{"id":24239,"date":"2024-04-16T11:48:55","date_gmt":"2024-04-16T09:48:55","guid":{"rendered":"https:\/\/integrae.it\/?p=24239"},"modified":"2024-04-16T11:48:57","modified_gmt":"2024-04-16T09:48:57","slug":"update-16-04-2024-2","status":"publish","type":"post","link":"https:\/\/integrae.it\/en\/research\/update-16-04-2024-2\/","title":{"rendered":"UPDATE &#8211; 16.04.2024"},"content":{"rendered":"\n<figure class=\"wp-block-table\"><table><tbody><tr><td> At the end of the FY23A financial year, the Group had achieved revenues of \u20ac 19.78 million, marking an 8.2% decline from the \u20ac 21.54 million recorded for the previous period. EBITDA, at \u20ac 2.48 million, recorded an increase of 18.7% compared to \u20ac 2.08 million in 2022, but was down on our estimate of \u20ac 3.90 million. Likewise, the EBITDA margin went from 9.7% in the previous year to 12.5% in 2023. The EBIT for the period, after depreciation and amortization of \u20ac 2.30 million, amounted to \u20ac 0.18 million, marking a clear improvement on the result of \u20ac -0.21 million in FY22A. The Net Income came in at \u20ac -0.46 million, in line with the previous year\u2019s figure of \u20ac -0.52 million.<br><br>In light of the results published in the FY23A annual report, we have adjusted our estimates for both the current and the following years. In particular, we now estimate FY24E revenues of \u20ac 23.00 million, and an EBITDA of \u20ac 4.80 million, corresponding to a margin of 20.9%. In the following years, we expect revenues to reach \u20ac 28.90 million (CAGR 23A-26E: 13.5%) in FY26E, with EBITDA equal to \u20ac 6.40 million (corresponding to a margin of 20.8%), up from \u20ac 2.48 million in FY23A (corresponding to an EBITDA margin of 12.5%).\u00a0<br><br>We conducted our valuation of the equity value of Websolute based on the DCF method and multiples of a sample of comparable companies. The DCF method (including, for prudential purposes, a specific risk of 2.5% in the calculation of the WACC) returned an equity value of \u20ac 45.5 million. Using market multiples, the equity value of Websolute was calculated to be \u20ac 40.5 million. <strong>The result gives an average equity value of approximately \u20ac 43.0 million. The target price is \u20ac 4.20, with a BUY rating and MEDIUM risk.<\/strong><\/td><\/tr><\/tbody><\/table><\/figure>\n","protected":false},"excerpt":{"rendered":"<p>At the end of the FY23A financial year, the Group had achieved revenues of \u20ac 19.78 million, marking an 8.2% decline from the \u20ac 21.54 million recorded for the previous period. EBITDA, at \u20ac<\/p>\n","protected":false},"author":5,"featured_media":11482,"comment_status":"closed","ping_status":"open","sticky":false,"template":"single-ricerche.php","format":"standard","meta":{"_acf_changed":false,"footnotes":""},"categories":[240,242],"tags":[192],"class_list":["post-24239","post","type-post","status-publish","format-standard","has-post-thumbnail","hentry","category-research","category-update-en","tag-websolute-en"],"acf":[],"yoast_head":"<!-- This site is optimized with the Yoast SEO plugin v19.0 - https:\/\/yoast.com\/wordpress\/plugins\/seo\/ -->\n<title>UPDATE - 16.04.2024 - integrae.it \u2013 Financial Boutique<\/title>\n<meta name=\"robots\" content=\"index, follow, max-snippet:-1, max-image-preview:large, max-video-preview:-1\" \/>\n<link rel=\"canonical\" href=\"https:\/\/integrae.it\/en\/research\/update-16-04-2024-2\/\" \/>\n<meta property=\"og:locale\" content=\"en_US\" \/>\n<meta property=\"og:type\" content=\"article\" \/>\n<meta property=\"og:title\" content=\"UPDATE - 16.04.2024 - integrae.it \u2013 Financial Boutique\" \/>\n<meta property=\"og:description\" content=\"At the end of the FY23A financial year, the Group had achieved revenues of \u20ac 19.78 million, marking an 8.2% decline from the \u20ac 21.54 million recorded for the previous period. EBITDA, at \u20ac\" \/>\n<meta property=\"og:url\" content=\"https:\/\/integrae.it\/en\/research\/update-16-04-2024-2\/\" \/>\n<meta property=\"og:site_name\" content=\"integrae.it \u2013 Financial Boutique\" \/>\n<meta property=\"article:published_time\" content=\"2024-04-16T09:48:55+00:00\" \/>\n<meta property=\"article:modified_time\" content=\"2024-04-16T09:48:57+00:00\" \/>\n<meta property=\"og:image\" content=\"https:\/\/integrae.it\/wp-content\/uploads\/2021\/03\/websolute-400x400-oejc1duy9su7u4u8sggy0ft7m9rxhkq4iirf3zdzfk-1.jpg\" \/>\n\t<meta property=\"og:image:width\" content=\"400\" \/>\n\t<meta property=\"og:image:height\" content=\"400\" \/>\n\t<meta property=\"og:image:type\" content=\"image\/jpeg\" \/>\n<meta name=\"twitter:card\" content=\"summary_large_image\" \/>\n<meta name=\"twitter:label1\" content=\"Written by\" \/>\n\t<meta name=\"twitter:data1\" content=\"amministratore integrae\" \/>\n\t<meta name=\"twitter:label2\" content=\"Est. reading time\" \/>\n\t<meta name=\"twitter:data2\" content=\"2 minutes\" \/>\n<!