Company Overview
Digital Workforce Services Oyj is a leading provider of automation and technology solutions, empowering organizations to transform their operations and improve efficiency. With a strong focus on healthcare, the company offers innovative solutions that enable businesses to automate processes, reduce costs, and enhance customer experience.
The primary mission of Digital Workforce is to revolutionize the way organizations work by leveraging cutting-edge technologies such as artificial intelligence, machine learning, and automation. The company's core values include innovation, collaboration, and customer-centricity, which guide its approach to delivering exceptional solutions.
Key Products/Services
Digital Workforce offers a range of products and services that cater to the needs of various industries, including healthcare, finance, and manufacturing. Some of its key offerings include:
- Automation solutions for process optimization and cost reduction
- Artificial intelligence and machine learning-based solutions for predictive analytics and decision-making
- Digital transformation services to help organizations adapt to changing market conditions
- Cloud-based platforms for data management, security, and compliance
- AI agent development
Digital Workforce's solutions are designed to provide businesses with a competitive edge by improving operational efficiency, reducing costs, and enhancing customer experience. By leveraging the latest technologies, the company enables organizations to stay ahead of the curve and achieve their goals.
Benefits
The benefits of investing in Digital Workforce include:
- Improved operational efficiency and cost reduction through automation
- Enhanced customer experience through personalized and predictive services
- Increased competitiveness through adoption of cutting-edge technologies
- Access to a global network of experts and partners for support and guidance
- Opportunity to tap into emerging markets and industries
Digital Workforce is well-positioned to capitalize on the growing demand for automation, artificial intelligence, and digital transformation solutions. With its strong focus on innovation, collaboration, and customer-centricity, the company is poised to deliver exceptional returns on investment.
Valuation
| 2022 | 2023 | 2024 | 2025 | 2026 (e) | 2027 (e) | 2028 (e) | |
|---|---|---|---|---|---|---|---|
| Number of Shares (million) | 11.2 | 11.2 | 11.3 | 11.7 | 11.7 | 11.7 | 11.7 |
| Target Valuation (MEur) | 48.5 | 41.8 | 40.7 | 47.5 | 36.5 | 23.9 | 23.9 |
| Targer Price | 4.33 | 3.72 | 3.61 | 4.06 | 3.13 | 2.04 | 2.04 |
| Potential, % | 9.7 | 23.3 | -9.8 | 53.2 | 17.0 | -23.4 | -23.4 |
| Recommendation | Hold | Buy | Hold | Buy | Hold | Sell | Sell |
| MCAP (MEur) | 44.2 | 33.9 | 45.1 | 31.0 | 31.2 | 31.2 | 31.2 |
| Price | 3.94 | 3.02 | 4.0 | 2.65 | 2.67 | 2.67 | 2.67 |
| EV | 29.0 | 22.0 | 33.0 | 25.0 | 29.0 | 31.0 | 33.0 |
| P/S | 1.74 | 1.36 | 1.65 | 1.08 | 1.02 | 0.93 | 0.9 |
| EV/S | 1.12 | 0.87 | 1.21 | 0.89 | 0.93 | 0.92 | 0.94 |
| EV/EBIT | -10.98 | -25.62 | 91.29 | 99.48 | -122.68 | 2.7770367041600275e+17 | -15.54 |
| P/E | -14.7 | -48.61 | 76.39 | 1032.62 | -51.17 | -1560.62 | -18.25 |
| P/B | 2.86 | 2.3 | 3.04 | 2.19 | 2.54 | 2.55 | 2.96 |
