Log in to your Inderes Free account to see all free content on this page.
F-Secure
1.94 EUR +0.52%2,304 investors are following this company
F-Secure is a technology company. The company specializes in the area of cyber security. The range mainly includes various programs for security and privacy products, which are also used to manage risks online. Customers are found in a number of sectors and the largest operations are conducted in the Nordic market. The company was created via a spin-off from WithSecure.
P/E (24e)
11.68
EV/EBIT (adj.) (24e)
10.44
EV/S (24e)
3.43
Dividend yield-% (24e)
3.61 %
Target price
2.30 EUR
Recommendation
Accumulate
Updated
28.4.2024
NASDAQ Helsinki
FSECURE
Daily low / high price
1.926 / 1.968
EUR
Market cap
338.87M EUR
Turnover
75.38K EUR
Volume
39K
Business risk
Valuation risk
Current
Previous
Analyst
![Atte Riikola Atte Riikola](https://www.inderes.se/cdn-cgi/image/format=auto,width=128,height=128,quality=90,fit=cover/https://core.inderes.fi/sites/default/files/2023-08/Atte_Riikola.jpg)
Atte Riikola
Analyst
![Roni Peuranheimo Roni Peuranheimo](https://www.inderes.se/cdn-cgi/image/format=auto,width=128,height=128,quality=90,fit=cover/https://core.inderes.fi/sites/default/files/2023-08/Roni_Peuranheimo.jpg)
Roni Peuranheimo
Analyst
Latest videos
Financial calendar
Interim report
17.07.2024
Half year dividend
26.09.2024
Interim report
23.10.2024
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Risto Siilasmaa | 34.4 % | 34.4 % |
Nordea Nordic Small Cap Fund | 6.6 % | 6.6 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Timo Laaksonen | 02.05.2024 | 3,961EUR |
Richard Larcombe | 02.05.2024 | 1,787EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 100.1 | 106.3 | 111.0 | 130.4 | 147.5 | 151.9 | 156.0 | 160.3 |
growth-% | 5.5 % | 6.1 % | 4.5 % | 17.4 % | 13.1 % | 3.0 % | 2.7 % | 2.7 % |
EBITDA | 46.7 | 45.0 | 40.7 | 37.7 | 53.7 | 57.7 | 61.5 | 64.4 |
EBIT (adj.) | 44.7 | 45.9 | 42.5 | 42.1 | 48.5 | 51.4 | 54.0 | 55.8 |
EBIT | 44.7 | 43.5 | 38.8 | 29.5 | 40.8 | 43.4 | 46.0 | 47.8 |
Profit before taxes | 43.7 | 43.6 | 38.6 | 27.7 | 29.5 | 33.4 | 37.5 | 41.0 |
Net income | 34.2 | 34.4 | 30.2 | 22.4 | 22.8 | 25.7 | 28.8 | 32.0 |
EPS (adj.) | 0.20 | 0.21 | 0.19 | 0.19 | 0.17 | 0.18 | 0.20 | 0.22 |
growth-% | 19.2 % | 6.3 % | -7.0 % | -2.3 % | -12.1 % | 10.7 % | 9.7 % | 9.0 % |
Dividend | 0.00 | 0.00 | 0.07 | 0.07 | 0.07 | 0.08 | 0.09 | 0.10 |
Dividend ratio | 40.5 % | 54.7 % | 53.6 % | 54.3 % | 54.5 % | 54.6 % |
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-% | 46.7 % | 42.4 % | 36.7 % | 28.9 % | 36.4 % | 38.0 % | 39.4 % | 40.2 % |
EBIT-% (adj.) | 44.6 % | 43.2 % | 38.3 % | 32.3 % | 32.9 % | 33.8 % | 34.6 % | 34.8 % |
EBIT-% | 44.6 % | 40.9 % | 34.9 % | 22.6 % | 27.6 % | 28.6 % | 29.5 % | 29.8 % |
ROE | 619.7 % | 370.0 % | 175.6 % | 77.3 % | 59.4 % | 51.0 % | 44.7 % | 39.9 % |
