Harvia
39,1 EUR +1,69%14.784 investorer følger denne virksomhed
Harvia is a manufacturer of sauna systems. The product range consists of complete solutions that include ready-made sauna and spa facilities, as well as electric sauna heaters, wood-fired sauna stoves, and associated furnishings. In addition, the company manufactures infrared sauna systems. Harvia operates worldwide, and the company's products are found via partners. The company was founded in 1950 and is headquartered in Muurame.
P/E (24e)
27,71
EV/EBIT (adj.) (24e)
20,7
P/B (24e)
6,03
Udbytteafkast, % (24e)
1,84 %
Kursmål
30.00 EUR
Anbefaling
Sælg
Opdateret
6.5.2024
NASDAQ Helsinki
HARVIA
Daglig lav / høj pris
38,4 / 39,25
EUR
Markedsværdi
730,94 mio. EUR
Aktieomsætning
407,83 t EUR
Volumen
10 t
Business risk
Valuation risk
Current
Previous
Seneste analyser
Extensive report
Inderes' extensive report is an investor's handbook on customer companies covered by our research.
The latest extensive report was released
Read the reportAnalyst
![Rauli Juva Rauli Juva](https://www.inderes.se/cdn-cgi/image/format=auto,width=128,height=128,quality=90,fit=cover/https://core.inderes.fi/sites/default/files/2023-08/Rauli_Juva.jpg)
Rauli Juva
Analytiker
Seneste videoer
Finanskalender
Delårsrapport
08.08.2024
Delårsrapport
07.11.2024
Større aktionærerKilde: Millistream Market Data AB
Ejer | Kapital | Stemmer |
---|---|---|
Onvest Oy | 4,4 % | 4,4 % |
WestStar Oy | 3,1 % | 3,1 % |
Premium
This content is for our Premium customers only.
Insider transaktioner
Insider | Date | Total value |
---|---|---|
Rainer Kunz | 23.02.2024 | 454.674EUR |
David Ahonen | 09.02.2024 | 50.822EUR |
Premium
This content is for our Premium customers only.
Resultatopgørelse
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Omsætning | 109,1 | 179,1 | 172,4 | 150,5 | 160,9 | 176,0 | 191,3 | 203,8 |
vækst-% | 47,3 % | 64,2 % | -3,8 % | -12,7 % | 6,9 % | 9,4 % | 8,7 % | 6,5 % |
EBITDA | 26,7 | 52,5 | 42,2 | 39,3 | 42,4 | 47,2 | 51,6 | 55,4 |
EBIT (adj.) | 24,5 | 47,4 | 36,5 | 33,7 | 36,4 | 40,9 | 45,4 | 49,1 |
EBIT | 22,4 | 46,6 | 34,7 | 33,0 | 36,2 | 40,9 | 45,4 | 49,1 |
Overskud før skat | 20,3 | 45,2 | 36,8 | 29,5 | 34,0 | 39,4 | 43,9 | 48,2 |
Netto indkomst | 15,5 | 33,7 | 27,1 | 23,3 | 26,1 | 30,4 | 33,8 | 37,1 |
EPS (adj.) | 0,94 | 1,85 | 1,55 | 1,28 | 1,41 | 1,63 | 1,81 | 1,99 |
vækst-% | 73,6 % | 96,7 % | -16,4 % | -17,1 % | 9,8 % | 15,3 % | 11,3 % | 9,8 % |
Udbytte | 0,51 | 0,60 | 0,64 | 0,68 | 0,72 | 0,80 | 1,00 | 1,19 |
