View Past PerformanceThis company listing is no longer activeThis company may still be operating, however this listing is no longer active. Find out why through their latest events.See Latest EventsWithSecure Oyj バランスシートの健全性財務の健全性 基準チェック /56WithSecure Oyjの総株主資本は€101.7M 、総負債は€3.7Mで、負債比率は3.6%となります。総資産と総負債はそれぞれ€204.4Mと€102.7Mです。主要情報3.60%負債資本比率€3.66m負債インタレスト・カバレッジ・レシオn/a現金€32.33mエクイティ€101.72m負債合計€102.67m総資産€204.39m財務の健全性に関する最新情報更新なしすべての更新を表示Recent updatesお知らせ • Jan 21Withsecure Oyj Announces Chief Financial Officer Changes, Effective No Later Than August 1, 2026WithSecure Oyj announced that Xavier Carpentier, Ph.D. (Economics), has been appointed as Chief Financial Officer of WithSecure Corporation. His employment will commence no later than August 1, 2026. Carpentier will join the company's Global Leadership Team and report to CEO Antti Koskela. Chief Legal Officer Tiina Sarhimaa continues as the company's interim CFO until Carpentier commences in his role. Carpentier joins WithSecure from Basware Ltd, where he currently serves as VP, Finance. Previously, Carpentier has held various senior and executive positions at both publicly listed and private companies, including Vincit, Fira, and Microsoft.お知らせ • Nov 25WithSecure Oyj, Annual General Meeting, May 21, 2026WithSecure Oyj, Annual General Meeting, May 21, 2026.お知らせ • Nov 21+ 4 more updatesWithSecure Oyj to Report Fiscal Year 2025 Results on Feb 05, 2026WithSecure Oyj announced that they will report fiscal year 2025 results on Feb 05, 2026お知らせ • Oct 22WithSecure Oyj(HLSE:WITH) dropped from OMX Nordic All-Share IndexWithSecure Oyj removedお知らせ • Aug 08CVC Capital Partners plc and Risto Siilasmaa entered into a combination agreement to acquire WithSecure Oyj (HLSE:WITH) from Risto Siilasmaa, Varma Mutual Pension Insurance Company and others for approximately €300 million in a tender offer transaction.CVC Capital Partners plc and Risto Siilasmaa entered into a combination agreement to acquire WithSecure Oyj (HLSE:WITH) from Risto Siilasmaa, Varma Mutual Pension Insurance Company and others for approximately €300 million in a tender offer transaction on August 8, 2025. Risto Siilasmaa is executing a equity reinvestment whereby Risto Siilasmaa will sell 34.2 percent of all Shares in WithSecure. A cash consideration valued at €1.7 per share will be paid by CVC Capital Partners plc and the management. As part of consideration, €299 million is paid towards common equity of WithSecure Oyj. The Offeror has secured the required financing to finance the Tender Offer. The transaction is subject to approval of merger agreement by target board, approval of offer by target shareholders and subject to antitrust regulations. The deal has been unanimously approved by the board. The Tender Offer is currently expected to be completed during the fourth quarter of 2025. Goldman Sachs International acted as financial advisor for CVC Capital Partners plc. Roschier, Attorneys Ltd. acted as legal advisor for CVC Capital Partners plc. Latham & Watkins LLP acted as legal advisor for CVC Capital Partners plc. DNB Carnegie Investment Bank AB acted as financial advisor for WithSecure Oyj. DNB Carnegie Investment Bank AB acted as fairness opinion provider for WithSecure Oyj. Asianajotoimisto Castrén & Snellman Oy acted as legal advisor for WithSecure Oyj.お知らせ • Jan 23Neqst Partner AB signed a share purchase agreement to acquire Cyber security consulting business from WithSecure Oyj (HLSE:WITH) for approximately €22.5 million.Neqst Partner AB signed a share purchase agreement to acquire Cyber security consulting business from WithSecure Oyj (HLSE:WITH) for €22.5 million on January 23, 2025. The parties have agreed on a total enterprise value of €22.5 million. Of this, 60% becomes payable as fixed cash and debt-free purchase price upon completion of the transaction. The remaining 40% is variable purchase price, based on the performance of the business in 2025 and 2026, and it becomes payable in two installments in the beginning of 2026 and 2027. As a result of the agreement, total of approximately 250 employees located in Finland, UK, Sweden, Denmark, Singapore, Italy, and US are expected to transfer to Neqst Partner AB. The transaction is expected to be completed during the second quarter of 2025. The completion of the transaction is subject to customary closing conditions and regulatory approvals.