|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.720 EUR | 0.00% |
|
+0.23% | +0.47% |
| Jan. 21 | WithSecure Names New CFO | MT |
| Jan. 20 | WithSecure Xavier Carpentier appointed as CFO | RE |
Company Valuation: WithSecure Oyj
Data adjusted to current consolidation scope
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 480.5 | 606.7 | 786.4 | 239.6 | 182.2 | 133.2 |
| Change | - | 26.27% | 29.63% | -69.53% | -23.96% | -26.87% |
| Enterprise Value (EV) 1 | 496.3 | 595.1 | 761.8 | 183.7 | 159.3 | 132.6 |
| Change | - | 19.91% | 28.01% | -75.89% | -13.28% | -16.74% |
| P/E ratio | 152x | 47.9x | 62.1x | 0.55x | -4.5x | -3.51x |
| PBR | 6.31x | 7.37x | 8.25x | 1.71x | 1.77x | 1.92x |
| PEG | - | 0x | - | 0x | 0x | 0.57x |
| Capitalization / Revenue | 2.21x | 2.76x | 3.33x | 1.78x | 1.28x | 1.15x |
| EV / Revenue | 2.28x | 2.7x | 3.22x | 1.36x | 1.12x | 1.14x |
| EV / EBITDA | 44.8x | 24.8x | 35.2x | -4.71x | -6.06x | 6.04x |
| EV / EBIT | 88.3x | 30.1x | 41.6x | -4.37x | -5.54x | -13.9x |
| EV / FCF | 29x | 19.7x | 34.8x | -6.44x | -33.1x | 16x |
| FCF Yield | 3.44% | 5.08% | 2.87% | -15.5% | -3.02% | 6.24% |
| Dividend per Share 2 | - | 0.04 | - | - | - | - |
| Rate of return | - | 1.04% | - | - | - | - |
| EPS 2 | 0.02 | 0.08 | 0.08 | 2.512 | -0.23 | -0.2158 |
| Distribution rate | - | 50% | - | - | - | - |
| Net sales 1 | 217.3 | 220.2 | 236.3 | 134.7 | 142.8 | 116 |
| EBITDA 1 | 11.08 | 23.97 | 21.63 | -39.03 | -26.3 | 21.97 |
| EBIT 1 | 5.621 | 19.74 | 18.32 | -42.02 | -28.76 | -9.573 |
| Net income 1 | 3.365 | 12.88 | 12.7 | 430.3 | -40.03 | -37.98 |
| Net Debt 1 | 15.84 | -11.58 | -24.6 | -55.92 | -22.89 | -0.606 |
| Reference price 2 | 3.045 | 3.835 | 4.965 | 1.373 | 1.036 | 0.757 |
| Nbr of stocks (in thousands) | 157,787 | 158,192 | 158,387 | 174,527 | 175,873 | 176,017 |
| Announcement Date | 2/12/20 | 2/10/21 | 2/17/22 | 2/9/23 | 2/13/24 | 2/12/25 |
1EUR in Million2EUR
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 358M | |
| 84.37x | 10.39x | 32.76x | -.--% | 116B | |
| -489.51x | 20.51x | 76.99x | -.--% | 103B | |
| 35.95x | 9.05x | 24.61x | -.--% | 63.9B | |
| -192.56x | 14.71x | 55.75x | -.--% | 20.66B | |
| 20.21x | 6.08x | 14.2x | -.--% | 19.46B | |
| 19.94x | 4.5x | 8.77x | 2.07% | 14.9B | |
| -29.08x | 8.95x | -521.03x | -.--% | 10.82B | |
| -31.26x | 7.63x | 40.59x | -.--% | 8.53B | |
| 119.52x | 6.6x | 83.58x | 0.21% | 8.51B | |
| Average | -51.38x | 9.82x | -20.42x | 0.25% | 36.57B | |
| Weighted average by Cap. | -112.62x | 12.58x | 28.09x | 0.09% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Equities
- WITH Stock
- Valuation WithSecure Oyj
Select your edition
All financial news and data tailored to specific country editions