| P/OCF | -29.06 | -12.03 | 47.85 | -15.32 | -91.53 | -30.3 | -52.9 |
| EV/OCF | -18.81 | -7.68 | 34.89 | -12.59 | -83.82 | -29.93 | -55.32 |
| P/FCF | -16.45 | -9.35 | 135.35 | -5.32 | -20.02 | -13.88 | -17.26 |
| EV/FCF | -10.65 | -5.97 | 98.69 | -4.37 | -18.33 | -13.71 | -18.05 |
Income Statement
| 2022 | 2023 | 2024 | 2025 | 2026 (e) | 2027 (e) | 2028 (e) | |
|---|---|---|---|---|---|---|---|
| Revenue | 25.5 | 24.9 | 27.3 | 28.7 | 30.6 | 33.6 | 34.7 |
| Rev. Growth, % | 13.8 | -2.4 | 9.6 | 5.1 | 6.6 | 9.8 | 3.3 |
| Ebit | -2.6 | -0.8 | 0.4 | 0.3 | -0.2 | 0.0 | -2.1 |
| Ebit Growth, % | -116.7 | 69.2 | 150.0 | -25.0 | -166.7 | nan | 0.0 |
| Ebit, % | -10.2 | -3.2 | 1.5 | 1.0 | -0.7 | 0.0 | -6.1 |
| Profit | -3.0 | -0.7 | 0.6 | 0.0 | -0.6 | -0.0 | -1.7 |
| EPS | -0.27 | -0.06 | 0.05 | 0.0 | -0.05 | -0.0 | -0.15 |
| Profit Growth, % | 16.7 | 76.7 | 185.7 | nan | 0.0 | nan | 0.0 |
| Profit, % | -11.8 | -2.8 | 2.2 | 0.0 | -2.0 | -0.0 | -4.9 |
Balance Sheet
| 2022 | 2023 | 2024 | 2025 | 2026 (e) | 2027 (e) | 2028 (e) | |
|---|---|---|---|---|---|---|---|
| Inventory | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Acc. Receivable | 4.4 | 4.5 | 4.8 | 7.5 | 2.2 | 4.6 | 2.5 |
| Cash | 18.1 | 13.2 | 13.0 | 10.6 | 9.7 | 7.5 | 5.7 |
| Equity | 15.4 | 14.7 | 14.8 | 14.1 | 12.3 | 12.3 | 10.5 |
| ROE, % | -19.5 | -4.8 | 4.1 | 0.0 | -4.9 | -0.0 | -16.2 |
| ROCE, % | -14.5 | -5.1 | 2.6 | 1.6 | -1.0 | 0.0 | -11.9 |
| Net Debt | -15.6 | -12.3 | -12.2 | -5.5 | -2.6 | -0.4 | 1.4 |
| Gearing, % | -101.0 | -83.1 | -82.2 | -39.0 | -21.4 | -3.1 | 13.5 |
| Equity ratio, % | 55.3 | 62.9 | 61.0 | 35.2 | 34.3 | 37.6 | 35.5 |
| Acc. Payable | 1.9 | 1.4 | 1.8 | 2.3 | 2.0 | 2.3 | 2.0 |
| Total Assets | 27.9 | 23.4 | 24.3 | 40.1 | 35.8 | 32.5 | 29.7 |
| ROA, % | -10.8 | -3.0 | 2.5 | 0.0 | -1.7 | -0.0 | -5.7 |
Cash Flow
| 2022 | 2023 | 2024 | 2025 | 2026 (e) | 2027 (e) | 2028 (e) | |
|---|---|---|---|---|---|---|---|
| Operating Cash Flow | -1.5 | -2.8 | 0.9 | -2.0 | -0.3 | -1.0 | -0.6 |
| Investment Cash Flow | -1.2 | -0.8 | -0.6 | -3.8 | -1.2 | -1.2 | -1.2 |
| Free Cash Flow | -2.7 | -3.6 | 0.3 | -5.8 | -1.6 | -2.2 | -1.8 |
| OCF/CAPEX | 0.0 | 0.0 | 1.55 | 0.0 | 0.0 | 0.0 | 0.0 |
| Financial Cash Flow | 1.1 | -1.3 | -0.6 | 3.4 | -1.9 | 0.0 | 0.0 |
Disclaimer
Risk Disclosure: Trading in financial instruments involves high risks including the risk of losing some, or all, of your investment amount, and may not be suitable for all investors. Prices are extremely volatile and may be affected by external factors such as financial, regulatory or political events. Trading on margin increases the financial risks.
Before deciding to trade in financial instrument you should be fully informed of the risks and costs associated with trading the financial markets, carefully consider your investment objectives, level of experience, and risk appetite, and seek professional advice where needed.
The data contained in this website is not necessarily real-time nor accurate. The data and prices on the website are not provided by any market or exchange, but may be provided by market makers, and so prices may not be accurate and may differ from the actual price at any given market, meaning prices are indicative and not appropriate for trading purposes.
Contact: quant@quantfactory.eu