |
| Dividend yield | 1.2 % | 2.0 % | 4.0 % | 5.6 % | 7.6 % | |||
| Equity ratio | 30.2 % | 46.0 % | 41.6 % | 42.9 % | 44.6 % | 46.7 % | 47.9 % | 49.5 % |
| Gearing ratio | 129.3 % | 51.6 % | 73.2 % | 69.5 % | 71.8 % | 62.6 % | 53.8 % | 45.8 % |
Quarter data
| Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 52.8 | 210.9 | 51.5 | 50.9 | 41.8 | 49.5 | 193.7 | 50.5 | 51.4 |
| EBITDA | 3.2 | 23.2 | 5.1 | 4.3 | 3.3 | 5.1 | 17.7 | 5.2 | 4.8 |
| EBIT | 0.3 | 11.7 | 2.0 | 1.1 | -0.2 | 2.1 | 4.9 | 2.4 | 1.9 |
| Profit before taxes | -1.0 | 7.1 | 0.7 | -0.2 | -1.8 | 0.6 | -0.7 | 1.2 | 0.7 |
| Net income | -0.9 | 5.6 | 0.6 | -0.1 | -1.4 | 0.4 | -0.5 | 0.9 | 0.6 |
ShowingAll content types
Sitowise: Announcement of a Change in Shareholding According to Chapter 9, Section 10 of the Finnish Securities Market Act
Sitowise Q3'24: Change expected in 2025
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
Sitowise: Announcement of a Change in Shareholding According to Chapter 9, Section 10 of the Finnish Securities Market Act
Sitowise Q3’24: Infra & Digital stable, Buildings still a concern
Sitowise Q3'24 flash comment: Very poor result and not much to cheer about in the outlook
Sitowise Group Plc's financial reporting and Annual General Meeting in 2025
Sitowise's Interim Report Q3 2024: Determined actions for better future profitability
Sitowise: Announcement of a Change in Shareholding According to Chapter 9, Section 10 of the Finnish Securities Market Act
Sitowise: Announcement of a Change in Shareholding According to Chapter 9, Section 10 of the Finnish Securities Market Act