ROI | 774.1 % | 455.5 % | 184.9 % | 22.5 % | 17.9 % | 19.5 % | 21.0 % | 22.1 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 2.83 | 2.04 | 1.94 | 1.94 | 1.94 | 1.94 | ||
Shares | 174.6 | 174.6 | 174.5 | 174.7 | 174.7 | 174.7 | 174.7 | 174.7 |
Market cap | 493.9 | 355.5 | 338.9 | 338.9 | 338.9 | 338.9 | ||
Enterprise value | 478.3 | 536.5 | 506.5 | 489.7 | 470.5 | 449.0 | ||
EV/S | - | - | 4.3 | 4.1 | 3.4 | 3.2 | 3.0 | 2.8 |
EV/EBITDA | - | - | 11.7 | 14.2 | 9.4 | 8.5 | 7.7 | 7.0 |
EV/EBIT (adj.) | - | - | 11.2 | 12.7 | 10.4 | 9.5 | 8.7 | 8.0 |
EV/EBIT | - | - | 12.3 | 18.2 | 12.4 | 11.3 | 10.2 | 9.4 |
P/E (adj.) | - | - | 14.6 | 10.8 | 11.7 | 10.5 | 9.6 | 8.8 |
P/E | - | - | 16.4 | 15.9 | 14.9 | 13.2 | 11.7 | 10.6 |
P/B | - | - | 19.9 | 10.7 | 7.8 | 5.9 | 4.7 | 3.8 |
P/S | - | - | 4.4 | 2.7 | 2.3 | 2.2 | 2.2 | 2.1 |
Dividend yield | 2.5 % | 3.4 % | 3.6 % | 4.1 % | 4.6 % | 5.1 % | ||
Equity ratio | 24.5 % | 24.5 % | 39.6 % | 12.0 % | 16.1 % | 21.4 % | 27.1 % | 33.6 % |
Gearing ratio | 2.8 % | 2.6 % | -63.0 % | 547.3 % | 383.9 % | 263.9 % | 182.7 % | 124.7 % |
Login required
This content is only available for logged in users
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 30.5 | 35.1 | 36.9 | 130.4 | 36.4 | 36.7 | 36.8 | 37.5 | 147.5 |
EBITDA | 5.6 | 12.8 | 10.1 | 37.7 | 13.1 | 13.1 | 14.1 | 13.3 | 53.7 |
EBIT | 4.1 | 10.0 | 7.1 | 29.5 | 10.0 | 9.9 | 10.9 | 10.0 | 40.8 |
Profit before taxes | 8.5 | 7.2 | 3.6 | 27.7 | 7.1 | 6.9 | 8.2 | 7.3 | 29.5 |
Net income | 7.0 | 5.4 | 3.2 | 22.4 | 5.5 | 5.3 | 6.3 | 5.6 | 22.8 |
Login required
This content is only available for logged in users
ShowingAll content types
Change in the Leadership Team of F-Secure Corporation
Kaisa Tikka-Mustonen appointed Chief People Officer at F-Secure Corporation
Join Inderes community
Don't miss out - create an account and get all the possible benefits
FREE account
Stock market's most popular morning newsletter
Analyst comments and recommendations
Stock comparison tool
PREMIUM account
All company reports and content
Premium tools (e.g. insider transactions & stock screener)
Model portfolio
F-Secure Corporation: Managers' Transactions – Kestilä
F-Secure Corporation: Managers' Transactions – Siilasmaa
F-Secure Corporation: Managers' Transactions – Kuusikumpu
F-Secure Corporation: Managers' Transactions – Pfeiffer
F-Secure Corporation: Managers' Transactions – White
F-Secure Corporation: Managers' Transactions – Teräsaho
F-Secure Corporation: Managers' Transactions – Uitto
F-Secure Corporation: Managers' Transactions – Larcombe
F-Secure Corporation: Managers' Transactions – Ervi
F-Secure Corporation: Managers' Transactions – Norkio
F-Secure Corporation: Managers' Transactions – Somerkallio
F-Secure Corporation: Managers' Transactions – Laaksonen
![F-Secure's Interim Report 1 January–31 March 2024](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/6b5adb48-3484-4c43-a643-97a1390330e1.png)