Digital Workforce
3.5
EUR
-11.17 %
DWF
First North Finland
IT Services
Technology
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.
Latest research
Extensive report
Analyst
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
CapMan Growth Equity Fund 2017 Ky | 15.9 % | 15.9 % |
Heikki Länsisyrjä | 11.7 % | 11.7 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Tuomo Sievilä | 04.09.2024 | 4,540EUR |
Tuomo Sievilä | 03.09.2024 | 3,456EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 19.1 | 22.4 | 25.5 | 24.9 | 27.4 | 31.0 | 35.5 | 40.5 |
growth-% | 11.3 % | 17.1 % | 13.9 % | -2.2 % | 9.8 % | 13.3 % | 14.5 % | 14.1 % |
EBITDA | -0.4 | -1.0 | -1.7 | -0.6 | 1.0 | 2.4 | 4.3 | 5.3 |
EBIT (adj.) | -0.6 | -0.8 | -1.3 | -0.0 | 0.8 | 2.2 | 4.0 | 4.9 |
EBIT | -0.6 | -1.2 | -2.6 | -0.8 | 0.6 | 2.1 | 3.9 | 4.9 |
Profit before taxes | -0.8 | -3.5 | -3.0 | -0.7 | 0.8 | 2.4 | 4.0 | 5.1 |
Net income | -0.9 | -3.6 | -3.0 | -0.7 | 0.7 | 2.0 | 3.4 | 4.3 |
EPS (adj.) | -1.82 | -0.25 | -0.15 | 0.01 | 0.08 | 0.19 | 0.32 | 0.38 |
growth-% | 872.0 % | 146.8 % | 65.8 % | 19.2 % | ||||
Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.19 |
Dividend ratio | 50.0 % |
Login required
This content is only available for logged in users
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | -2.1 % | -4.3 % | -6.7 % | -2.6 % | 3.7 % | 7.9 % | 12.0 % | 13.2 % |
EBIT-% (adj.) | -3.1 % | -3.8 % | -5.0 % | -0.2 % | 3.1 % | 7.2 % | 11.4 % | 12.1 % |
EBIT-% | -3.1 % | -5.5 % | -10.2 % | -3.4 % | 2.3 % | 6.6 % | 10.9 % | 12.1 % |
ROE | 454.8 % | -40.5 % | -17.8 % | -4.6 % | 4.7 % | 12.2 % | 17.7 % | 18.5 % |
ROI | -33.9 % | -11.5 % | -13.8 % | -5.0 % | 5.7 % | 13.7 % | 20.6 % | 22.3 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 6.58 | 3.94 | 3.02 | 3.50 | 3.50 | 3.50 | 3.50 | |
Shares | 0.5 | 11.0 | 11.2 | 11.3 | 11.1 | 11.1 | 11.1 | 11.1 |
Market cap | 72.5 | 44.1 | 34.0 | 39.0 | 39.0 | 39.0 | 39.0 | |
Enterprise value | 54.2 | 28.4 | 21.7 | 24.5 | 22.3 | 18.7 | 14.2 | |
EV/S | - | 2.4 | 1.1 | 0.9 | 0.9 | 0.7 | 0.5 | 0.4 |
EV/EBITDA | - | - | - | - | 24.4 | 9.2 | 4.4 | 2.7 |
EV/EBIT (adj.) | - | - | - | - | 28.9 | 10.0 | 4.6 | 2.9 |
EV/EBIT | - | - | - | - | 38.6 | 10.9 | 4.8 | 2.9 |
P/E (adj.) | - | - | - | 375.0 | 44.7 | 18.1 | 10.9 | 9.2 |
P/E | - | - | - | - | 54.6 | 19.4 | 11.5 | 9.2 |
P/B | - | 4.0 | 2.9 | 2.3 | 2.5 | 2.2 | 1.9 | 1.6 |
P/S | - | 3.2 | 1.7 | 1.4 | 1.4 | 1.3 | 1.1 | 1.0 |
Dividend yield | 5.5 % | |||||||
Equity ratio | -6.5 % | 69.0 % | 55.4 % | 70.8 % | 63.4 % | 63.6 % | 67.0 % | 68.1 % |
Gearing ratio | 156.2 % | -100.0 % | -101.2 % | -83.1 % | -93.7 % | -95.5 % | -97.4 % | -98.8 % |
Login required
This content is only available for logged in users
Quarter data
Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 6.4 | 24.9 | 6.7 | 7.0 | 6.6 | 7.2 | 27.4 | ||
EBITDA | -0.8 | -0.6 | 0.3 | 0.2 | 0.2 | 0.3 | 1.0 | ||
EBIT | -0.9 | -0.8 | 0.2 | 0.1 | 0.1 | 0.2 | 0.6 | ||
Profit before taxes | -0.9 | -0.7 | 0.2 | 0.1 | 0.2 | 0.3 | 0.8 | ||
Net income | -0.9 | -0.7 | 0.2 | 0.1 | 0.2 | 0.2 | 0.7 |
Login required
This content is only available for logged in users
Share subscriptions based on stock options 2020
Digital Workforce Q3'24: On a good growth track
Join Inderes community
Don't miss out - create an account and get all the possible benefits