Sitowise Group
2.76 EUR -1.08%2,374 investors are following this company
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 (24e)
13.35
EV/EBIT (adj.) (24e)
12.88
P/B (24e)
0.78
Dividend yield-% (24e)
2.17 %
Target price
3.00 EUR
Recommendation
Accumulate
Updated
28.2.2024
NASDAQ Helsinki
SITOWS
Daily low / high price
2.76 / 2.79
EUR
Market cap
98.93M EUR
Turnover
8.14K EUR
Volume
2.9K
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
Olli Koponen
Analyst
Lucas Mattsson
Analyst
Latest videos
Financial calendar
Interim report
2024-05-08
Interim report
2024-08-13
Interim report
2024-11-07
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Intera Fund III Ky | 14.4 % | 14.4 % |
Evli Finnish Small Cap Fund | 3.6 % | 3.6 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Mats åström | 2024-02-28 | 7,800EUR |
Timo Räikkönen | 2024-02-28 | 10,400EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 160.1 | 179.3 | 204.4 | 210.9 | 202.9 | 213.5 | 228.6 | 235.5 |
growth-% | 11.9 % | 12.0 % | 14.0 % | 3.2 % | -3.8 % | 5.2 % | 7.1 % | 3.0 % |
EBITDA | 26.3 | 25.8 | 23.8 | 23.2 | 24.6 | 30.5 | 32.9 | 33.9 |
EBIT (adj.) | 17.2 | 18.9 | 17.5 | 13.6 | 13.6 | 20.1 | 23.2 | 24.7 |
EBIT | 18.3 | 16.4 | 13.2 | 11.7 | 13.6 | 20.1 | 23.2 | 24.7 |
Profit before taxes | 15.9 | 10.3 | 10.3 | 7.1 | 9.3 | 16.3 | 20.1 | 22.1 |
Net income | 12.6 | 7.8 | 7.8 | 5.6 | 7.4 | 13.0 | 16.0 | 17.6 |
EPS (adj.) | 0.33 | 0.29 | 0.34 | 0.21 | 0.21 | 0.36 | 0.45 | 0.49 |
growth-% | 143.5 % | -10.3 % | 16.4 % | -38.8 % | -1.3 % | 75.3 % | 23.0 % | 10.3 % |
Dividend | 0.00 | 0.10 | 0.10 | 0.00 | 0.06 | 0.11 | 0.16 | 0.20 |
Dividend ratio | 45.2 % | 45.2 % | 29.0 % | 30.0 % | 37.0 % | 40.0 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 16.4 % | 14.4 % | 11.6 % | 11.0 % | 12.1 % | 14.3 % | 14.4 % | 14.4 % |
EBIT-% (adj.) | 10.7 % | 10.6 % | 8.5 % | 6.4 % | 6.7 % | 9.4 % | 10.2 % | 10.5 % |
EBIT-% | 11.4 % | 9.1 % | 6.4 % | 5.5 % | 6.7 % | 9.4 % | 10.2 % | 10.5 % |
ROE | 20.4 % | 8.6 % | 6.8 % | 4.7 % | 6.0 % | 9.8 % | 11.1 % | 11.3 % |
ROI | 11.7 % | 9.0 % | 6.4 % | 5.4 % | 6.3 % | 9.4 % | 10.9 % | 11.6 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 8.05 | 5.14 | 3.18 | 2.76 | 2.76 | 2.76 | 2.76 | |
Shares | 35.1 | 35.4 | 35.5 | 35.5 | 35.8 | 35.8 | 35.8 | 35.8 |
Market cap | 284.8 | 182.5 | 113.0 | 98.9 | 98.9 | 98.9 | 98.9 | |
Enterprise value | 344.1 | 268.1 | 196.1 | 175.4 | 162.3 | 148.9 | 136.1 | |
EV/S | - | 1.9 | 1.3 | 0.9 | 0.9 | 0.8 | 0.7 | 0.6 |
EV/EBITDA | - | 13.3 | 11.3 | 8.4 | 7.1 | 5.3 | 4.5 | 4.0 |
EV/EBIT (adj.) | - | 18.2 | 15.4 | 14.4 | 12.9 | 8.1 | 6.4 | 5.5 |
EV/EBIT | - | 21.0 | 20.4 | 16.8 | 12.9 | 8.1 | 6.4 | 5.5 |
P/E (adj.) | - | 27.4 | 15.0 | 15.2 | 13.4 | 7.6 | 6.2 | 5.6 |
P/E | - | 36.4 | 23.3 | 20.3 | 13.4 | 7.6 | 6.2 | 5.6 |
P/B | - | 2.5 | 1.6 | 0.9 | 0.8 | 0.7 | 0.7 | 0.6 |
P/S | - | 1.6 | 0.9 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 |
Dividend yield | 1.2 % | 2.0 % | 2.2 % | 3.9 % | 6.0 % | 7.1 % | ||
Equity ratio | 30.2 % | 46.0 % | 41.6 % | 42.9 % | 47.3 % | 51.1 % | 54.8 % | 58.9 % |
Gearing ratio | 129.3 % | 51.6 % | 73.2 % | 69.5 % | 60.0 % | 45.8 % | 33.2 % | 23.0 % |
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 56.1 | 56.5 | 45.6 | 52.8 | 210.9 | 50.3 | 52.7 | 44.9 | 55.0 |
EBITDA | 8.5 | 6.4 | 5.2 | 3.2 | 23.2 | 5.6 | 6.2 | 6.1 | 6.7 |
EBIT | 5.5 | 3.6 | 2.3 | 0.3 | 11.7 | 2.8 | 3.5 | 3.4 | 4.0 |
Profit before taxes | 4.4 | 2.7 | 1.0 | -1.0 | 7.1 | 1.6 | 2.5 | 2.3 | 3.0 |
Net income | 3.5 | 2.2 | 0.8 | -0.9 | 5.6 | 1.3 | 2.0 | 1.8 | 2.4 |
ShowingAll content types
Sitowise: Decisions of the constitutive meeting of the Board of Directors
Decisions of the Annual General Meeting of Sitowise Group Plc
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