Tavoitehinta 7,80 EUR / Add
We raise the target price of the share to 7.8 euros (previously 7.3) reflecting forecast changes and lower the recommendation to ‘add’ (previously ‘buy’) due to the share price increase. Digia’s revenue grew organically slightly better than expected, and the result exceeded our forecasts in Q4. In addition, the guidance and dividend proposal were relatively well in line with our expectations. We expect Digia to continue moderate organic growth in the coming years and accelerate it through acquisitions. We estimate profitability to remain stable now and gradually increase from next year onwards. The overall valuation of the share is attractive (return expectation <15% and 2024e P/E 11x), especially considering the good confidence in earnings growth, low risk profile, and a significant portion of recurring business.
Key Figures 25.02.
2024 25e 26e
| 2024 | 25e | 26e | |
|---|---|---|---|
| Revenue | 205,7 | 211,5 | 218,5 |
| growth-% | 7,10 % | 2,83 % | 3,32 % |
| EBIT (adj.) | 21,5 | 22,0 | 24,1 |
| EBIT-% (adj.) | 10,47 % | 10,42 % | 11,03 % |
| EPS (adj.) | 0,60 | 0,63 | 0,71 |
| Dividend | 0,18 | 0,19 | 0,21 |
| Dividend % | 2,70 % | 2,73 % | 3,02 % |
| P/E (adj.) | 11,14 | 11,09 | 9,84 |
| EV/EBITDA | 7,49 | 7,08 | 6,16 |

