Boreo

37,5EUR -1,57 %
4.403 investorer følger denne virksomhed

Boreo operates in the retail industry. The company's products consist of electronics products and include everything from batteries, components, antennas, and cables to tools for demanding environments in electronics and communication. Sales take place via the company's E-commerce platform but also via physical stores. The largest presence is in the Finnish and Baltic markets. Boreo was previously known as Yleiselektroniikka and is headquartered in Espoo.

P/E (23e)
16,73
EV/EBIT (23e)
14,48
P/B (23e)
2,33
Udbytteafkast, % (23e)
1,23 %
Kursmål
42.00 EUR
Anbefaling
Akkumulér
Opdateret
7.5.2023
NASDAQ Helsinki
BOREO
Daglig lav / høj pris
37,5 / 38,5 EUR
Markedsværdi
101,3 mio. EUR
Aktieomsætning
18,86 t EUR
Volumen
496
Risiko og anbefaling
HøjRisikoLav
SælgAnbefalingKøb

Resultatopgørelse

20192020202120222023e2024e2025e2026e
Omsætning59,8797,50122,00160,37179,84185,22190,48195,78
vækst-%4,64 %62,85 %25,13 %31,45 %12,14 %2,99 %2,84 %2,78 %
EBITDA4,546,279,1810,4513,8714,5715,4516,28
EBIT (adj.)3,495,877,188,6711,5012,5613,3314,02
EBIT3,494,275,786,459,3010,5611,3312,02
Overskud før skat3,253,624,585,546,878,589,5610,51
Netto indkomst2,302,323,563,413,975,376,158,37
EPS (adj.)0,901,541,861,822,242,743,033,86
vækst-%-10,13 %70,99 %20,62 %-1,87 %22,96 %22,32 %10,62 %27,26 %
Udbytte0,000,400,420,440,460,480,500,52
Udbytte ratio44,10 %30,85 %34,70 %31,11 %24,03 %21,84 %16,69 %

Profitability and return on capital

20192020202120222023e2024e2025e2026e
EBITDA-%7,58 %6,43 %7,53 %6,52 %7,71 %7,87 %8,11 %8,32 %
EBIT-% (adj.)5,83 %6,02 %5,89 %5,41 %6,39 %6,78 %7,00 %7,16 %
EBIT-%5,83 %4,37 %4,74 %4,02 %5,17 %5,70 %5,95 %6,14 %
ROE16,23 %15,03 %19,21 %11,03 %9,50 %11,86 %12,36 %18,32 %
ROI20,71 %13,37 %10,40 %8,52 %10,40 %11,74 %12,53 %13,25 %

Værdiansættelse

20192020202120222023e2024e2025e2026e
Share price (EUR)10,6029,4059,0036,8037,5037,5037,5037,50
Aktier2,552,552,622,692,692,692,692,69
Markedsværdi27,0575,03154,4299,05100,73100,73100,73100,73
Enterprise value23,0294,83195,32125,48134,58130,39125,35138,01
EV/S0,380,971,600,780,750,700,660,70
EV/EBITDA5,0715,1421,2712,019,718,958,118,48
EV/EBIT (adj.)6,5916,1727,1914,4711,7110,389,409,84
EV/EBIT6,5922,2333,7819,4514,4812,3511,0711,48
P/E (adj.)11,7719,0931,7520,1816,7313,6712,369,71
P/E11,7732,4143,3428,5125,3618,7716,3812,03
P/B1,784,817,182,452,332,131,932,57
P/S0,450,771,270,620,560,540,530,51
Udbytteprocent1,36 %0,71 %1,20 %1,23 %1,28 %1,33 %1,39 %
Equity ratio62,57 %25,52 %24,27 %34,43 %34,10 %36,88 %40,19 %30,12 %
Gearing ratio-24,92 %119,28 %181,78 %73,92 %76,61 %61,39 %46,29 %92,72 %

Kvartalsdata

Q2/22Q3/22Q4/222022Q1/23Q2/23eQ3/23eQ4/23e2023e
Omsætning40,3743,2644,97160,3740,9946,3345,8346,69179,84
EBITDA2,843,332,6310,452,703,554,023,6013,87
EBIT1,942,331,636,451,372,472,942,529,30
Overskud før skat1,362,541,175,540,741,872,341,926,87
Netto indkomst1,641,510,393,410,201,121,501,163,97
Transfer of Boreo Plc’s own shares

Selskabsmeddelelse17.05.2023