YOLFTbeta
Wise Group AB

Wise Group AB

WISE · ST · Industrials / Staffing & Employment Services

11.05SEK-0.95 (-7.92%)

Price History

Full chart

Market Stats

Previous Close12.00
Open12.00
Day Range10.80 – 12.00
52-Week Range10.50 – 21.00
Volume3.80K
Market Cap108.20M
P/E (TTM)0.00
Forward P/E0.00
EPS-1.99
Dividend Yield0.00%
Beta0.58
50-Day Avg13.21
200-Day Avg15.23

About

Wise Group AB (publ) engages in the provision of consultancy, recruitment, and organization services in Sweden and Finland. The company offers Wise Payroll, which offers services within the areas of HR, payroll, finance, marketing, communication, and business administration; Wise HR; Wise IT; Wise Management; Wise Marketing; Wise Sales; Wise Finance; and Wise Admin. Wise Group AB (publ) was incorporated in 2005 and is based in Stockholm, Sweden.

Company Details

  • SectorIndustrials
  • IndustryStaffing & Employment Services
  • CEOMr. Tobias Berglund
  • Employees289
  • HeadquartersLinnégatan 87, Stockholm, Sweden, 104 22, Sweden
  • Websitehttps://www.wisegroup.se

Leadership

  • Mr. Tobias BerglundPresident & CEO · b. 1972
  • Ms. Elisabet JarnbringChief Financial Officer · b. 1966
  • Andreas CederlundChief Operating Officer · b. 1978
  • Mr. Michael StenmanChief Information Officer · b. 1980
  • Jeanne SinclairChief Legal & Sustainability Officer · b. 1990
  • Mr. Jonas WeckstromChief Executive Officer of Wise People Group OY · b. 1982
  • Ms. Jenny BergeChief Executive Officer of SalesOnly Sweden AB & K2 Search AB · b. 1972

Financials

Income Statement

Currency: SEK2006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue57.34M77.24M105.77M89.47M128.39M221.85M451.60M468.68M542.19M626.30M706.36M816.51M929.76M932.34M686.26M744.59M910.46M803.10M630.63M477.19M
Growth (%)-+34.71%+36.93%-15.42%+43.50%+72.79%+103.56%+3.78%+15.68%+15.51%+12.78%+15.59%+13.87%+0.28%-26.39%+8.50%+22.28%-11.79%-21.48%-24.33%
Cost of Revenue39.59M42.02M65.73M62.02M77.22M133.49M270.98M316.63M354.69M390.39M458.87M534.50M574.47M584.54M488.84M403.88M497.53M487.71M366.45M299.62M
Gross Profit--105.77M89.47M128.39M221.85M180.61M152.06M187.50M235.91M247.49M282.01M355.29M347.80M273.83M340.71M412.93M315.38M264.18M177.57M
Gross Margin--100.00%100.00%100.00%100.00%39.99%32.44%34.58%37.67%35.04%34.54%38.21%37.30%39.90%45.76%45.35%39.27%41.89%37.21%
Operating Expense--101.29M90.57M118.01M199.27M148.31M141.18M171.73M200.99M204.21M243.44M307.67M344.49M255.38M302.44M383.46M334.18M281.36M191.03M
Operating Income--4.48M-1.10M10.38M22.57M32.31M10.88M15.77M34.93M43.28M38.57M47.62M3.31M18.46M38.26M29.47M-18.80M-17.18M-13.46M
Operating Margin--4.23%-1.23%8.08%10.18%7.15%2.32%2.91%5.58%6.13%4.72%5.12%0.35%2.69%5.14%3.24%-2.34%-2.72%-2.82%
EBITDA--7.72M1.96M12.82M25.12M41.22M19.45M24.09M38.22M50.53M50.86M61.23M41.00M3.85M100.09M68.89M9.58M7.53M3.18M
EBITDA Margin--7.30%2.20%9.99%11.32%9.13%4.15%4.44%6.10%7.15%6.23%6.59%4.40%0.56%13.44%7.57%1.19%1.19%0.67%
Net Income--4.02M-167.00K8.57M16.39M21.63M7.67M11.51M25.81M30.88M25.02M35.30M-746.00K-2.17M41.37M19.14M-16.19M-19.15M-15.09M
Net Income Margin--3.80%-0.19%6.68%7.39%4.79%1.64%2.12%4.12%4.37%3.06%3.80%-0.08%-0.32%5.56%2.10%-2.02%-3.04%-3.16%
R&D------1.70M1.90M---2.60M7.40M18.90M------
R&D as % of Total Revenue------0.38%0.41%---0.32%0.80%2.03%------
Interest Expense00160.00K49.00K11.00K380.00K1.86M806.00K157.00K249.00K643.00K1.01M953.00K2.19M2.15M4.02M3.64M2.91M3.05M2.27M
Interest Expense % of Total Revenue0.00%0.00%0.15%0.05%0.01%0.17%0.41%0.17%0.03%0.04%0.09%0.12%0.10%0.23%0.31%0.54%0.40%0.36%0.48%0.48%

Balance Sheet

Currency: SEK2006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets47.73M78.52M70.58M68.42M85.05M175.57M249.00M195.59M214.54M256.71M275.31M333.44M359.01M341.96M412.09M404.27M409.88M306.30M237.76M184.54M
Total Liabilities36.15M42.62M30.66M28.66M36.73M117.40M149.42M103.19M115.06M145.67M154.98M209.54M229.95M239.43M311.84M262.55M277.22M219.42M169.25M132.58M
Total Equity11.59M35.90M39.92M39.75M48.33M58.16M99.58M92.39M99.18M110.42M119.65M122.72M129.06M102.52M100.25M141.72M132.66M86.87M68.50M51.96M
Cash113.00K1.57M4.19M6.95M17.36M23.90M34.96M353.00K8.46M26.39M43.12M22.59M31.75M5.96M41.37M114.28M104.03M53.70M36.91M21.15M
Total Debt---------43.02M10.50M25.50M18.50M31.77M122.34M105.59M104.75M71.38M61.30M46.56M
Net Debt---4.19M-6.95M-17.36M-23.90M-34.96M-353.00K-8.46M16.63M-32.62M2.91M-13.24M25.81M80.98M-19.03M720.00K17.68M24.40M25.41M

