Loading...
XHEL
WITH
Market cap185mUSD
May 02, Last price  
0.94EUR
1D
0.53%
1Q
17.43%
Jan 2017
-72.90%
Name

WithSecure Oyj

Chart & Performance

D1W1MN
P/E
P/S
1.42
EPS
Div Yield, %
Shrs. gr., 5y
2.22%
Rev. gr., 5y
-11.80%
Revenues
116m
-18.77%
61,816,00080,695,00096,761,000112,974,000125,144,000130,119,000146,028,000157,172,000155,098,000153,842,000147,608,000158,289,000169,695,000190,731,000217,338,000220,204,000236,265,000134,700,000142,812,000116,002,000
Net income
-38m
L-5.12%
6,606,0007,318,00015,445,00019,553,00018,747,00015,247,00016,370,00014,061,00016,468,00015,772,00022,052,00015,241,00010,760,000844,0003,365,00012,875,00012,686,000-38,210,000-40,030,000-37,979,000
CFO
613k
P
14,381,00018,874,00021,895,00026,284,00016,400,00023,189,00020,798,00025,599,00028,496,00029,112,00028,893,00021,892,00026,036,0006,774,00018,490,00046,680,00030,741,000-20,244,000-23,063,000613,000
Dividend
Mar 25, 20210.04 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
Nov 05, 1999
Employees
1,195
Domiciled in
FI
Incorporated in
FI

Valuation

Title
EUR in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
116,002
-18.77%
142,812
6.02%
134,700
-42.99%
Cost of revenue
129,334
179,940
189,577
Unusual Expense (Income)
NOPBT
(13,332)
(37,128)
(54,877)
NOPBT Margin
Operating Taxes
(1,125)
(3,655)
(5,961)
Tax Rate
NOPAT
(12,207)
(33,473)
(48,916)
Net income
(37,979)
-5.12%
(40,030)
4.76%
(38,210)
-401.20%
Dividends
Dividend yield
Proceeds from repurchase of equity
75,989
BB yield
-32.31%
Debt
Debt current
35
4,839
Long-term debt
18,552
8,369
Deferred revenue
20,772
22,153
Other long-term liabilities
49,829
386
314
Net debt
(27,301)
(18,043)
(65,060)
Cash flow
Cash from operating activities
613
(23,063)
(20,244)
CAPEX
(5,929)
(5,159)
(4,770)
Cash from investing activities
(3,582)
11,280
(19,483)
Cash from financing activities
(6,443)
(6,139)
50,999
FCF
(23,174)
(35,891)
(47,504)
Balance
Cash
27,301
36,630
69,132
Long term investments
9,136
Excess cash
21,501
29,489
71,533
Stockholders' equity
(15,495)
103,135
140,243
Invested Capital
134,557
103,054
102,105
ROIC
ROCE
EV
Common stock shares outstanding
175,986
175,594
171,296
Price
0.76
-27.21%
1.04
-24.25%
1.37
-72.35%
Market cap
133,221
-27.05%
182,618
-22.35%
235,189
-70.09%
EV
105,920
164,575
170,129
EBITDA
27,297
(18,304)
(41,852)
EV/EBITDA
3.88
Interest
916
969
615
Interest/NOPBT