Loading...
XHEL
FSECURE
Market cap402mUSD
Apr 29, Last price  
2.02EUR
1D
8.02%
1Q
9.19%
IPO
-22.31%
Name

F-Secure Oyj

Chart & Performance

D1W1MN
XHEL:FSECURE chart
No data to show
P/E
16.75
P/S
2.41
EPS
0.12
Div Yield, %
3.47%
Shrs. gr., 5y
0.12%
Rev. gr., 5y
9.05%
Revenues
146m
+12.19%
94,844,000100,106,000106,300,000111,017,000130,371,000146,258,000
Net income
21m
-5.78%
28,647,00034,162,00034,418,00030,153,00022,360,00021,067,000
CFO
39m
+28.92%
31,985,00034,505,00036,125,00036,381,00030,109,00038,817,000
Dividend
Oct 06, 20250.02 EUR/sh
Earnings
Jul 14, 2025

Profile

WithSecure Oyj operates in corporate security business worldwide. Its software and services include WithSecure Elements, a cloud based security platform to reduce risk, complexity, and inefficiency; WithSecure Elements Endpoint Protection, a cloud-native AI-powered endpoint protection solution; WithSecure Business Suite for organization's security challenges; WithSecure Elements Endpoint Detection and Response; WithSecure Elements Vulnerability Management, a cloud-based vulnerability scanner that covers network, assets, deep web, and compliance; and WithSecure Elements Collaboration Protection; and WithSecure Cloud Protection for Salesforce. The company also provides consulting services, including security strategy and risk management, resilience development, and security assurance services; professional support services; security training services; and managed services, such as countercept managed detection and response, attack surface management, and cloud security posture management services; USB armory, a smallest secure computer; and Armory Drive, an encrypted storage solution. WithSecure Oyj was founded in 1988 and is headquartered in Helsinki, Finland.
IPO date
Jul 01, 2022
Employees
1,195
Domiciled in
FI
Incorporated in
FI

Valuation

Title
EUR in thousands, except ratios and share amounts
FYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑12
Income
Revenues
146,258
12.19%
130,371
17.43%
111,017
4.44%
Cost of revenue
108,587
101,704
73,323
Unusual Expense (Income)
NOPBT
37,671
28,667
37,694
NOPBT Margin
25.76%
21.99%
33.95%
Operating Taxes
5,944
5,316
8,403
Tax Rate
15.78%
18.54%
22.29%
NOPAT
31,727
23,351
29,291
Net income
21,067
-5.78%
22,360
-25.84%
30,153
-12.39%
Dividends
(12,227)
(12,227)
Dividend yield
3.91%
3.43%
Proceeds from repurchase of equity
(10,068)
BB yield
2.04%
Debt
Debt current
30,965
957
Long-term debt
166,263
8,221
Deferred revenue
6,398
5,837
3,621
Other long-term liabilities
131,477
165,714
82
Net debt
(8,095)
181,361
(17,468)
Cash flow
Cash from operating activities
38,817
30,109
36,381
CAPEX
(11,109)
(4,635)
Cash from investing activities
(11,240)
(215,684)
(4,638)
Cash from financing activities
(35,401)
178,703
(8,806)
FCF
96,882
(13,918)
34,592
Balance
Cash
8,095
15,867
22,953
Long term investments
3,693
Excess cash
782
9,348
21,095
Stockholders' equity
35,451
33,086
15,293
Invested Capital
184,111
226,553
19,400
ROIC
15.45%
18.99%
181.09%
ROCE
19.99%
12.05%
107.02%
EV
Common stock shares outstanding
175,558
174,673
174,527
Price
1.78
-12.75%
2.04
-27.92%
2.83
 
Market cap
312,494
-12.30%
356,333
-27.85%
493,911
 
EV
304,399
537,694
476,522
EBITDA
37,671
36,866
39,670
EV/EBITDA
8.08
14.59
12.01
Interest
13,124
7,614
250
Interest/NOPBT
34.84%
26.56%
0.66%