Cash Flow

Currency: SEK2006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow1.31M-15.60M2.88M10.60M28.25M13.44M19.36M21.62M38.58M40.97M27.42M57.17M52.95M60.43M21.83M57.59M924.00K3.19M-457.00K
Investing Cash Flow-2.06M-248.00K-119.00K-192.00K-33.15M23.45M-6.13M-9.08M-19.23M-3.12M-40.79M-18.41M-21.24M-17.19M83.38M-8.33M-586.00K252.00K-1.57M
Financing Cash Flow2.25M5.91M-12.73M--11.44M-25.82M-47.84M-4.43M-1.32M-21.28M-7.27M-29.76M-57.63M-7.42M-32.49M-61.17M-51.24M-20.37M-13.73M
Capital Expenditure198.00K135.00K530.00K119.00K192.00K781.00K2.34M6.13M5.21M17.73M3.12M8.54M11.09M21.44M19.54M2.24M8.10M931.00K300457.00K
Free Cash Flow--15.07M2.76M10.41M27.46M11.09M13.23M16.42M20.86M37.85M18.87M46.08M31.51M40.89M19.59M49.49M-7.00K3.19M-1.32M
Dividends Paid-----6.56M11.82M14.78M4.43M14.82M18.48M22.53M22.90M25.87M29.56M29.56M29.56M29.56M0-
FCF to OCF--96.60%95.87%98.19%97.24%82.56%68.36%75.93%54.05%92.40%68.84%80.60%59.51%67.66%89.74%85.93%-0.76%100.00%289.06%
Dividend Paid to FCF-----23.88%106.60%111.70%27.01%71.06%48.81%119.39%49.71%82.10%72.31%150.89%59.74%-422328.57%0.00%-

Earnings

Report DateAug 31, 2007Mar 31, 2008Jun 30, 2008Sep 30, 2008Dec 31, 2008Mar 31, 2009Jun 30, 2009Sep 30, 2009Dec 31, 2009Mar 31, 2010Jun 30, 2010Sep 30, 2010Dec 31, 2010Mar 31, 2011Jun 30, 2011Sep 30, 2011Dec 31, 2011Mar 31, 2012Jun 30, 2012Sep 30, 2012Dec 31, 2012Mar 31, 2013Jun 30, 2013Sep 30, 2013Dec 31, 2013Mar 31, 2014Jun 30, 2014Sep 30, 2014Dec 31, 2014Mar 31, 2015Jun 30, 2015Sep 30, 2015Dec 31, 2015Mar 31, 2016Jun 30, 2016Sep 30, 2016Dec 31, 2016Mar 31, 2017Jun 30, 2017Sep 30, 2017Dec 31, 2017Mar 31, 2018Jun 30, 2018Sep 30, 2018Dec 31, 2018Mar 31, 2019Jun 30, 2019Sep 30, 2019Dec 31, 2019Mar 31, 2020Aug 20, 2020Nov 20, 2020Dec 31, 2020Mar 31, 2021Jun 30, 2021Sep 30, 2021Dec 31, 2021Mar 31, 2022Jun 30, 2022Sep 30, 2022Dec 31, 2022Mar 31, 2023Jun 30, 2023Sep 30, 2023Dec 31, 2023May 16, 2024Jun 30, 2024Sep 30, 2024Dec 31, 2024Mar 31, 2025Jun 30, 2025Sep 30, 2025Dec 31, 2025Mar 31, 2026Jun 30, 2026
EPS Estimate15.26--------------------------------------------------------------------------
EPS Actual24.200.070.270.150.14-0.38-0.190.230.320.010.440.120.730.480.750.181.080.521.070.521.000.060.35-0.110.740.280.360.190.430.690.670.631.520.471.520.821.340.651.260.540.911.051.350.581.65-0.580.30-0.931.090.60-1.300.230.15-0.400.370.724.921.581.410.61-1.010.99-1.08-0.74-1.370.19-0.55-1.24-0.99-0.28-0.62-0.81-0.34-0.47-0.47
Surprise58.58%--------------------------------------------------------------------------
TimingPre-market----------------------------------------------------------------Pre-market---------

Key Statistics & Ratios

Market Cap108.20M
Enterprise Value117.64M
Trailing P/E0.00
Forward P/E0.00
PEG Ratio0.00
Price / Sales0.24
Price / Book1.75
EPS-1.99
Book Value7.12
Revenue (TTM)449.10M
Gross Profit (TTM)190.01M
EBITDA-12.25M
Profit Margin-3.48%
Operating Margin-2.77%
Return on Equity-24.23%
Return on Assets-4.02%
Shares Outstanding8.87M
Shares Float2.14M
Beta0.58
Dividend Yield0.00%
Dividend Rate0.00
Payout Ratio150.00%

Dividends

20231×
4.00May 12, 2023
20221×
1.00May 20, 2022
20191×
3.50May 16, 2019
20181×
3.00May 17, 2018
20171×
3.00May 10, 2017
20161×
2.50May 11, 2016
20151×
2.00May 26, 2015
20141×
2.00May 23, 2014
20131×
2.00May 27, 2013
20121×
1.60May 23, 2012
20111×
1.00Apr 8, 2011

Stock Splits

  • Jun 23, 20151:20