Solwers
3.8 EUR +1.6%1,312 investors are following this company
Solwers is a consulting company focused on the industrial sector. The company specializes in digital solutions that concern planning and project management services. Examples of the company's services include architecture, technical consulting, environmental monitoring, project management, circular economy, and digital solutions. The customers are found in a number of industries and mainly among small and medium-sized corporate customers. Solwers operates worldwide with the largest presence in the Nordic region.
Read moreP/E (24e)
13.21
EV/EBIT (adj.) (24e)
11.86
P/B (24e)
0.92
Dividend yield-% (24e)
1.97 %
Target price
5.00 EUR
Recommendation
Buy
Updated
2.6.2024
First North Finland
SOLWERS
Daily low / high price
3.72 / 3.82
EUR
Market cap
38.02M EUR
Turnover
4.27K EUR
Volume
1.1K
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
Petri Gostowski
Co. Head of Research
Latest videos
Financial calendar
Interim report
30.08.2024
Business review
29.11.2024
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
FME Consulting OY | 34.3 % | 34.3 % |
CEB Invest | 10.5 % | 10.5 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Leif Sebbas | 20.03.2024 | 148,960EUR |
Leif Sebbas | 20.03.2024 | 148,960EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 32.6 | 44.7 | 62.8 | 66.0 | 77.1 | 79.4 | 81.4 | 83.0 |
growth-% | 26.5 % | 36.8 % | 40.6 % | 5.1 % | 16.8 % | 3.0 % | 2.5 % | 2.0 % |
EBITDA | 5.0 | 5.5 | 8.2 | 8.0 | 8.5 | 9.0 | 9.0 | 8.9 |
EBIT (adj.) | 3.5 | 3.4 | 5.1 | 4.8 | 4.9 | 5.2 | 5.3 | 5.4 |
EBIT | 3.5 | 3.4 | 5.1 | 4.8 | 4.9 | 5.2 | 5.3 | 5.4 |
Profit before taxes | 3.4 | 2.1 | 4.6 | 3.9 | 3.7 | 4.0 | 4.2 | 4.5 |
Net income | 1.7 | 1.4 | 3.4 | 3.2 | 2.9 | 3.2 | 3.2 | 3.5 |
EPS (adj.) | 7.98 | 0.20 | 0.35 | 0.32 | 0.29 | 0.32 | 0.32 | 0.35 |
growth-% | -97.5 % | 74.0 % | -7.8 % | -9.6 % | 9.6 % | 2.9 % | 8.0 % | |
Dividend | 2.06 | 0.04 | 0.07 | 0.06 | 0.08 | 0.08 | 0.09 | 0.10 |
Dividend ratio | 25.8 % | 20.2 % | 21.1 % | 20.1 % | 26.1 % | 25.4 % | 27.7 % | 28.5 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 15.2 % | 12.3 % | 13.0 % | 12.1 % | 11.0 % | 11.4 % | 11.1 % | 10.7 % |
EBIT-% (adj.) | 10.8 % | 7.5 % | 8.1 % | 7.3 % | 6.3 % | 6.6 % | 6.5 % | 6.5 % |
EBIT-% | 10.8 % | 7.5 % | 8.1 % | 7.3 % | 6.3 % | 6.6 % | 6.5 % | 6.5 % |
ROE | 23.7 % | 6.9 % | 9.9 % | 8.2 % | 7.1 % | 7.4 % | 7.2 % | 7.4 % |
ROI | 14.0 % | 8.3 % | 8.4 % | 6.8 % | 6.5 % | 6.8 % | 6.8 % | 6.9 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 8.30 | 4.22 | 4.82 | 3.80 | 3.80 | 3.80 | 3.80 | |
Shares | 0.2 | 7.2 | 9.8 | 9.9 | 10.0 | 10.0 | 10.0 | 10.0 |
Market cap | 60.1 | 41.5 | 47.8 | 38.0 | 38.0 | 38.0 | 38.0 | |
Enterprise value | 67.6 | 53.7 | 64.9 | 58.0 | 55.5 | 52.9 | 50.5 | |
EV/S | - | 1.5 | 0.9 | 1.0 | 0.8 | 0.7 | 0.7 | 0.6 |
EV/EBITDA | - | 12.3 | 6.6 | 8.2 | 6.8 | 6.1 | 5.9 | 5.7 |
EV/EBIT (adj.) | - | 20.1 | 10.5 | 13.4 | 11.9 | 10.6 | 10.0 | 9.3 |
EV/EBIT | - | 20.1 | 10.5 | 13.4 | 11.9 | 10.6 | 10.0 | 9.3 |
P/E (adj.) | - | 41.8 | 12.2 | 15.1 | 13.2 | 12.0 | 11.7 | 10.8 |
P/E | - | 41.8 | 12.2 | 15.1 | 13.2 | 12.0 | 11.7 | 10.8 |
P/B | - | 1.9 | 1.1 | 1.2 | 0.9 | 0.9 | 0.8 | 0.8 |
P/S | - | 1.3 | 0.7 | 0.7 | 0.5 | 0.5 | 0.5 | 0.5 |
Dividend yield | 0.5 % | 1.7 % | 1.3 % | 2.0 % | 2.1 % | 2.4 % | 2.6 % | |
Equity ratio | 31.8 % | 45.4 % | 46.6 % | 46.4 % | 43.8 % | 46.1 % | 48.4 % | 50.8 % |
Gearing ratio | 83.4 % | 23.6 % | 32.0 % | 42.3 % | 47.7 % | 39.5 % | 31.9 % | 25.2 % |
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 33.2 | 32.8 | 66.0 | 38.1 | 39.0 | ||||
EBITDA | 4.0 | 3.9 | 8.0 | 3.9 | 4.6 | ||||
EBIT | 2.5 | 2.4 | 4.8 | 2.1 | 2.8 | ||||
Profit before taxes | 2.0 | 1.9 | 3.9 | 1.5 | 2.2 | ||||
Net income | 1.5 | 1.7 | 3.2 | 1.2 | 1.7 |
ShowingAll content types
Solwers Oyj: Notification in accordance with Chapter 9, Section 10 of the Securities Market Act on a change in holdings (CEB-Invest Oy)
Solwers Oyj: Nordea initiated coverage on Solwers
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