Witted Megacorp
1.955 EUR +3.99%1,417 investors are following this company
Witted Megacorp is an IT company. The company offers a wide range of consulting services and IT solutions, mainly services related to project and business development. The solutions are used by a number of corporate customers in various sectors. In addition to the main business, various services are offered. The largest business operations are in the Nordic market.
P/E (24e)
21.97
EV/EBIT (adj.) (24e)
14.64
EV/S (24e)
0.39
Dividend yield-% (24e)
-
Target price
2.20 EUR
Recommendation
Accumulate
Updated
12.3.2024
First North Finland
WITTED
Daily low / high price
1.88 / 1.955
EUR
Market cap
30.24M EUR
Turnover
5.73K EUR
Volume
3K
Risk and recommendation
HighRiskLow
SellRecommendationBuy
Analyst
Frans-Mikael Rostedt
Analyst
Antti Luiro
Head of Nordic ER Development, Analyst
Latest videos
Financial calendar
Business review
2024-04-23
Interim report
2024-08-20
Business review
2024-10-22
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Fusion Ecosystem Oy | 20.4 % | 20.4 % |
Sieppi Harri Alfred | 15.1 % | 15.1 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Timo Lappi | 2024-03-15 | 5,602EUR |
Timo Lappi | 2024-03-13 | 3,120EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 15.7 | 30.0 | 52.9 | 64.1 | 56.8 | 62.5 | 67.5 | 72.2 |
growth-% | 77.7 % | 91.1 % | 76.6 % | 21.2 % | -11.4 % | 10.0 % | 8.0 % | 7.0 % |
EBITDA | 0.6 | 0.7 | -0.4 | -0.7 | 1.5 | 2.8 | 3.1 | 3.8 |
EBIT (adj.) | 0.6 | 0.7 | 0.3 | -0.2 | 1.5 | 2.8 | 3.1 | 3.8 |
EBIT | 0.6 | 0.7 | -0.6 | -1.8 | 0.4 | 1.8 | 2.1 | 2.8 |
Profit before taxes | 0.7 | 0.7 | -0.5 | -1.5 | 0.6 | 2.0 | 2.4 | 3.1 |
Net income | 0.5 | 0.6 | -0.6 | -1.6 | 0.3 | 1.4 | 1.7 | 3.3 |
EPS (adj.) | 0.04 | 0.05 | 0.01 | -0.01 | 0.09 | 0.15 | 0.17 | 0.27 |
growth-% | 43.3 % | 18.0 % | -76.2 % | -162.6 % | 72.9 % | 11.6 % | 58.8 % | |
Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Dividend ratio |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 4.1 % | 2.5 % | -0.7 % | -1.2 % | 2.6 % | 4.5 % | 4.7 % | 5.3 % |
EBIT-% (adj.) | 4.1 % | 2.4 % | 0.5 % | -0.2 % | 2.6 % | 4.4 % | 4.6 % | 5.2 % |
EBIT-% | 4.1 % | 2.3 % | -1.2 % | -2.8 % | 0.8 % | 2.9 % | 3.2 % | 3.9 % |
ROE | 53.6 % | 31.1 % | -5.6 % | -9.8 % | 2.1 % | 8.9 % | 9.7 % | 16.4 % |
ROI | 70.3 % | 35.1 % | -5.2 % | -9.5 % | 4.6 % | 13.1 % | 13.9 % | 15.7 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 3.90 | 2.13 | 1.96 | 1.96 | 1.96 | 1.96 | ||
Shares | 12.5 | 12.5 | 15.4 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 |
Market cap | 60.0 | 32.9 | 30.2 | 30.2 | 30.2 | 30.2 | ||
Enterprise value | 50.7 | 25.7 | 21.9 | 19.5 | 16.9 | 12.8 | ||
EV/S | - | - | 1.0 | 0.4 | 0.4 | 0.3 | 0.3 | 0.2 |
EV/EBITDA | - | - | - | - | 15.0 | 6.9 | 5.4 | 3.3 |
EV/EBIT (adj.) | - | - | 196.7 | - | 14.6 | 7.1 | 5.5 | 3.4 |
EV/EBIT | - | - | - | - | 50.6 | 10.8 | 7.9 | 4.5 |
P/E (adj.) | - | - | 359.1 | - | 22.0 | 12.7 | 11.4 | 7.2 |
P/E | - | - | - | - | 96.9 | 21.4 | 17.9 | 9.3 |
P/B | - | - | 3.5 | 2.2 | 2.0 | 1.8 | 1.7 | 1.4 |
P/S | - | - | 1.1 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 |
Dividend yield | ||||||||
Equity ratio | 30.0 % | 27.7 % | 54.8 % | 53.1 % | 56.6 % | 56.5 % | 57.1 % | 59.6 % |
Gearing ratio | -45.2 % | -57.5 % | -53.1 % | -48.9 % | -55.0 % | -64.9 % | -73.2 % | -81.3 % |
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 18.2 | 16.3 | 13.6 | 16.0 | 64.1 | 14.8 | 14.2 | 11.9 | 15.9 |
EBITDA | -0.1 | -0.4 | -0.4 | 0.2 | -0.7 | 0.3 | 0.4 | 0.1 | 0.7 |
EBIT | -0.4 | -0.7 | -0.7 | -0.0 | -1.8 | 0.0 | 0.1 | -0.2 | 0.4 |
Profit before taxes | -0.5 | -0.7 | -0.7 | 0.4 | -1.5 | 0.1 | 0.2 | -0.1 | 0.5 |
Net income | -0.5 | -0.6 | -0.8 | 0.4 | -1.6 | 0.0 | 0.1 | -0.1 | 0.3 |
ShowingAll content types
IT service sector valuation levels at the bottom of our 7-year monitoring history, justifiably?
We expect the IT services sector to grow moderately and profitability to increase slightly in 2024
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