Digital Workforce

4.3EUR +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 Owners
Source: Millistream Market Data AB

OwnerCapitalVotes
CapMan Growth Equity Fund 2017 Ky16.0 %16.0 %
Heikki Länsisyrjä11.7 %11.7 %
Premium
Not activated

This content is for our Premium customers only.

Insider Transactions

InsiderDateTotal value
Tuomo Sievilä07.06.2023477EUR
Tuomo Sievilä06.06.20231,113EUR
Premium
Not activated

This content is for our Premium customers only.

Forum updates

Stay up-to-date with the latest talk about Digital Workforce

Income statement

20192020202120222023e2024e2025e2026e
Revenue17.1619.1022.3625.4726.1328.8533.1038.42
growth-%46.29 %11.27 %17.11 %13.90 %2.57 %10.43 %14.73 %16.08 %
EBITDA-0.90-0.41-0.96-1.720.562.333.855.34
EBIT (adj.)-1.09-0.60-0.85-1.270.542.133.635.13
EBIT-1.09-0.60-1.22-2.610.352.003.505.00
Profit before taxes-1.15-0.82-3.53-2.990.451.983.484.99
Net income-1.19-0.91-3.58-3.010.441.782.964.19
EPS (adj.)-2.40-1.82-0.25-0.150.050.170.270.39
growth-%210.35 %62.73 %40.91 %
Dividend0.000.000.000.000.000.000.000.00
Dividend ratio

Profitability and return on capital

20192020202120222023e2024e2025e2026e
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

20192020202120222023e2024e2025e2026e
Share price (EUR)6.583.954.304.304.304.30
Shares0.500.5011.0211.1811.1811.1811.1811.18
Market cap72.5144.1248.0948.0948.0948.09
Enterprise value54.2328.4933.0531.1127.9323.51
EV/S--2.431.121.261.080.840.61
EV/EBITDA----59.0413.377.254.40
EV/EBIT (adj.)----60.7814.637.694.59
EV/EBIT----93.4415.587.984.71
P/E (adj.)----79.2625.5415.6911.14
P/E----110.3727.0316.2511.48
P/B--3.962.863.032.722.331.94
P/S--3.241.731.841.671.451.25
Dividend yield
Equity ratio2.82 %-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

Q3/22Q4/222022Q1/23Q2/23Q3/23eQ4/23e2023eQ1/24e
Revenue13.5025.4712.5913.5326.13
EBITDA-0.11-1.720.140.420.56
EBIT-0.89-2.610.040.320.35
Profit before taxes-1.10-2.990.200.250.45
Net income-1.13-3.010.190.250.44
Publisher
IT service sector: Fast deceleration in figures in Q2 in Finland, better in other Nordic countries

Uncertainty in customer demand was realized more widely in Q2, but development was even more mixed than before. Companies with a high weight of tailored software development and the private sector suffered more in relative terms. Reported figures included mainly negative surprises, which was also seen in the form of change negotiations and profit warnings. We predict that the duality will continue in 2023, but the demand outlook will remain more subdued as a whole in 2023 in the private sector, while public sector demand is expected to remain at a good level.

Analyst Comment06.09.2023 by Joni Grönqvist, Frans-Mikael Rostedt
Publisher
Digital Workforce: Shifting focus from growth to profitability

Digital Workforce's revenue growth was well below expectations in H1, pressured by a mature market. However, the earnings level was in line with expectations. The company is now focusing primarily on profitability, which is logical in the current uncertain market environment. In the current market environment, we expect more moderate but profitable growth in the coming years. In our view, the valuation of the stock is attractive from several perspectives (2024e EV/S 1.1x, EV/EBIT 15x and DCF 6.7), especially given the unfinished profitability turnaround.

Research24.08.2023 by Joni Grönqvist
Publisher
Digital Workforce: We expect good growth and significant profitability improvements in H1

According to our information, the software robotics automation pioneer Digital Workforce will publish its half-year results on Wednesday at 9.00 am (EEST). We expect revenue to grow well, driven by strategic Continuous services. We forecast a clear improvement in profitability, although it will continue to be constrained by investments into the company’s own platform and internationalization.

Research18.08.2023 by Joni Grönqvist