Digital Workforce
3.7 EUR -1.07%1,155 investors are following this company
Digital Workforce is a service provider that specializes in process automation services on an industrial scale. The company's service offering covers the entire life cycle of intelligent automation: design and consulting, development and deployment, cloud-based platform, support and maintenance, and further development. The company offers services and solutions to a wide range of customers in various industries, including finance, healthcare, industry, logistics, and various public actors.
P/E (adj.) (24e)
42.5
EV/EBIT (adj.) (24e)
25.61
EV/S (24e)
0.97
Dividend yield-% (24e)
-
Target price
4.70 EUR
Recommendation
Accumulate
Updated
25.8.2024
First North Finland
DWF
Daily low / high price
3.68 / 3.78
EUR
Market cap
41.69M EUR
Turnover
1.34K EUR
Volume
363
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
Analyst
Latest videos
Financial calendar
Business review
2024-11-01
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 19.1 | 22.4 | 25.5 | 24.9 | 27.5 | 30.8 | 34.7 | 39.6 |
growth-% | 11.3 % | 17.1 % | 13.9 % | -2.2 % | 10.2 % | 12.1 % | 12.8 % | 14.1 % |
EBITDA | -0.4 | -1.0 | -1.7 | -0.6 | 1.2 | 2.5 | 3.9 | 5.6 |
EBIT (adj.) | -0.6 | -0.8 | -1.3 | -0.0 | 1.0 | 2.3 | 3.7 | 5.2 |
EBIT | -0.6 | -1.2 | -2.6 | -0.8 | 0.9 | 2.1 | 3.5 | 5.2 |
Profit before taxes | -0.8 | -3.5 | -3.0 | -0.7 | 1.0 | 2.4 | 3.7 | 5.4 |
Net income | -0.9 | -3.6 | -3.0 | -0.7 | 0.8 | 2.0 | 3.1 | 4.5 |
EPS (adj.) | -1.82 | -0.25 | -0.15 | 0.01 | 0.09 | 0.20 | 0.29 | 0.40 |
growth-% | 981.2 % | 124.9 % | 50.5 % | 36.6 % | ||||
Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.20 |
Dividend ratio | 50.0 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | -2.1 % | -4.3 % | -6.7 % | -2.6 % | 4.5 % | 8.0 % | 11.3 % | 14.2 % |
EBIT-% (adj.) | -3.1 % | -3.8 % | -5.0 % | -0.2 % | 3.8 % | 7.4 % | 10.7 % | 13.1 % |
EBIT-% | -3.1 % | -5.5 % | -10.2 % | -3.4 % | 3.1 % | 6.8 % | 10.2 % | 13.1 % |
ROE | 454.8 % | -40.5 % | -17.8 % | -4.6 % | 5.6 % | 12.3 % | 16.2 % | 19.6 % |
ROI | -33.9 % | -11.5 % | -13.8 % | -5.0 % | 7.1 % | 13.8 % | 18.9 % | 23.6 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 6.58 | 3.94 | 3.02 | 3.70 | 3.70 | 3.70 | 3.70 | |
Shares | 0.5 | 11.0 | 11.2 | 11.3 | 11.2 | 11.2 | 11.2 | 11.2 |
Market cap | 72.5 | 44.1 | 34.0 | 41.4 | 41.4 | 41.4 | 41.4 | |
Enterprise value | 54.2 | 28.4 | 21.7 | 26.7 | 24.5 | 21.2 | 16.4 | |
EV/S | - | 2.4 | 1.1 | 0.9 | 1.0 | 0.8 | 0.6 | 0.4 |
EV/EBITDA | - | - | - | - | 21.8 | 9.9 | 5.4 | 2.9 |
EV/EBIT (adj.) | - | - | - | - | 25.6 | 10.8 | 5.7 | 3.2 |
EV/EBIT | - | - | - | - | 31.2 | 11.7 | 6.0 | 3.2 |
P/E (adj.) | - | - | - | 375.0 | 42.5 | 18.9 | 12.6 | 9.2 |
P/E | - | - | - | - | 49.0 | 20.2 | 13.3 | 9.2 |
P/B | - | 4.0 | 2.9 | 2.3 | 2.7 | 2.3 | 2.0 | 1.6 |
P/S | - | 3.2 | 1.7 | 1.4 | 1.5 | 1.3 | 1.2 | 1.0 |
Dividend yield | 5.4 % | |||||||
Equity ratio | -6.5 % | 69.0 % | 55.4 % | 70.8 % | 63.5 % | 64.0 % | 67.3 % | 68.7 % |
Gearing ratio | 156.2 % | -100.0 % | -101.2 % | -83.1 % | -93.8 % | -95.6 % | -97.3 % | -98.7 % |
Quarter data
Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24e | Q4/24e | 2024e | Q1/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 12.3 | 24.9 | 6.7 | 7.0 | 6.6 | 7.3 | 27.5 | ||
EBITDA | -0.8 | -0.6 | 0.3 | 0.2 | 0.3 | 0.4 | 1.2 | ||
EBIT | -0.9 | -0.8 | 0.2 | 0.1 | 0.2 | 0.3 | 0.9 | ||
Profit before taxes | -0.9 | -0.7 | 0.2 | 0.1 | 0.3 | 0.4 | 1.0 | ||
Net income | -0.9 | -0.7 | 0.2 | 0.1 | 0.2 | 0.3 | 0.8 |
ShowingAll content types
Digital Workforce Services Plc - Managers' transactions - Sievilä
Digital Workforce Services Plc - Managers' transactions - Sievilä
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