Witted Megacorp
1.595
EUR
-0.62 %
WITTED
First North Finland
IT Services
Technology
1,446 following
-0.62%
-4.2%
-4.78%
-12.84%
-25.12%
-21.43%
-
-
-67.76%
witted.com
Witted Megacorp is an IT company. The company offers a wide range of consulting services and IT solutions, mainly services related to project and business development. The solutions are used by a number of corporate customers in various sectors. In addition to the main business, various services are offered. The largest business operations are in the Nordic market.
P/E (adj.) (24e)
18.52
EV/EBIT (adj.) (24e)
11.16
EV/S (24e)
0.31
Dividend yield-% (24e)
-
Target price
2.00 EUR
Recommendation
Accumulate
Updated
22.10.2024
First North Finland
WITTED
Daily low / high price
1.54 / 1.6
EUR
Market cap
24.67M EUR
Turnover
14.6K EUR
Volume
9.3K
Business risk
Valuation risk
Current
Previous
Analyst
Frans-Mikael Rostedt
Analyst
Antti Luiro
Head of Nordic ER Development, Analyst
Financial calendar
Annual report
11.02.2025
Business review
23.04.2025
General meeting
29.04.2025
Interim report
19.08.2025
Business review
21.10.2025
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 15.7 | 30.0 | 52.9 | 64.1 | 53.3 | 54.1 | 57.3 | 60.2 |
growth-% | 77.7 % | 91.1 % | 76.6 % | 21.2 % | -16.8 % | 1.4 % | 6.0 % | 5.0 % |
EBITDA | 0.6 | 0.7 | -0.4 | -0.7 | 1.2 | 2.2 | 2.7 | 3.0 |
EBIT (adj.) | 0.6 | 0.7 | 0.3 | -0.2 | 1.5 | 2.1 | 2.6 | 2.9 |
EBIT | 0.6 | 0.7 | -0.6 | -1.8 | 0.2 | 1.1 | 1.7 | 1.9 |
Profit before taxes | 0.7 | 0.7 | -0.5 | -1.5 | 0.4 | 1.4 | 1.9 | 2.2 |
Net income | 0.5 | 0.6 | -0.6 | -1.6 | 0.0 | 0.9 | 1.3 | 1.6 |
EPS (adj.) | 0.04 | 0.05 | 0.01 | -0.01 | 0.09 | 0.12 | 0.15 | 0.16 |
growth-% | 43.3 % | 18.0 % | -76.2 % | -162.6 % | 41.0 % | 22.6 % | 10.4 % | |
Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Dividend ratio |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 4.1 % | 2.5 % | -0.7 % | -1.2 % | 2.2 % | 4.0 % | 4.7 % | 4.9 % |
EBIT-% (adj.) | 4.1 % | 2.4 % | 0.5 % | -0.2 % | 2.8 % | 3.9 % | 4.6 % | 4.8 % |
EBIT-% | 4.1 % | 2.3 % | -1.2 % | -2.8 % | 0.3 % | 2.1 % | 2.9 % | 3.2 % |
ROE | 53.6 % | 31.1 % | -5.6 % | -9.8 % | 0.3 % | 6.0 % | 8.1 % | 8.8 % |
ROI | 70.3 % | 35.1 % | -5.2 % | -9.5 % | 3.0 % | 9.4 % | 12.0 % | 12.7 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 5.58 | 5.58 | 3.90 | 2.13 | 1.60 | 1.60 | 1.60 | 1.60 |
Shares | 12.5 | 12.5 | 15.4 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 |
Market cap | 70.0 | 70.0 | 60.0 | 32.9 | 24.7 | 24.7 | 24.7 | 24.7 |
Enterprise value | 69.5 | 68.6 | 50.7 | 25.7 | 16.8 | 15.0 | 12.8 | 10.4 |
EV/S | 4.4 | 2.3 | 1.0 | 0.4 | 0.3 | 0.3 | 0.2 | 0.2 |
EV/EBITDA | 108.8 | 93.2 | - | - | 14.0 | 7.0 | 4.8 | 3.5 |
EV/EBIT (adj.) | 108.8 | 96.7 | 196.7 | - | 11.2 | 7.1 | 4.9 | 3.6 |
EV/EBIT | 108.8 | 99.7 | - | - | 107.4 | 13.2 | 7.7 | 5.3 |
P/E (adj.) | 144.3 | 122.3 | 359.1 | - | 18.5 | 13.1 | 10.7 | 9.7 |
P/E | 144.3 | 126.9 | - | - | 580.2 | 27.0 | 18.4 | 15.6 |
P/B | 62.1 | 28.9 | 3.5 | 2.2 | 1.7 | 1.6 | 1.4 | 1.3 |
P/S | 4.5 | 2.3 | 1.1 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 |
Dividend yield | ||||||||
Equity ratio | 30.0 % | 27.7 % | 54.8 % | 53.1 % | 57.7 % | 58.8 % | 59.5 % | 60.6 % |
Gearing ratio | -45.2 % | -57.5 % | -53.1 % | -48.9 % | -53.1 % | -61.3 % | -69.4 % | -76.4 % |
Quarter data
Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 16.0 | 64.1 | 14.8 | 13.7 | 11.4 | 13.4 | 53.3 | 13.9 | 13.6 |
EBITDA | 0.2 | -0.7 | 0.1 | 0.4 | 0.2 | 0.4 | 1.2 | ||
EBIT | -0.0 | -1.8 | -0.1 | 0.2 | -0.0 | 0.2 | 0.2 | ||
Profit before taxes | 0.4 | -1.5 | -0.2 | 0.2 | 0.0 | 0.4 | 0.4 | ||
Net income | 0.4 | -1.6 | -0.3 | 0.1 | -0.1 | 0.3 | 0.0 |
ShowingAll content types
Q3 IT service sector summary: Revenue down but profitability up – sector shows clear divide
IT service sector: Market performance in Denmark and Norway better than in Finland and Sweden
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