Loading...
XSTO
WISE
Market cap13mUSD
Jun 04, Last price  
17.30SEK
1D
0.87%
1Q
-10.82%
Jan 2017
-74.37%
IPO
51.75%
Name

Wise Group AB

Chart & Performance

D1W1MN
P/E
P/S
0.20
EPS
Div Yield, %
Shrs. gr., 5y
Rev. gr., 5y
-7.52%
Revenues
631m
-21.48%
105,773,00089,468,000128,390,000221,847,000451,598,000468,682,000542,190,000626,304,000706,364,000816,510,000929,758,000932,335,000820,178,000744,591,000910,464,000803,099,000630,632,000
Net income
-19m
L+18.28%
4,022,000-167,0008,575,00016,394,00021,628,0007,673,00011,505,00025,814,00030,875,00025,018,00035,304,000-746,000-2,170,00059,680,00019,144,000-16,192,000-19,152,000
CFO
3m
+245.24%
15,596,0002,882,00010,599,00028,246,00013,437,00019,359,00021,622,00038,583,00040,967,00027,416,00057,170,00052,946,00060,428,00021,833,00057,592,000924,0003,190,000
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
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
630,632
-21.48%
803,099
-11.79%
910,464
22.28%
Cost of revenue
571,476
795,530
842,519
Unusual Expense (Income)
NOPBT
59,156
7,569
67,945
NOPBT Margin
9.38%
0.94%
7.46%
Operating Taxes
(209)
(3,506)
7,627
Tax Rate
11.23%
NOPAT
59,365
11,075
60,318
Net income
(19,152)
18.28%
(16,192)
-184.58%
19,144
-67.92%
Dividends
(29,563)
(29,563)
Dividend yield
14.13%
10.87%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
15,813
23,503
24,052
Long-term debt
106,797
119,261
156,264
Deferred revenue
(5,769)
Other long-term liabilities
5,769
Net debt
85,702
89,060
75,446
Cash flow
Cash from operating activities
3,190
924
57,592
CAPEX
(931)
(8,103)
Cash from investing activities
252
(586)
(8,329)
Cash from financing activities
(20,374)
(51,243)
(61,166)
FCF
95,858
10,341
54,145
Balance
Cash
36,908
53,704
104,029
Long term investments
841
Excess cash
5,376
13,549
59,347
Stockholders' equity
(19,219)
26,569
Invested Capital
129,808
177,475
145,857
ROIC
38.64%
6.85%
39.30%
ROCE
45.57%
4.78%
38.13%
EV
Common stock shares outstanding
7,391
7,391
7,391
Price
17.00
-39.93%
28.30
-23.10%
36.80
-8.46%
Market cap
125,645
-39.93%
209,161
-23.10%
271,984
-8.46%
EV
211,347
298,221
347,430
EBITDA
59,156
33,936
106,417
EV/EBITDA
3.57
8.79
3.26
Interest
1,242
3,458
Interest/NOPBT
16.41%
5.09%