Loading...
XCSE
WIRTEK
Market cap6mUSD
May 19, Last price  
5.55DKK
1D
-3.48%
1Q
-22.38%
Jan 2017
330.23%
IPO
2,034.62%
Name

Wirtek A/S

Chart & Performance

D1W1MN
XCSE:WIRTEK chart
P/E
20.27
P/S
0.61
EPS
0.27
Div Yield, %
6.85%
Shrs. gr., 5y
2.88%
Rev. gr., 5y
25.21%
Revenues
72m
+2.04%
24,441,0009,181,0006,381,0004,336,0006,587,0788,621,6049,667,28111,838,71312,899,23314,530,62320,644,84723,352,04627,774,85045,399,13466,315,00070,439,00071,874,000
Net income
2m
-45.88%
-7,888,000-3,560,000-1,369,000-787,000780,628579,982742,942623,329480,567761,0741,004,5661,511,2774,891,0004,794,0005,079,0004,008,0002,169,000
CFO
4m
+26.47%
-3,631,000-2,809,000-1,343,000-966,000669,242335,708433,375866,766906,463338,0451,981,1091,248,6932,774,9326,532,6732,332,0003,351,0004,238,000
Dividend
Apr 18, 20240.38 DKK/sh

Profile

Wirtek A/S, an IT outsourcing company, provides software solutions and electronic equipment products in Denmark. It offers software engineering services, including product engineering, system architecture and design, software development, quality assurance, and product re-engineering services; and electronic equipment services that builds, tests, and integrates embedded systems and devices. The company was incorporated in 2001 and is headquartered in Aalborg, Denmark.
URL
http://www.wirtek.com/
IPO date
Jun 22, 2006
Employees
Domiciled in
DK
Incorporated in
DK

Valuation

Title
DKK in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
71,874
2.04%
70,439
6.22%
66,315
46.07%
Cost of revenue
66,506
33,411
29,072
Unusual Expense (Income)
NOPBT
5,368
37,028
37,243
NOPBT Margin
7.47%
52.57%
56.16%
Operating Taxes
542
492
637
Tax Rate
10.10%
1.33%
1.71%
NOPAT
4,826
36,536
36,606
Net income
2,169
-45.88%
4,008
-21.09%
5,079
5.94%
Dividends
(2,937)
(3,134)
(2,681)
Dividend yield
5.45%
4.57%
2.90%
Proceeds from repurchase of equity
1,853
2,064
3,823
BB yield
-3.44%
-3.01%
-4.13%
Debt
Debt current
7,299
2,060
2,999
Long-term debt
Deferred revenue
Other long-term liabilities
1,543
65
63
Net debt
3,382
(482)
(2,244)
Cash flow
Cash from operating activities
4,238
3,351
2,332
CAPEX
(927)
(1,136)
(776)
Cash from investing activities
(7,018)
(3,920)
(776)
Cash from financing activities
4,155
(2,007)
(1,241)
FCF
14,350
20,541
32,505
Balance
Cash
3,917
2,542
5,118
Long term investments
125
Excess cash
323
1,927
Stockholders' equity
15,596
18,539
12,510
Invested Capital
28,157
20,664
16,612
ROIC
19.77%
196.03%
270.84%
ROCE
18.85%
179.19%
200.89%
EV
Common stock shares outstanding
7,922
7,562
7,462
Price
6.80
-24.94%
9.06
-26.94%
12.40
-32.61%
Market cap
53,870
-21.37%
68,514
-25.96%
92,531
-30.77%
EV
57,252
68,032
90,287
EBITDA
7,549
38,668
38,654
EV/EBITDA
7.58
1.76
2.34
Interest
562
169
773
Interest/NOPBT
10.47%
0.46%
2.08%