お知らせ • Jan 10WithSecure Oyj Announces Board ChangesWithSecure Oyj announced that of the current members, Thomas Jul and Risto Siilasmaa have informed that they are not available for re-election to the Board.お知らせ • Nov 26WithSecure Oyj, Annual General Meeting, Mar 18, 2025WithSecure Oyj, Annual General Meeting, Mar 18, 2025.お知らせ • Oct 24+ 5 more updatesF-Secure Revises Earnings Guidance for 2024F-Secure revised earnings guidance for 2024. F-Secure estimates that revenue for 2024 will be in the range of EUR 144 million –147 million (previously EUR 142 million –152 million).お知らせ • Oct 11WithSecure Corporation Revises Group Revenue Guidance for the Year 2024WithSecure Corporation revised group revenue guidance for the year 2024. For the year, the company's total group revenue growth outlook is expected to be 2% to 5% from previous year (previous outlook: 6% to 12%). Previous year revenue of the group was EUR 142.8 million. Growth in the key European markets continued. However, the growth in the DACH region slowed down in the third quarter of 2024. In the markets outside of European Union and Japan, especially in the United Kingdom and the United States, revenue growth did not meet the expectations. Elements Cloud ARR and revenue have been impacted by higher than anticipated churn of some large customers in the Managed Services, not fully compensated by acquisition of new business. In addition, the cyber security consulting business has not fully met its performance targets in the first and third quarter of 2024. The revenue gaps caused by these reasons are not fully recoverable in the last quarter of 2024.お知らせ • Jul 16WithSecure Oyj Reaffirms Revenue Guidance for the Year 2024WithSecure Oyj reaffirmed revenue guidance for the year 2024. For the year, Total revenue of the group will grow by 6% to 12% from previous year. Previous year revenue of the group was EUR 142.8 million.お知らせ • Jun 26+ 1 more updateWithSecure Oyj Announces Appointment of Antti Koskela as CEO, Effective from July 1, 2024The Board of Directors of WithSecure has appointed Antti Koskela, M.Sc. (Electrical Engineering) as CEO of WithSecure as of 1 July 2024. Koskela has served as the interim CEO of WithSecure since April 2024. He joined WithSecure in 2021 as Chief Product Officer and member of the Global Leadership Team.お知らせ • Jun 06F-Secure Corporation Announces Executive ChangesF-Secure Corporation announced change in the leadership team of the company. Firas Azmeh, chief revenue officer and a member of F-Secure Leadership Team, has decided to leave the company to pursue new career opportunities outside the company. Azmeh will continue working at F-Secure until 30 June 2024. The recruitment process for a successor has been initiated. In addition, as previously announced, Kaisa Tikka-Mustonen will start as F-Secure chief people officer on 2 September 2024.お知らせ • Apr 24WithSecure Oyj Provides Revenue Guidance for the Year 2024WithSecure Oyj provided revenue guidance for the year 2024. For the year, The company expects revenue to grow by 6% –12 % from previous year.お知らせ • Apr 09+ 1 more updateWithSecure Announces CEO ChangesJuhani Hintikka, CEO of WithSecure announced that he steps down from his position in the company. The decision to step down follows the Supreme Court ruling of 5 April 2024 where Juhani Hintikka was found guilty of abuse of inside information related to a matter dating back to 2014, years before Hintikka joined WithSecure. The Board of Directors has immediately initiated a search process for a new CEO and has appointed Antti Koskela to act as the interim CEO of the company, effective immediately. Antti Koskela has served as a member of the Global Leadership Team and as Chief Product Officer since 2021. He will continue in the latter role in addition to assuming his duties as the interim CEO.