WithSecure

1,47EUR +4,63 %
8 775 investerare följer bolaget.

WithSecure är verksamma inom IT-sektorn. Bolaget är specialiserade inom cybersäkerhetslösningar. Idag tillhandahåller bolaget IT-lösningar som används för att hantera datavirus och övriga potentiella IT-hot inom data, mobil- och molntjänster. Bolagets tjänster erbjuds huvudsakligen till företagskunder samt större institutioner. Verksamhet innehas runtom den nordiska – och europeiska marknaden. Huvudkontoret ligger i Helsingfors.

P/E (23e)
−14,67
EV/EBIT (23e)
−9,2
EV/S (23e)
1,39
Direktavkastnings- % (23e)
-
Riktkurs
1.90 EUR
Rekommendation
Köp
Uppdaterad
30.3.2023
NASDAQ Helsinki
WITH
Dagens lägsta / högsta pris
1,441 / 1,497 EUR
Börsvärde
258,87 mn EUR
Omsättning
306,42 tn EUR
Volym
208 tn
Risk och rekommendation
HögRiskLåg
SäljRekommendationKöp

Income statement

20192020202120222023e2024e2025e2026e
Revenue217,33220,20130,01134,70151,31163,88177,73191,59
growth-%13,97 %1,32 %−40,96 %3,60 %12,33 %8,30 %8,45 %7,80 %
EBITDA31,1535,70−16,63−29,95−10,491,5911,1518,56
EBIT (adj.)9,5922,85−26,76−36,76−20,49−5,154,0411,11
EBIT7,1619,68−30,10−42,55−22,89−7,551,648,71
Profit before taxes4,2516,46−30,40−44,17−23,39−7,951,348,53
Net income3,3712,88−25,40−38,21−19,88−6,361,056,65
EPS (adj.)0,030,10−0,13−0,19−0,10−0,020,020,05
growth-%−24,79 %193,00 %−234,34 %162,41 %
Dividend0,000,040,000,000,000,000,000,00
Dividend ratio49,12 %

Profitability and return on capital

20192020202120222023e2024e2025e2026e
EBITDA-%14,33 %16,21 %−12,79 %−22,23 %−6,93 %0,97 %6,27 %9,69 %
EBIT-% (adj.)4,41 %10,38 %−20,58 %−27,29 %−13,54 %−3,14 %2,28 %5,80 %
EBIT-%3,29 %8,94 %−23,15 %−31,59 %−15,13 %−4,61 %0,93 %4,54 %
ROE4,72 %16,25 %−28,57 %−32,44 %−15,28 %−5,44 %0,92 %5,63 %
ROI6,53 %16,42 %−24,47 %−30,71 %−16,38 %−6,14 %1,37 %7,01 %

Valuation

20192020202120222023e2024e2025e2026e
Share price (EUR)1,231,552,011,371,471,471,471,47
Shares157,79158,12158,35174,53174,53174,53174,53174,53
Market cap194,08244,93317,66239,63256,55256,55256,55256,55
Enterprise value209,91233,35293,08183,70210,63215,12211,79201,46
EV/S0,971,062,251,361,391,311,191,05
EV/EBITDA6,746,54---135,3819,0010,85
EV/EBIT (adj.)21,8910,21----52,3718,14
EV/EBIT29,3211,86----128,7923,14
P/E (adj.)37,3616,06----74,3928,35
P/E57,6819,02----244,6338,58
P/B2,552,973,331,712,132,252,232,11
P/S0,891,112,441,781,701,571,441,34
Dividend yield2,58 %
Equity ratio48,99 %52,51 %59,59 %79,04 %77,52 %75,93 %74,83 %74,55 %
Gearing ratio20,79 %−14,06 %−25,75 %−39,92 %−38,20 %−36,40 %−38,96 %−45,33 %

Quarter data

Q1/22Q2/22Q3/22Q4/222022Q1/23eQ2/23eQ3/23eQ4/23e
Revenue32,3632,4733,4936,38134,7036,8836,6937,2640,48
EBITDA−11,38−10,54−2,98−5,05−29,95−5,16−3,56−1,900,12
EBIT−14,58−13,54−6,08−8,35−42,55−8,26−6,66−5,00−2,98
Profit before taxes−14,88−13,70−6,44−9,15−44,17−8,38−6,78−5,12−3,11
Net income−13,00−12,34−4,94−7,93−38,21−7,12−5,76−4,36−2,64
Publisher
Video

WithSecure Q4'22 – Thursday, Feb. 9 at 2:00 pm EET

Follow WithSecure's Q4’22 info on Thursday, February 9 at 2:00 pm EET on inderesTV.

2023-02-09
Publisher
Omfattande aktieanalys

WithSecure: A corporate security growth company a with cheap valuation

In the next few years, WithSecure, profiled as a growth company in corporate security, will invest heavily in growing its cloud-native product portfolio. In the short term, this depresses the company's profitability, but if the strategy is successful...

2022-11-29 av Atte Riikola
Publisher
Video

WithSecure Q3'22 – Thursday, Oct. 27 at 2:00 pm EEST

Welcome to follow WithSecure's Q3'22 info on Thursday, October 27 at 2:00 pm EEST.

2022-10-27
Publisher
Video

WithSecure Q2'22 – Wednesday, Jul. 20 at 1:00 pm EEST

WithSecure Q2'22 – Wednesday, Jul. 20 at 1:00 pm EEST

2022-07-20
Publisher
Video

F-Secure Q4'21 - Thursday, Feb. 17 at 14:00 pm EET

Live webcast will start on February 17, at 14.00 EET

2022-02-17
Publisher
Omfattande aktieanalys

F-Secure: Stable growth and value creation through special situation

F-Secure's share is currently in an interesting special situation when the company is strategically assessing the possibility to separate its consumer and corporate activities into own companies.

2021-12-21 av Atte Riikola
Publisher
Omfattande aktieanalys

Wait for the acceleration of growth continues

For the last five years, F-Secure has been making significant investments in corporate security, and the fruits of the new product and service areas are beginning to be ready to be harvested in the form of accelerating growth once the COVID-19 situation...

Publisher
Omfattande aktieanalys

Solid foundation for future growth

To our minds, F-Secure offers a well-managed and run combination of investment-phase business seeking strong growth (corporate security) and stable business built on a solid foundation. During the past 5 years, the company has undergone a significant...

2019-09-10 av Atte Riikola
Publisher
Video

F-Secure Capital Markets Day 2018 November 28 at 8.45 EET

F-secure Capital Markets Day 2018 November 28 at 8.45 EET

2018-11-28
Publisher
Video

F-Secure Capital Markets Day 2017

F-Secure Corporation is pleased to invite investors and analysts to its Capital Markets Day in Helsinki on Wednesday, 22 November 2017. The official program will start at 9.00 a.m. and end at approximately 1:00 pm. 01:40 Threat Landscape, Mikko Hyppö...

2017-11-22