Digital Workforce
4.3 EUR +2.63 %1,090 investors are following this company
Digital Workforce is a service provider that specializes in process automation services on an industrial scale. The company's service offering covers the entire life cycle of intelligent automation: design and consulting, development and deployment, cloud-based platform, support and maintenance, and further development. The company offers services and solutions to a wide range of customers in various industries, including finance, healthcare, industry, logistics, and various public actors.
P/E (23e)
79.26
EV/EBIT (adj.) (23e)
60.78
EV/S (23e)
1.26
Dividend yield-% (23e)
-
Target price
5.00 EUR
Recommendation
Accumulate
Updated
23.8.2023
First North Finland
DWF
Daily low / high price
4.3 / 4.3
EUR
Market cap
48.3M EUR
Turnover
438.6 EUR
Volume
102
Risk and recommendation
HighRiskLow
SellRecommendationBuy
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
CapMan Growth Equity Fund 2017 Ky | 16.0 % | 16.0 % |
Heikki Länsisyrjä | 11.7 % | 11.7 % |
Premium
Not activated
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Tuomo Sievilä | 07.06.2023 | 477EUR |
Tuomo Sievilä | 06.06.2023 | 1,113EUR |
Premium
Not activated
This content is for our Premium customers only.
Forum updates
Vähän pettymys tuo liikevaihdon pieni kasvu.
last month💙 2
Income statement
2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
---|---|---|---|---|---|---|---|---|
Revenue | 17.16 | 19.10 | 22.36 | 25.47 | 26.13 | 28.85 | 33.10 | 38.42 |
growth-% | 46.29 % | 11.27 % | 17.11 % | 13.90 % | 2.57 % | 10.43 % | 14.73 % | 16.08 % |
EBITDA | -0.90 | -0.41 | -0.96 | -1.72 | 0.56 | 2.33 | 3.85 | 5.34 |
EBIT (adj.) | -1.09 | -0.60 | -0.85 | -1.27 | 0.54 | 2.13 | 3.63 | 5.13 |
EBIT | -1.09 | -0.60 | -1.22 | -2.61 | 0.35 | 2.00 | 3.50 | 5.00 |
Profit before taxes | -1.15 | -0.82 | -3.53 | -2.99 | 0.45 | 1.98 | 3.48 | 4.99 |
Net income | -1.19 | -0.91 | -3.58 | -3.01 | 0.44 | 1.78 | 2.96 | 4.19 |
EPS (adj.) | -2.40 | -1.82 | -0.25 | -0.15 | 0.05 | 0.17 | 0.27 | 0.39 |
growth-% | 210.35 % | 62.73 % | 40.91 % | |||||
Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Dividend ratio |
Profitability and return on capital
2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | -5.24 % | -2.13 % | -4.28 % | -6.73 % | 2.14 % | 8.07 % | 11.64 % | 13.89 % |
EBIT-% (adj.) | -6.33 % | -3.14 % | -3.80 % | -4.99 % | 2.08 % | 7.37 % | 10.97 % | 13.34 % |
EBIT-% | -6.33 % | -3.14 % | -5.46 % | -10.24 % | 1.35 % | 6.92 % | 10.58 % | 13.00 % |
ROE | -145.71 % | 454.77 % | -40.48 % | -17.85 % | 2.78 % | 10.61 % | 15.47 % | 18.44 % |
ROI | -38.50 % | -33.86 % | -11.52 % | -13.83 % | 2.03 % | 11.24 % | 17.40 % | 21.52 % |
Valuation
2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 6.58 | 3.95 | 4.30 | 4.30 | 4.30 | 4.30 | ||
Shares | 0.50 | 0.50 | 11.02 | 11.18 | 11.18 | 11.18 | 11.18 | 11.18 |
Market cap | 72.51 | 44.12 | 48.09 | 48.09 | 48.09 | 48.09 | ||
Enterprise value | 54.23 | 28.49 | 33.05 | 31.11 | 27.93 | 23.51 | ||
EV/S | - | - | 2.43 | 1.12 | 1.26 | 1.08 | 0.84 | 0.61 |
EV/EBITDA | - | - | - | - | 59.04 | 13.37 | 7.25 | 4.40 |
EV/EBIT (adj.) | - | - | - | - | 60.78 | 14.63 | 7.69 | 4.59 |
EV/EBIT | - | - | - | - | 93.44 | 15.58 | 7.98 | 4.71 |
P/E (adj.) | - | - | - | - | 79.26 | 25.54 | 15.69 | 11.14 |
P/E | - | - | - | - | 110.37 | 27.03 | 16.25 | 11.48 |
P/B | - | - | 3.96 | 2.86 | 3.03 | 2.72 | 2.33 | 1.94 |
P/S | - | - | 3.24 | 1.73 | 1.84 | 1.67 | 1.45 | 1.25 |
Dividend yield | ||||||||
Equity ratio | 2.82 % | -6.50 % | 69.02 % | 55.44 % | 64.24 % | 64.64 % | 65.35 % | 68.27 % |
Gearing ratio | -33.65 % | 156.16 % | -99.97 % | -101.20 % | -94.74 % | -96.17 % | -97.77 % | -99.10 % |
Quarter data
Q3/22 | Q4/22 | 2022 | Q1/23 | Q2/23 | Q3/23e | Q4/23e | 2023e | Q1/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 13.50 | 25.47 | 12.59 | 13.53 | 26.13 | ||||
EBITDA | -0.11 | -1.72 | 0.14 | 0.42 | 0.56 | ||||
EBIT | -0.89 | -2.61 | 0.04 | 0.32 | 0.35 | ||||
Profit before taxes | -1.10 | -2.99 | 0.20 | 0.25 | 0.45 | ||||
Net income | -1.13 | -3.01 | 0.19 | 0.25 | 0.44 |
Showing All content types