お知らせ • Mar 21WithSecure Corporation Announces Board ChangesNiilo Fredrikson and Amanda Bedborough as well as Harri Ruusinen, who belongs to the personnel of WithSecure Corporation, were elected as new members of the Board of Directors.お知らせ • Oct 25+ 2 more updatesWithSecure Oyj to Report Nine Months, 2024 Results on Oct 24, 2024WithSecure Oyj announced that they will report nine months, 2024 results on Oct 24, 2024Reported Earnings • Feb 18Full year 2021 earnings: Revenues and EPS in line with analyst expectationsFull year 2021 results: EPS: €0.08 (down from €0.081 in FY 2020). Revenue: €236.3m (up 7.3% from FY 2020). Net income: €12.7m (down 1.3% from FY 2020). Profit margin: 5.4% (down from 5.8% in FY 2020). The decrease in margin was driven by higher expenses. Revenue was in line with analyst estimates. Over the next year, revenue is forecast to grow 8.0%, compared to a 29% growth forecast for the industry in the United Kingdom. Over the last 3 years on average, earnings per share has increased by 73% per year but the company’s share price has only increased by 23% per year, which means it is significantly lagging earnings growth.Valuation Update With 7 Day Price Move • Sep 04Investor sentiment improved over the past weekAfter last week's 20% share price gain to €4.94, the stock trades at a forward P/E ratio of 48x. Average forward P/E is 37x in the Software industry in the United Kingdom. Total returns to shareholders of 68% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at €5.27 per share.Upcoming Dividend • Mar 18Upcoming Dividend of €0.04 Per ShareWill be paid on the 8th of April to those who are registered shareholders by the 25th of March. The trailing yield of 1.0% is below the top quartile of British dividend payers (4.4%), and is lower than industry peers (1.8%).財務状況分析短期負債: WITHHの 短期資産 ( €75.8M ) が 短期負債 ( €70.1M ) を超えています。長期負債: WITHHの短期資産 ( €75.8M ) が 長期負債 ( €32.6M ) を上回っています。デット・ツー・エクイティの歴史と分析負債レベル: WITHH総負債よりも多くの現金を保有しています。負債の削減: WITHHの負債対資本比率は、過去 5 年間で53.8%から3.6%に減少しました。貸借対照表キャッシュ・ランウェイ分析過去に平均して赤字であった企業については、少なくとも1年間のキャッシュ・ランウェイがあるかどうかを評価する。安定したキャッシュランウェイ: WITHHは、現在の フリーキャッシュフロー に基づき、1 年以上にわたって十分な キャッシュランウェイ を有しています。キャッシュランウェイの予測: WITHHの フリー キャッシュ フロー が過去のレートに基づいて増加または減少し続ける場合、十分な キャッシュ ランウェイ があるかどうかを判断するためのデータが不十分です。健全な企業の発掘7D1Y7D1Y7D1YSoftware 業界の健全な企業。View Dividend企業分析と財務データの現状データ最終更新日（UTC時間）企業分析2024/05/12 22:12終値2024/02/13 00:00収益2024/03/31年間収益2023/12/31データソース企業分析に使用したデータはS&P Global Market Intelligence LLC のものです。本レポートを作成するための分析モデルでは、以下のデータを使用しています。データは正規化されているため、ソースが利用可能になるまでに時間がかかる場合があります。パッケージデータタイムフレーム米国ソース例会社財務10年損益計算書キャッシュ・フロー計算書貸借対照表SECフォーム10-KSECフォーム10-Qアナリストのコンセンサス予想+プラス3年予想財務アナリストの目標株価アナリストリサーチレポートBlue Matrix市場価格30年株価配当、分割、措置ICEマーケットデータSECフォームS-1所有権10年トップ株主インサイダー取引SECフォーム4SECフォーム13Dマネジメント10年リーダーシップ・チーム取締役会SECフォーム10-KSECフォームDEF 14A主な進展10年会社からのお知らせSECフォーム8-K* 米国証券を対象とした例であり、非米国証券については、同等の規制書式および情報源を使用。特に断りのない限り、すべての財務データは1年ごとの期間に基づいていますが、四半期ごとに更新されます。これは、TTM（Trailing Twelve Month）またはLTM（Last Twelve Month）データとして知られています。詳細はこちら。分析モデルとスノーフレークこのレポートを生成するために使用した分析モデルの詳細は、当社のGitHubページでご覧いただけます。また、レポートの活用方法に関するガイドやYouTubeのチュートリアルも用意しています。シンプリー・ウォールストリート分析モデルを設計・構築した世界トップクラスのチームについてご紹介します。業界およびセクターの指標私たちの業界とセクションの指標は、Simply Wall Stによって6時間ごとに計算されます。アナリスト筋WithSecure Oyj 6 これらのアナリストのうち、弊社レポートのインプットとして使用した売上高または利益の予想を提出したのは、 。アナリストの投稿は一日中更新されます。7 アナリスト機関Matti RiikonenCarnegie Investment Bank ABMikko ErvastiEvli Bank plcMikael RautanenInderes Oy4 その他のアナリストを表示
お知らせ • Jan 21Withsecure Oyj Announces Chief Financial Officer Changes, Effective No Later Than August 1, 2026WithSecure Oyj announced that Xavier Carpentier, Ph.D. (Economics), has been appointed as Chief Financial Officer of WithSecure Corporation. His employment will commence no later than August 1, 2026. Carpentier will join the company's Global Leadership Team and report to CEO Antti Koskela. Chief Legal Officer Tiina Sarhimaa continues as the company's interim CFO until Carpentier commences in his role. Carpentier joins WithSecure from Basware Ltd, where he currently serves as VP, Finance. Previously, Carpentier has held various senior and executive positions at both publicly listed and private companies, including Vincit, Fira, and Microsoft.
