Siili Solutions
9.18 EUR -0.86%7,823 investors are following this company
Siili Solutions is a provider in the IT sector. The company develops and integrates software for information systems and offers services related to the development of technology platforms, information management, IT architecture, and various project management. The competence is found in data management, analysis, and artificial intelligence. Siili Solutions was founded in 2005 and is headquartered in Helsinki.
P/E (24e)
11.66
EV/EBIT (adj.) (24e)
8.22
EV/S (24e)
0.61
Dividend yield-% (24e)
3.27 %
Target price
11.50 EUR
Recommendation
Accumulate
Updated
27.2.2024
NASDAQ Helsinki
SIILI
Daily low / high price
9.14 / 9.32
EUR
Market cap
74.73M EUR
Turnover
39.73K EUR
Volume
4.3K
Risk and recommendation
HighRiskLow
SellRecommendationBuy
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
General meeting
2024-04-03
Annual dividend
2024-04-04
Business review
2024-04-24
Interim report
2024-08-13
Business review
2024-10-22
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Lamy Oy | 16.0 % | 16.0 % |
Ilmarinen Mutual Pension Insurance Company | 7.5 % | 7.5 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Kenneth Lindfors | 2024-03-01 | 593EUR |
Taru Salo | 2024-03-01 | 9EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 83.3 | 99.3 | 118.3 | 122.7 | 121.7 | 128.0 | 137.4 | 142.9 |
growth-% | 3.4 % | 19.2 % | 19.2 % | 3.7 % | -0.8 % | 5.2 % | 7.4 % | 4.0 % |
EBITDA | 9.1 | 12.0 | 14.9 | 12.1 | 12.8 | 13.8 | 15.2 | 16.0 |
EBIT (adj.) | 6.7 | 9.3 | 11.6 | 8.7 | 9.0 | 10.0 | 11.3 | 10.7 |
EBIT | 5.3 | 7.6 | 10.1 | 6.9 | 7.7 | 8.7 | 10.0 | 10.7 |
Profit before taxes | 6.3 | 6.4 | 5.4 | 5.5 | 6.6 | 7.9 | 9.4 | 10.4 |
Net income | 4.4 | 5.1 | 3.7 | 5.0 | 5.1 | 6.2 | 7.4 | 8.2 |
EPS (adj.) | 0.78 | 0.93 | 1.01 | 0.66 | 0.79 | 0.92 | 1.07 | 1.02 |
growth-% | 47.2 % | 19.4 % | 8.8 % | -35.0 % | 20.1 % | 17.3 % | 16.1 % | -5.2 % |
Dividend | 0.28 | 0.18 | 0.20 | 0.26 | 0.30 | 0.35 | 0.40 | 0.45 |
Dividend ratio | 44.5 % | 24.6 % | 43.4 % | 42.3 % | 47.6 % | 45.9 % | 43.9 % | 44.3 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 10.9 % | 12.1 % | 12.6 % | 9.9 % | 10.5 % | 10.8 % | 11.1 % | 11.2 % |
EBIT-% (adj.) | 8.1 % | 9.3 % | 9.8 % | 7.1 % | 7.4 % | 7.8 % | 8.2 % | 7.5 % |
EBIT-% | 6.4 % | 7.6 % | 8.6 % | 5.6 % | 6.4 % | 6.8 % | 7.3 % | 7.5 % |
ROE | 20.9 % | 22.1 % | 11.5 % | 12.1 % | 11.7 % | 13.2 % | 14.5 % | 14.7 % |
ROI | 26.5 % | 15.9 % | 15.0 % | 9.5 % | 10.9 % | 12.4 % | 14.0 % | 14.8 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 13.25 | 14.60 | 16.10 | 9.62 | 9.18 | 9.18 | 9.18 | 9.18 |
Shares | 7.0 | 7.0 | 8.1 | 8.1 | 8.1 | 8.1 | 8.1 | 8.1 |
Market cap | 92.8 | 102.5 | 130.9 | 78.0 | 74.5 | 74.5 | 74.5 | 74.5 |
Enterprise value | 86.5 | 115.1 | 132.7 | 81.7 | 74.1 | 69.3 | 63.9 | 58.1 |
EV/S | 1.0 | 1.2 | 1.1 | 0.7 | 0.6 | 0.5 | 0.5 | 0.4 |
EV/EBITDA | 9.5 | 9.6 | 8.9 | 6.7 | 5.8 | 5.0 | 4.2 | 3.6 |
EV/EBIT (adj.) | 12.8 | 12.4 | 11.4 | 9.3 | 8.2 | 6.9 | 5.7 | 5.4 |
EV/EBIT | 16.3 | 15.2 | 13.1 | 11.8 | 9.6 | 8.0 | 6.4 | 5.4 |
P/E (adj.) | 17.1 | 15.7 | 16.0 | 14.7 | 11.7 | 9.9 | 8.6 | 9.0 |
P/E | 21.1 | 20.0 | 32.9 | 15.7 | 14.6 | 12.0 | 10.1 | 9.0 |
P/B | 4.3 | 4.1 | 3.2 | 1.9 | 1.7 | 1.5 | 1.4 | 1.3 |
P/S | 1.1 | 1.0 | 1.1 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 |
Dividend yield | 2.1 % | 1.2 % | 1.2 % | 2.7 % | 3.3 % | 3.8 % | 4.4 % | 4.9 % |
Equity ratio | 35.2 % | 30.5 % | 38.0 % | 42.0 % | 45.7 % | 48.6 % | 51.5 % | 55.5 % |
Gearing ratio | -29.1 % | 50.2 % | 4.5 % | 8.8 % | -0.8 % | -10.5 % | -19.7 % | -28.1 % |
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 65.3 | 57.4 | 122.7 | 63.3 | 58.3 | ||||
EBITDA | 6.8 | 5.3 | 12.1 | 6.5 | 6.3 | ||||
EBIT | 4.1 | 2.8 | 6.9 | 4.0 | 3.8 | ||||
Profit before taxes | 4.6 | 1.0 | 5.5 | 3.4 | 3.2 | ||||
Net income | 3.5 | 1.4 | 5.0 | 2.6 | 2.5 |
ShowingAll content types
Share subscriptions based on stock options 2020A
Siili Solutions Plc Annual Report 2023 has been published
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