-- \/ Yoast SEO plugin. -->","yoast_head_json":{"title":"UPDATE - 16.04.2024 - integrae.it \u2013 Financial Boutique","robots":{"index":"index","follow":"follow","max-snippet":"max-snippet:-1","max-image-preview":"max-image-preview:large","max-video-preview":"max-video-preview:-1"},"canonical":"https:\/\/integrae.it\/en\/research\/update-16-04-2024-2\/","og_locale":"en_US","og_type":"article","og_title":"UPDATE - 16.04.2024 - integrae.it \u2013 Financial Boutique","og_description":"At the end of the FY23A financial year, the Group had achieved revenues of \u20ac 19.78 million, marking an 8.2% decline from the \u20ac 21.54 million recorded for the previous period. EBITDA, at \u20ac","og_url":"https:\/\/integrae.it\/en\/research\/update-16-04-2024-2\/","og_site_name":"integrae.it \u2013 Financial Boutique","article_published_time":"2024-04-16T09:48:55+00:00","article_modified_time":"2024-04-16T09:48:57+00:00","og_image":[{"width":400,"height":400,"url":"https:\/\/integrae.it\/wp-content\/uploads\/2021\/03\/websolute-400x400-oejc1duy9su7u4u8sggy0ft7m9rxhkq4iirf3zdzfk-1.jpg","type":"image\/jpeg"}],"twitter_card":"summary_large_image","twitter_misc":{"Written by":"amministratore integrae","Est. reading time":"2 minutes"},"schema":{"@context":"https:\/\/schema.org","@graph":[{"@type":"WebSite","@id":"https:\/\/integrae.it\/en\/#website","url":"https:\/\/integrae.it\/en\/","name":"integrae.it \u2013 Financial Boutique","description":"CORPORATE FINANCE EQUITY RESEARCH EQUITY SALES &amp; TRADING","potentialAction":[{"@type":"SearchAction","target":{"@type":"EntryPoint","urlTemplate":"https:\/\/integrae.it\/en\/?s={search_term_string}"},"query-input":"required name=search_term_string"}],"inLanguage":"en-US"},{"@type":"ImageObject","inLanguage":"en-US","@id":"https:\/\/integrae.it\/en\/research\/update-16-04-2024-2\/#primaryimage","url":"https:\/\/integrae.it\/wp-content\/uploads\/2021\/03\/websolute-400x400-oejc1duy9su7u4u8sggy0ft7m9rxhkq4iirf3zdzfk-1.jpg","contentUrl":"https:\/\/integrae.it\/wp-content\/uploads\/2021\/03\/websolute-400x400-oejc1duy9su7u4u8sggy0ft7m9rxhkq4iirf3zdzfk-1.jpg","width":400,"height":400},{"@type":"WebPage","@id":"https:\/\/integrae.it\/en\/research\/update-16-04-2024-2\/#webpage","url":"https:\/\/integrae.it\/en\/research\/update-16-04-2024-2\/","name":"UPDATE - 16.04.2024 - integrae.it \u2013 Financial Boutique","isPartOf":{"@id":"https:\/\/integrae.it\/en\/#website"},"primaryImageOfPage":{"@id":"https:\/\/integrae.it\/en\/research\/update-16-04-2024-2\/#primaryimage"},"datePublished":"2024-04-16T09:48:55+00:00","dateModified":"2024-04-16T09:48:57+00:00","author":{"@id":"https:\/\/integrae.it\/en\/#\/schema\/person\/ff4803b14289cbd9d1c029003956aa7e"},"breadcrumb":{"@id":"https:\/\/integrae.it\/en\/research\/update-16-04-2024-2\/#breadcrumb"},"inLanguage":"en-US","potentialAction":[{"@type":"ReadAction","target":["https:\/\/integrae.it\/en\/research\/update-16-04-2024-2\/"]}]},{"@type":"BreadcrumbList","@id":"https:\/\/integrae.it\/en\/research\/update-16-04-2024-2\/#breadcrumb","itemListElement":[{"@type":"ListItem","position":1,"name":"UPDATE &#8211; 16.04.2024"}]},{"@type":"Person","@id":"https:\/\/integrae.it\/en\/#\/schema\/person\/ff4803b14289cbd9d1c029003956aa7e","name":"amministratore integrae","image":{"@type":"ImageObject","inLanguage":"en-US","@id":"https:\/\/integrae.it\/en\/#\/schema\/person\/image\/","url":"https:\/\/secure.gravatar.com\/avatar\/8bfcd102ed022191bffee6f9b0482ddd?s=96&d=mm&r=g","contentUrl":"https:\/\/secure.gravatar.com\/avatar\/8bfcd102ed022191bffee6f9b0482ddd?s=96&d=mm&r=g","caption":"amministratore integrae"},"sameAs":["https:\/\/www.integrae.it"],"url":"https:\/\/integrae.it\/en\/author\/amministratore_integrae\/"}]}},"_links":{"self":[{"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/posts\/24239","targetHints":{"allow":["GET"]}}],"collection":[{"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/posts"}],"about":[{"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/types\/post"}],"author":[{"embeddable":true,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/users\/5"}],"replies":[{"embeddable":true,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/comments?post=24239"}],"version-history":[{"count":1,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/posts\/24239\/revisions"}],"predecessor-version":[{"id":24240,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/posts\/24239\/revisions\/24240"}],"wp:featuredmedia":[{"embeddable":true,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/media\/11482"}],"wp:attachment":[{"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/media?parent=24239"}],"wp:term":[{"taxonomy":"category","embeddable":true,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/categories?post=24239"},{"taxonomy":"post_tag","embeddable":true,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/tags?post=24239"}],"curies":[{"name":"wp","href":"https:\/\/api.w.org\/{rel}","templated":true}]}}