お知らせ • Nov 25WithSecure Oyj, Annual General Meeting, May 21, 2026WithSecure Oyj, Annual General Meeting, May 21, 2026.
お知らせ • Nov 21+ 4 more updatesWithSecure Oyj to Report Fiscal Year 2025 Results on Feb 05, 2026WithSecure Oyj announced that they will report fiscal year 2025 results on Feb 05, 2026
お知らせ • Aug 08CVC Capital Partners plc and Risto Siilasmaa entered into a combination agreement to acquire WithSecure Oyj (HLSE:WITH) from Risto Siilasmaa, Varma Mutual Pension Insurance Company and others for approximately €300 million in a tender offer transaction.CVC Capital Partners plc and Risto Siilasmaa entered into a combination agreement to acquire WithSecure Oyj (HLSE:WITH) from Risto Siilasmaa, Varma Mutual Pension Insurance Company and others for approximately €300 million in a tender offer transaction on August 8, 2025. Risto Siilasmaa is executing a equity reinvestment whereby Risto Siilasmaa will sell 34.2 percent of all Shares in WithSecure. A cash consideration valued at €1.7 per share will be paid by CVC Capital Partners plc and the management. As part of consideration, €299 million is paid towards common equity of WithSecure Oyj. The Offeror has secured the required financing to finance the Tender Offer. The transaction is subject to approval of merger agreement by target board, approval of offer by target shareholders and subject to antitrust regulations. The deal has been unanimously approved by the board. The Tender Offer is currently expected to be completed during the fourth quarter of 2025. Goldman Sachs International acted as financial advisor for CVC Capital Partners plc. Roschier, Attorneys Ltd. acted as legal advisor for CVC Capital Partners plc. Latham & Watkins LLP acted as legal advisor for CVC Capital Partners plc. DNB Carnegie Investment Bank AB acted as financial advisor for WithSecure Oyj. DNB Carnegie Investment Bank AB acted as fairness opinion provider for WithSecure Oyj. Asianajotoimisto Castrén & Snellman Oy acted as legal advisor for WithSecure Oyj.
お知らせ • Jan 23Neqst Partner AB signed a share purchase agreement to acquire Cyber security consulting business from WithSecure Oyj (HLSE:WITH) for approximately €22.5 million.Neqst Partner AB signed a share purchase agreement to acquire Cyber security consulting business from WithSecure Oyj (HLSE:WITH) for €22.5 million on January 23, 2025. The parties have agreed on a total enterprise value of €22.5 million. Of this, 60% becomes payable as fixed cash and debt-free purchase price upon completion of the transaction. The remaining 40% is variable purchase price, based on the performance of the business in 2025 and 2026, and it becomes payable in two installments in the beginning of 2026 and 2027. As a result of the agreement, total of approximately 250 employees located in Finland, UK, Sweden, Denmark, Singapore, Italy, and US are expected to transfer to Neqst Partner AB. The transaction is expected to be completed during the second quarter of 2025. The completion of the transaction is subject to customary closing conditions and regulatory approvals.
お知らせ • Jan 10WithSecure Oyj Announces Board ChangesWithSecure Oyj announced that of the current members, Thomas Jul and Risto Siilasmaa have informed that they are not available for re-election to the Board.
お知らせ • Nov 26WithSecure Oyj, Annual General Meeting, Mar 18, 2025WithSecure Oyj, Annual General Meeting, Mar 18, 2025.
お知らせ • Oct 24+ 5 more updatesF-Secure Revises Earnings Guidance for 2024F-Secure revised earnings guidance for 2024. F-Secure estimates that revenue for 2024 will be in the range of EUR 144 million –147 million (previously EUR 142 million –152 million).
