Sitowise Group
2.98 EUR +2.05%Sitowise Group operates in the construction and infrastructure industry. The company specializes in the development of major construction projects. Examples of projects that the company carries out, on its own and in collaboration with other companies in the industry, include road and building construction, as well as pipe and underground constructions. The largest operations are in the Nordic market, where customers are found among corporate customers and public actors.
Latest research
Extensive report
Analyst
Latest videos
Financial calendar
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Intera Fund III Ky | 14.4 % | 14.4 % |
Paradigm Capital AG | 10.0 % | 10.0 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Mats åström | 28.02.2024 | 7,800EUR |
Timo Räikkönen | 28.02.2024 | 10,400EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 160.1 | 179.3 | 204.4 | 210.9 | 204.1 | 213.5 | 225.0 | 232.2 |
growth-% | 11.9 % | 12.0 % | 14.0 % | 3.2 % | -3.2 % | 4.6 % | 5.4 % | 3.2 % |
EBITDA | 26.3 | 25.8 | 23.8 | 23.2 | 24.4 | 27.7 | 30.5 | 32.3 |
EBIT (adj.) | 17.2 | 18.9 | 17.5 | 13.6 | 12.8 | 17.6 | 21.0 | 23.2 |
EBIT | 18.3 | 16.4 | 13.2 | 11.7 | 12.4 | 17.6 | 21.0 | 23.2 |
Profit before taxes | 15.9 | 10.3 | 10.3 | 7.1 | 7.9 | 13.6 | 17.2 | 19.5 |
Net income | 12.6 | 7.8 | 7.8 | 5.6 | 6.3 | 10.8 | 13.7 | 15.5 |
EPS (adj.) | 0.33 | 0.29 | 0.34 | 0.21 | 0.18 | 0.30 | 0.38 | 0.43 |
growth-% | 143.5 % | -10.3 % | 16.4 % | -38.9 % | -11.6 % | 63.1 % | 26.3 % | 13.4 % |
Dividend | 0.00 | 0.10 | 0.10 | 0.00 | 0.06 | 0.10 | 0.14 | 0.19 |
Dividend ratio | 45.2 % | 45.2 % | 34.1 % | 33.2 % | 36.8 % | 44.0 % |
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-% | 16.4 % | 14.4 % | 11.6 % | 11.0 % | 11.9 % | 13.0 % | 13.6 % | 13.9 % |
EBIT-% (adj.) | 10.7 % | 10.6 % | 8.5 % | 6.4 % | 6.3 % | 8.2 % | 9.3 % | 10.0 % |
EBIT-% | 11.4 % | 9.1 % | 6.4 % | 5.5 % | 6.1 % | 8.2 % | 9.3 % | 10.0 % |
ROE | 20.4 % | 8.6 % | 6.8 % | 4.7 % | 5.1 % | 8.3 % | 9.8 % | 10.3 % |
ROI | 11.7 % | 9.0 % | 6.4 % | 5.4 % | 5.7 % | 8.1 % | 9.3 % | 10.0 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 8.05 | 5.14 | 3.18 | 2.98 | 2.98 | 2.98 | 2.98 | |
Shares | 35.1 | 35.4 | 35.5 | 35.6 | 35.8 | 35.8 | 35.8 | 35.8 |
Market cap | 284.8 | 182.5 | 113.2 | 106.8 | 106.8 | 106.8 | 106.8 | |
Enterprise value | 344.1 | 268.1 | 196.3 | 183.4 | 172.8 | 161.5 | 150.1 | |
EV/S | - | 1.9 | 1.3 | 0.9 | 0.9 | 0.8 | 0.7 | 0.6 |
EV/EBITDA | - | 13.3 | 11.3 | 8.5 | 7.5 | 6.2 | 5.3 | 4.7 |
EV/EBIT (adj.) | - | 18.2 | 15.4 | 14.4 | 14.4 | 9.8 | 7.7 | 6.5 |
EV/EBIT | - | 21.0 | 20.4 | 16.8 | 14.7 | 9.8 | 7.7 | 6.5 |
P/E (adj.) | - | 27.4 | 15.0 | 15.2 | 16.1 | 9.9 | 7.8 | 6.9 |
P/E | - | 36.4 | 23.3 | 20.4 | 17.0 | 9.9 | 7.8 | 6.9 |
P/B | - | 2.5 | 1.6 | 0.9 | 0.9 | 0.8 | 0.7 | 0.7 |
P/S | - | 1.6 | 0.9 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 |
Dividend yield | 1.2 % | 2.0 % | 2.0 % | 3.4 % | 4.7 % | 6.4 % | ||
Equity ratio | 30.2 % | 46.0 % | 41.6 % | 42.9 % | 46.6 % | 48.7 % | 49.9 % | 52.2 % |
Gearing ratio | 129.3 % | 51.6 % | 73.2 % | 69.5 % | 60.6 % | 48.9 % | 37.7 % | 27.9 % |
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 | 56.5 | 45.6 | 52.8 | 210.9 | 51.5 | 52.7 | 44.9 | 55.0 | 204.1 |
EBITDA | 6.4 | 5.2 | 3.2 | 23.2 | 5.1 | 6.2 | 6.2 | 6.9 | 24.4 |
EBIT | 3.6 | 2.3 | 0.3 | 11.7 | 2.0 | 3.2 | 3.3 | 4.0 | 12.4 |
Profit before taxes | 2.7 | 1.0 | -1.0 | 7.1 | 0.7 | 2.1 | 2.2 | 2.9 | 7.9 |
Net income | 2.2 | 0.8 | -0.9 | 5.6 | 0.6 | 1.7 | 1.8 | 2.3 | 6.3 |
Login required
This content is only available for logged in users
Sitowise Q1 morning result: Operational development weakened as we had expected in the first months of the year
Sitowise's Interim Report Q1 2024: Net sales decreased, stable order book during the quarter
Join Inderes community
Don't miss out - create an account and get all the possible benefits