Sitowise Group
2.6
EUR
+0.39 %
SITOWS
NASDAQ Helsinki
Construction & Materials
Industrials
2,383 following
+0.39%
0%
+4%
-10.96%
-18.24%
-14.75%
-67.5%
-
-68.32%
www.sitowise.com/investors
Sitowise Group operates in the construction and infrastructure industry. The company specializes in the development of major construction projects. Examples of projects that the company carries out, on its own and in collaboration with other companies in the industry, include road and building construction, as well as pipe and underground constructions. The largest operations are in the Nordic market, where customers are found among corporate customers and public actors.
P/E (adj.) (24e)
69.67
EV/EBIT (adj.) (24e)
26.58
P/B (24e)
0.78
Dividend yield-% (24e)
-
Target price
2.50 EUR
Recommendation
Reduce
Updated
7.11.2024
NASDAQ Helsinki
SITOWS
Daily low / high price
2.51 / 2.62
EUR
Market cap
93.2M EUR
Turnover
7.81K EUR
Volume
3K
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
Olli Koponen
Analyst
Lucas Mattsson
Analyst
Latest videos
Financial calendar
Annual report
2025-02-12
General meeting
2025-04-02
Interim report
2025-05-13
Interim report
2025-08-13
Interim report
2025-11-06
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 160.1 | 179.3 | 204.4 | 210.9 | 193.7 | 199.1 | 213.6 | 223.3 |
growth-% | 11.9 % | 12.0 % | 14.0 % | 3.2 % | -8.2 % | 2.8 % | 7.3 % | 4.5 % |
EBITDA | 26.3 | 25.8 | 23.8 | 23.2 | 17.7 | 22.6 | 26.7 | 28.1 |
EBIT (adj.) | 17.2 | 18.9 | 17.5 | 13.6 | 6.7 | 11.6 | 16.3 | 18.4 |
EBIT | 18.3 | 16.4 | 13.2 | 11.7 | 4.9 | 11.6 | 16.3 | 18.4 |
Profit before taxes | 15.9 | 10.3 | 10.3 | 7.1 | -0.7 | 7.1 | 12.0 | 14.3 |
Net income | 12.6 | 7.8 | 7.8 | 5.6 | -0.5 | 5.6 | 9.4 | 11.3 |
EPS (adj.) | 0.33 | 0.29 | 0.34 | 0.21 | 0.04 | 0.16 | 0.26 | 0.31 |
growth-% | 143.5 % | -10.3 % | 16.4 % | -38.9 % | -82.1 % | 317.1 % | 68.9 % | 19.5 % |
Dividend | 0.00 | 0.10 | 0.10 | 0.00 | 0.00 | 0.10 | 0.14 | 0.19 |
Dividend ratio | 45.2 % | 45.2 % | 64.2 % | 53.2 % | 60.4 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 16.4 % | 14.4 % | 11.6 % | 11.0 % | 9.1 % | 11.3 % | 12.5 % | 12.6 % |
EBIT-% (adj.) | 10.7 % | 10.6 % | 8.5 % | 6.4 % | 3.5 % | 5.8 % | 7.6 % | 8.3 % |
EBIT-% | 11.4 % | 9.1 % | 6.4 % | 5.5 % | 2.5 % | 5.8 % | 7.6 % | 8.3 % |
ROE | 20.4 % | 8.6 % | 6.8 % | 4.7 % | -0.4 % | 4.6 % | 7.4 % | 8.5 % |
ROI | 11.7 % | 9.0 % | 6.4 % | 5.4 % | 2.2 % | 5.4 % | 7.6 % | 8.5 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 8.05 | 5.14 | 3.18 | 2.60 | 2.60 | 2.60 | 2.60 | |
Shares | 35.1 | 35.4 | 35.5 | 35.6 | 35.8 | 35.8 | 35.8 | 35.8 |
Market cap | 284.8 | 182.5 | 113.2 | 93.2 | 93.2 | 93.2 | 93.2 | |
Enterprise value | 344.1 | 268.1 | 196.3 | 179.0 | 171.5 | 163.7 | 156.0 | |
EV/S | - | 1.9 | 1.3 | 0.9 | 0.9 | 0.9 | 0.8 | 0.7 |
EV/EBITDA | - | 13.3 | 11.3 | 8.5 | 10.1 | 7.6 | 6.1 | 5.6 |
EV/EBIT (adj.) | - | 18.2 | 15.4 | 14.4 | 26.6 | 14.8 | 10.0 | 8.5 |
EV/EBIT | - | 21.0 | 20.4 | 16.8 | 36.7 | 14.8 | 10.0 | 8.5 |
P/E (adj.) | - | 27.4 | 15.0 | 15.2 | 69.7 | 16.7 | 9.9 | 8.3 |
P/E | - | 36.4 | 23.3 | 20.4 | - | 16.7 | 9.9 | 8.3 |
P/B | - | 2.5 | 1.6 | 0.9 | 0.8 | 0.7 | 0.7 | 0.7 |
P/S | - | 1.6 | 0.9 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 |
Dividend yield | 1.2 % | 2.0 % | 3.9 % | 5.4 % | 7.3 % | |||
Equity ratio | 30.2 % | 46.0 % | 41.6 % | 42.9 % | 44.6 % | 46.7 % | 47.9 % | 49.5 % |
Gearing ratio | 129.3 % | 51.6 % | 73.2 % | 69.5 % | 71.8 % | 62.6 % | 53.8 % | 45.8 % |
Quarter data
Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 52.8 | 210.9 | 51.5 | 50.9 | 41.8 | 49.5 | 193.7 | 50.5 | 51.4 |
EBITDA | 3.2 | 23.2 | 5.1 | 4.3 | 3.3 | 5.1 | 17.7 | 5.2 | 4.8 |
EBIT | 0.3 | 11.7 | 2.0 | 1.1 | -0.2 | 2.1 | 4.9 | 2.4 | 1.9 |
Profit before taxes | -1.0 | 7.1 | 0.7 | -0.2 | -1.8 | 0.6 | -0.7 | 1.2 | 0.7 |
Net income | -0.9 | 5.6 | 0.6 | -0.1 | -1.4 | 0.4 | -0.5 | 0.9 | 0.6 |
ShowingAll content types
Sitowise Group Oyj - Managers' Transactions - Wäck
Sitowise: Announcement of a Change in Shareholding According to Chapter 9, Section 10 of the Finnish Securities Market Act
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