お知らせ • Oct 11WithSecure Corporation Revises Group Revenue Guidance for the Year 2024WithSecure Corporation revised group revenue guidance for the year 2024. For the year, the company's total group revenue growth outlook is expected to be 2% to 5% from previous year (previous outlook: 6% to 12%). Previous year revenue of the group was EUR 142.8 million. Growth in the key European markets continued. However, the growth in the DACH region slowed down in the third quarter of 2024. In the markets outside of European Union and Japan, especially in the United Kingdom and the United States, revenue growth did not meet the expectations. Elements Cloud ARR and revenue have been impacted by higher than anticipated churn of some large customers in the Managed Services, not fully compensated by acquisition of new business. In addition, the cyber security consulting business has not fully met its performance targets in the first and third quarter of 2024. The revenue gaps caused by these reasons are not fully recoverable in the last quarter of 2024.
お知らせ • Jul 16WithSecure Oyj Reaffirms Revenue Guidance for the Year 2024WithSecure Oyj reaffirmed revenue guidance for the year 2024. For the year, Total revenue of the group will grow by 6% to 12% from previous year. Previous year revenue of the group was EUR 142.8 million.
お知らせ • Jun 26+ 1 more updateWithSecure Oyj Announces Appointment of Antti Koskela as CEO, Effective from July 1, 2024The Board of Directors of WithSecure has appointed Antti Koskela, M.Sc. (Electrical Engineering) as CEO of WithSecure as of 1 July 2024. Koskela has served as the interim CEO of WithSecure since April 2024. He joined WithSecure in 2021 as Chief Product Officer and member of the Global Leadership Team.
お知らせ • Jun 06F-Secure Corporation Announces Executive ChangesF-Secure Corporation announced change in the leadership team of the company. Firas Azmeh, chief revenue officer and a member of F-Secure Leadership Team, has decided to leave the company to pursue new career opportunities outside the company. Azmeh will continue working at F-Secure until 30 June 2024. The recruitment process for a successor has been initiated. In addition, as previously announced, Kaisa Tikka-Mustonen will start as F-Secure chief people officer on 2 September 2024.
お知らせ • Apr 24WithSecure Oyj Provides Revenue Guidance for the Year 2024WithSecure Oyj provided revenue guidance for the year 2024. For the year, The company expects revenue to grow by 6% –12 % from previous year.
お知らせ • Apr 09+ 1 more updateWithSecure Announces CEO ChangesJuhani Hintikka, CEO of WithSecure announced that he steps down from his position in the company. The decision to step down follows the Supreme Court ruling of 5 April 2024 where Juhani Hintikka was found guilty of abuse of inside information related to a matter dating back to 2014, years before Hintikka joined WithSecure. The Board of Directors has immediately initiated a search process for a new CEO and has appointed Antti Koskela to act as the interim CEO of the company, effective immediately. Antti Koskela has served as a member of the Global Leadership Team and as Chief Product Officer since 2021. He will continue in the latter role in addition to assuming his duties as the interim CEO.
お知らせ • Mar 21WithSecure Corporation Announces Board ChangesNiilo Fredrikson and Amanda Bedborough as well as Harri Ruusinen, who belongs to the personnel of WithSecure Corporation, were elected as new members of the Board of Directors.
お知らせ • Oct 25+ 2 more updatesWithSecure Oyj to Report Nine Months, 2024 Results on Oct 24, 2024WithSecure Oyj announced that they will report nine months, 2024 results on Oct 24, 2024
Reported Earnings • Feb 18Full year 2021 earnings: Revenues and EPS in line with analyst expectationsFull year 2021 results: EPS: €0.08 (down from €0.081 in FY 2020). Revenue: €236.3m (up 7.3% from FY 2020). Net income: €12.7m (down 1.3% from FY 2020). Profit margin: 5.4% (down from 5.8% in FY 2020). The decrease in margin was driven by higher expenses. Revenue was in line with analyst estimates. Over the next year, revenue is forecast to grow 8.0%, compared to a 29% growth forecast for the industry in the United Kingdom. Over the last 3 years on average, earnings per share has increased by 73% per year but the company’s share price has only increased by 23% per year, which means it is significantly lagging earnings growth.
Valuation Update With 7 Day Price Move • Sep 04Investor sentiment improved over the past weekAfter last week's 20% share price gain to €4.94, the stock trades at a forward P/E ratio of 48x. Average forward P/E is 37x in the Software industry in the United Kingdom. Total returns to shareholders of 68% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at €5.27 per share.
Upcoming Dividend • Mar 18Upcoming Dividend of €0.04 Per ShareWill be paid on the 8th of April to those who are registered shareholders by the 25th of March. The trailing yield of 1.0% is below the top quartile of British dividend payers (4.4%), and is lower than industry peers (1.8%).