Loading...
XSTOWISE
Market cap11mUSD
Dec 23, Last price  
17.80SEK
1D
4.71%
1Q
-13.17%
Jan 2017
-73.63%
IPO
56.14%
Name

Wise Group AB

Chart & Performance

D1W1MN
XSTO:WISE chart
P/E
P/S
0.16
EPS
Div Yield, %
22.47%
Shrs. gr., 5y
-0.70%
Rev. gr., 5y
-2.89%
Revenues
803m
-11.79%
105,773,00089,468,000128,390,000221,847,000451,598,000468,682,000542,190,000626,304,000706,364,000816,510,000929,758,000932,335,000820,178,000744,591,000910,464,000803,099,000
Net income
-16m
L
4,022,000-167,0008,575,00016,394,00021,628,0007,673,00011,505,00025,814,00030,875,00025,018,00035,304,000-746,000-2,170,00059,680,00019,144,000-16,192,000
CFO
924k
-98.40%
15,596,0002,882,00010,599,00028,246,00013,437,00019,359,00021,622,00038,583,00040,967,00027,416,00057,170,00052,946,00060,428,00021,833,00057,592,000924,000
Dividend
May 12, 20234 SEK/sh

Profile

Wise Group AB (publ) provides recruitment and consultancy services in Sweden, Finland, and Denmark. The company offers services within the areas of HR, payroll, finance, marketing, communication, and business administration for commercial, public, and non-profit organizations; HR consultancy, leadership, organizational development, and coaching services; and recruitment and professional staffing of IT specialists, developers, and IT management leaders. It also engages in search and interim management of leadership and specialist roles; recruitment and consultant staffing services within marketing and communication; recruitment, interim management, and advisory counseling services for the sales organization. In addition, the company provides recruitment and consultant staffing services that fill positions, such as CFOs, controllers, and accountants, as well as assistant of CEO and management assistant, executive assistant, administrative manager, office manager, front desk manager, customer service manager, project coordinator, administrator, facility manager, facility coordinator, sales, purchase, law, and office assistants, as well as front desk and customer service assistants. Wise Group AB (publ) was incorporated in 2005 and is based in Stockholm, Sweden.
IPO date
Apr 16, 2007
Employees
650
Domiciled in
SE
Incorporated in
SE

Valuation

Title
SEK in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
803,099
-11.79%
910,464
22.28%
744,591
-9.22%
Cost of revenue
795,530
842,519
683,654
Unusual Expense (Income)
NOPBT
7,569
67,945
60,937
NOPBT Margin
0.94%
7.46%
8.18%
Operating Taxes
(3,506)
7,627
9,406
Tax Rate
11.23%
15.44%
NOPAT
11,075
60,318
51,531
Net income
(16,192)
-184.58%
19,144
-67.92%
59,680
-2,850.23%
Dividends
(29,563)
(29,563)
Dividend yield
14.13%
10.87%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
23,503
24,052
28,865
Long-term debt
119,261
156,264
150,871
Deferred revenue
(5,769)
(10,346)
Other long-term liabilities
5,769
10,346
Net debt
89,060
75,446
64,648
Cash flow
Cash from operating activities
924
57,592
21,833
CAPEX
(931)
(8,103)
(2,240)
Cash from investing activities
(586)
(8,329)
83,377
Cash from financing activities
(51,243)
(61,166)
(32,488)
FCF
10,341
54,145
61,829
Balance
Cash
53,704
104,029
114,279
Long term investments
841
809
Excess cash
13,549
59,347
77,858
Stockholders' equity
(19,219)
26,569
36,184
Invested Capital
177,475
145,857
161,109
ROIC
6.85%
39.30%
28.90%
ROCE
4.78%
38.13%
29.35%
EV
Common stock shares outstanding
7,391
7,391
7,391
Price
28.30
-23.10%
36.80
-8.46%
40.20
41.05%
Market cap
209,161
-23.10%
271,984
-8.46%
297,113
41.05%
EV
298,221
347,430
362,318
EBITDA
33,936
106,417
88,276
EV/EBITDA
8.79
3.26
4.10
Interest
1,242
3,458
3,662
Interest/NOPBT
16.41%
5.09%
6.01%