Loading...
XHELFSECURE
Market cap329mUSD
Dec 20, Last price  
1.81EUR
1D
1.12%
1Q
-12.14%
IPO
-30.38%
Name

F-Secure Oyj

Chart & Performance

D1W1MN
XHEL:FSECURE chart
P/E
14.14
P/S
2.43
EPS
0.13
Div Yield, %
3.87%
Shrs. gr., 5y
Rev. gr., 5y
8.05%
Revenues
130m
+17.43%
94,844,000100,106,000106,300,000111,017,000130,371,000
Net income
22m
-25.84%
28,647,00034,162,00034,418,00030,153,00022,360,000
CFO
30m
-17.24%
31,985,00034,505,00036,125,00036,381,00030,109,000
Dividend
Sep 26, 20240.035 EUR/sh
Earnings
Feb 11, 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
FYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑12
Income
Revenues
130,371
17.43%
111,017
4.44%
106,300
6.19%
Cost of revenue
101,704
73,323
66,600
Unusual Expense (Income)
NOPBT
28,667
37,694
39,700
NOPBT Margin
21.99%
33.95%
37.35%
Operating Taxes
5,316
8,403
8,500
Tax Rate
18.54%
22.29%
21.41%
NOPAT
23,351
29,291
31,200
Net income
22,360
-25.84%
30,153
-12.39%
34,418
0.75%
Dividends
(12,227)
Dividend yield
3.43%
Proceeds from repurchase of equity
(10,068)
(34,272)
BB yield
2.04%
Debt
Debt current
30,965
957
136
Long-term debt
166,263
8,221
354
Deferred revenue
5,837
3,621
3,112
Other long-term liabilities
165,714
82
46
Net debt
181,361
(17,468)
735
Cash flow
Cash from operating activities
30,109
36,381
36,125
CAPEX
(4,635)
(1,665)
Cash from investing activities
(215,684)
(4,638)
(1,628)
Cash from financing activities
178,703
(8,806)
(34,497)
FCF
(13,918)
34,592
120
Balance
Cash
15,867
22,953
(245)
Long term investments
3,693
Excess cash
9,348
21,095
Stockholders' equity
33,086
15,293
Invested Capital
226,553
19,400
12,949
ROIC
18.99%
181.09%
242.33%
ROCE
12.05%
107.02%
301.31%
EV
Common stock shares outstanding
174,673
174,527
174,527
Price
2.04
-27.92%
2.83
 
Market cap
356,333
-27.85%
493,911
 
EV
537,694
476,522
EBITDA
36,866
39,670
41,224
EV/EBITDA
14.59
12.01
Interest
7,614
250
300
Interest/NOPBT
26.56%
0.66%
0.76%