Loading...
XCSEWIRTEK
Market cap7mUSD
Dec 23, Last price  
6.70DKK
1D
-1.47%
1Q
-25.97%
Jan 2017
419.38%
IPO
2,476.92%
Name

Wirtek A/S

Chart & Performance

D1W1MN
XCSE:WIRTEK chart
P/E
13.24
P/S
0.75
EPS
0.51
Div Yield, %
5.90%
Shrs. gr., 5y
2.45%
Rev. gr., 5y
27.82%
Revenues
70m
+6.22%
24,441,0009,181,0006,381,0004,336,0006,587,0788,621,6049,667,28111,838,71312,899,23314,530,62320,644,84723,352,04627,774,85045,399,13466,315,00070,439,000
Net income
4m
-21.09%
-7,888,000-3,560,000-1,369,000-787,000780,628579,982742,942623,329480,567761,0741,004,5661,511,2774,891,0004,794,0005,079,0004,008,000
CFO
3m
+43.70%
-3,631,000-2,809,000-1,343,000-966,000669,242335,708433,375866,766906,463338,0451,981,1091,248,6932,774,9326,532,6732,332,0003,351,000
Dividend
Apr 18, 20240.38 DKK/sh
Earnings
Apr 17, 2025

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
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
70,439
6.22%
66,315
46.07%
45,399
63.45%
Cost of revenue
33,411
29,072
38,763
Unusual Expense (Income)
NOPBT
37,028
37,243
6,636
NOPBT Margin
52.57%
56.16%
14.62%
Operating Taxes
492
637
452
Tax Rate
1.33%
1.71%
6.81%
NOPAT
36,536
36,606
6,184
Net income
4,008
-21.09%
5,079
5.94%
4,794
-1.98%
Dividends
(3,134)
(2,681)
(1,380)
Dividend yield
4.57%
2.90%
1.03%
Proceeds from repurchase of equity
2,064
3,823
(1,371)
BB yield
-3.01%
-4.13%
1.03%
Debt
Debt current
2,060
2,999
3,988
Long-term debt
Deferred revenue
Other long-term liabilities
65
63
66
Net debt
(482)
(2,244)
(940)
Cash flow
Cash from operating activities
3,351
2,332
6,533
CAPEX
(1,136)
(776)
(10,550)
Cash from investing activities
(3,920)
(776)
(10,550)
Cash from financing activities
(2,007)
(1,241)
940
FCF
20,541
32,505
8,734
Balance
Cash
2,542
5,118
4,803
Long term investments
125
125
Excess cash
1,927
2,658
Stockholders' equity
18,539
12,510
6,729
Invested Capital
20,664
16,612
10,420
ROIC
196.03%
270.84%
80.84%
ROCE
179.19%
200.89%
50.74%
EV
Common stock shares outstanding
7,562
7,462
7,264
Price
9.06
-26.94%
12.40
-32.61%
18.40
40.46%
Market cap
68,514
-25.96%
92,531
-30.77%
133,651
48.10%
EV
68,032
90,287
132,711
EBITDA
38,668
38,654
7,451
EV/EBITDA
1.76
2.34
17.81
Interest
169
773
598
Interest/NOPBT
0.46%
2.08%
9.02%