SITOWISE GROUP OYJ |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3 EUR | +0.33% |
|
+5.63% | -5.66% |
| May. 08 | Transcript : Sitowise Group Oyj, Q1 2024 Earnings Call, May 08, 2024 | |
| May. 08 | Sitowise Group Oyj Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 284.4 | 182.7 | 113.3 | 107.2 | - | - |
| Enterprise Value (EV) 1 | 315.3 | 182.7 | 196.3 | 180.6 | 173.7 | 158 |
| P/E ratio | 36.6 x | 23.4 x | 19.9 x | 16.9 x | 11.4 x | 8.54 x |
| Yield | 1.24% | - | - | 2.56% | 3.46% | 4.35% |
| Capitalization / Revenue | 1.59 x | 0.89 x | 0.54 x | 0.52 x | 0.5 x | 0.48 x |
| EV / Revenue | 1.76 x | 0.89 x | 0.93 x | 0.88 x | 0.81 x | 0.7 x |
| EV / EBITDA | 12.1 x | 7.69 x | 8.46 x | 7.4 x | 6.29 x | 5.23 x |
| EV / FCF | 21.1 x | - | 15.5 x | 13.9 x | 10.3 x | 8.38 x |
| FCF Yield | 4.74% | - | 6.46% | 7.17% | 9.7% | 11.9% |
| Price to Book | 2.48 x | - | 0.96 x | 0.85 x | 0.81 x | 0.77 x |
| Nbr of stocks (in thousands) | 35,334 | 35,547 | 35,617 | 35,846 | - | - |
| Reference price 2 | 8.050 | 5.140 | 3.180 | 2.990 | 2.990 | 2.990 |
| Announcement Date | 3/2/22 | 2/28/23 | 2/27/24 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 160.1 | 179.3 | 204.4 | 210.9 | 205.8 | 214.6 | 224.6 |
| EBITDA 1 | - | 25.96 | 23.76 | 23.22 | 24.4 | 27.6 | 30.2 |
| EBIT 1 | - | 16.4 | 13.16 | 11.7 | 12.4 | 16.2 | 19.45 |
| Operating Margin | - | 9.15% | 6.44% | 5.55% | 6.03% | 7.55% | 8.66% |
| Earnings before Tax (EBT) 1 | - | 10.29 | 10.28 | 7.145 | 7.85 | 11.97 | 15.95 |
| Net income 1 | 12.73 | 7.827 | 7.847 | 5.618 | 6.225 | 9.437 | 12.65 |
| Net margin | 7.95% | 4.37% | 3.84% | 2.66% | 3.02% | 4.4% | 5.63% |
| EPS 2 | 9.630 | 0.2200 | 0.2200 | 0.1600 | 0.1767 | 0.2633 | 0.3500 |
| Free Cash Flow 1 | - | 14.94 | - | 12.68 | 12.95 | 16.85 | 18.85 |
| FCF margin | - | 8.33% | - | 6.01% | 6.29% | 7.85% | 8.39% |
| FCF Conversion (EBITDA) | - | 57.55% | - | 54.62% | 53.07% | 61.05% | 62.42% |
| FCF Conversion (Net income) | - | 190.88% | - | 225.74% | 208.03% | 178.56% | 149.01% |
| Dividend per Share 2 | - | 0.1000 | - | - | 0.0767 | 0.1033 | 0.1300 |
| Announcement Date | 2/25/21 | 3/2/22 | 2/28/23 | 2/27/24 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 50.5 | 49.18 | 51.7 | 45.9 | 57.6 | 56.05 | 56.47 | 45.6 | 52.8 | 51.48 | 52.4 | 45.35 | 55.2 |
| EBITDA 1 | 7.071 | 5.406 | 5.197 | 6.471 | 6.682 | 8.458 | 6.398 | 5.203 | 3.16 | 5.084 | 5.945 | 6.445 | 6.735 |
| EBIT 1 | 4.6 | 4.636 | 4.31 | 4.144 | 3.78 | 5.49 | 3.611 | 2.482 | 0.3 | 1.952 | 2.975 | 3.525 | 3.815 |
| Operating Margin | 9.11% | 9.43% | 8.34% | 9.03% | 6.56% | 9.79% | 6.39% | 5.44% | 0.57% | 3.79% | 5.68% | 7.77% | 6.91% |
| Earnings before Tax (EBT) 1 | 3.735 | 1.537 | 2.366 | 3.346 | 3.032 | 4.4 | 2.728 | 1.024 | -1.006 | 0.708 | 1.9 | 2.5 | 2.8 |
| Net income 1 | 2.739 | 1.14 | 1.506 | 2.783 | 2.418 | 3.477 | 2.173 | 0.767 | -0.799 | 0.583 | 1.5 | 1.985 | 2.22 |
| Net margin | 5.42% | 2.32% | 2.91% | 6.06% | 4.2% | 6.2% | 3.85% | 1.68% | -1.51% | 1.13% | 2.86% | 4.38% | 4.02% |
| EPS 2 | 0.0800 | 0.0300 | 0.0400 | 0.0800 | 0.0700 | 0.1000 | 0.0600 | 0.0200 | -0.0200 | 0.0200 | 0.0450 | 0.0550 | 0.0600 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 3/2/22 | 5/18/22 | 8/17/22 | 11/2/22 | 2/28/23 | 5/10/23 | 8/16/23 | 11/2/23 | 2/27/24 | 5/8/24 | - | - | - |
1EUR in Million2EUR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | 30.9 | - | 83.1 | 73.5 | 66.6 | 50.8 |
| Net Cash position 1 | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 1.189 x | - | 3.577 x | 3.01 x | 2.412 x | 1.682 x |
| Free Cash Flow 1 | - | 14.9 | - | 12.7 | 13 | 16.9 | 18.9 |
| ROE (net income / shareholders' equity) | - | 8.63% | - | 4.7% | 5.21% | 7.28% | 8.5% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share 2 | - | 3.240 | - | 3.330 | 3.510 | 3.700 | 3.880 |
| Cash Flow per Share 2 | - | 0.4900 | - | 0.4600 | 0.5600 | 0.6400 | 0.7000 |
| Capex 1 | - | 2.21 | - | 3.9 | 6.15 | 4.67 | 5.95 |
| Capex / Sales | - | 1.23% | - | 1.85% | 2.99% | 2.18% | 2.65% |
| Announcement Date | 2/25/21 | 3/2/22 | 2/28/23 | 2/27/24 | - | - | - |
1EUR in Million2EUR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
2.99
EUR
Average target price
3.3
EUR
Spread / Average Target
+10.37%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -6.29% | 116M | |
| +8.66% | 5.06B | |
| +28.46% | 2.11B | |
| +34.03% | 2.06B | |
| +30.54% | 1.8B | |
| -16.99% | 1.49B | |
| +79.33% | 1.12B | |
| -1.11% | 1B | |
| +12.83% | 986M | |
| +21.05% | 859M |
- Stock Market
- Equities
- SITOWS Stock
- Financials Sitowise Group Oyj