Udbytte ratio | 61,5 % | 33,1 % | 44,0 % | 54,5 % | 51,4 % | 49,2 % | 55,2 % | 60,0 % |
Lønsomhed og afkast på kapital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 24,5 % | 29,3 % | 24,5 % | 26,1 % | 26,4 % | 26,8 % | 27,0 % | 27,2 % |
EBIT-% (adj.) | 22,4 % | 26,5 % | 21,2 % | 22,4 % | 22,6 % | 23,2 % | 23,7 % | 24,1 % |
EBIT-% | 20,5 % | 26,0 % | 20,1 % | 21,9 % | 22,5 % | 23,2 % | 23,7 % | 24,1 % |
ROE | 22,9 % | 45,8 % | 30,5 % | 22,7 % | 22,9 % | 23,5 % | 22,9 % | 22,4 % |
ROI | 19,4 % | 35,2 % | 21,8 % | 18,1 % | 19,9 % | 23,1 % | 24,5 % | 26,5 % |
Værdiansættelse
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Aktiekurs (EUR) | 24,50 | 58,70 | 17,68 | 27,20 | 39,10 | 39,10 | 39,10 | 39,10 |
Aktier | 18,6 | 18,6 | 18,7 | 18,7 | 18,7 | 18,7 | 18,7 | 18,7 |
Markedsværdi | 456,8 | 1.091,4 | 330,0 | 507,6 | 729,7 | 729,7 | 729,7 | 729,7 |
Enterprise value | 485,8 | 1.132,3 | 384,6 | 545,2 | 753,3 | 738,3 | 721,6 | 705,2 |
EV/S | 4,5 | 6,3 | 2,2 | 3,6 | 4,7 | 4,2 | 3,8 | 3,5 |
EV/EBITDA | 18,2 | 21,6 | 9,1 | 13,9 | 17,7 | 15,7 | 14,0 | 12,7 |
EV/EBIT (adj.) | 19,9 | 23,9 | 10,5 | 16,2 | 20,7 | 18,0 | 15,9 | 14,4 |
EV/EBIT | 21,7 | 24,3 | 11,1 | 16,5 | 20,8 | 18,0 | 15,9 | 14,4 |
P/E (adj.) | 26,0 | 31,7 | 11,4 | 21,2 | 27,7 | 24,0 | 21,6 | 19,7 |
P/E | 29,5 | 32,4 | 12,2 | 21,8 | 27,9 | 24,0 | 21,6 | 19,7 |
P/B | 6,9 | 13,5 | 3,4 | 4,7 | 6,0 | 5,3 | 4,7 | 4,2 |
P/S | 4,2 | 6,1 | 1,9 | 3,4 | 4,5 | 4,1 | 3,8 | 3,6 |
Udbytteprocent | 2,1 % | 1,0 % | 3,6 % | 2,5 % | 1,8 % | 2,1 % | 2,6 % | 3,1 % |
Equity ratio | 41,6 % | 41,8 % | 47,1 % | 50,7 % | 58,3 % | 66,7 % | 68,8 % | 82,7 % |
Gearing ratio | 42,2 % | 48,7 % | 55,5 % | 34,6 % | 19,3 % | 6,2 % | -5,1 % | -13,9 % |
Kvartalsdata
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Omsætning | 35,8 | 33,9 | 39,4 | 150,5 | 42,4 | 39,7 | 36,3 | 42,6 | 160,9 |
EBITDA | 9,3 | 8,3 | 10,9 | 39,3 | 11,5 | 10,2 | 9,2 | 11,6 | 42,4 |
EBIT | 7,8 | 6,8 | 9,2 | 33,0 | 9,9 | 8,7 | 7,6 | 10,0 | 36,2 |
Overskud før skat | 6,9 | 6,1 | 8,2 | 29,5 | 9,8 | 8,0 | 6,9 | 9,3 | 34,0 |
Netto indkomst | 5,3 | 4,5 | 7,2 | 23,3 | 7,5 | 6,1 | 5,3 | 7,2 | 26,1 |
ViserAlle indholdstyper
Inside information: Harvia strengthens its position in the U.S. sauna market by acquiring steam solutions manufacturer ThermaSol
Harvia renews its wood-burning heater line: Improved quality, efficiency, and delivery reliability - The product group is awarded with the Key Flag label
Join Inderes community
Don't miss out - create an account and get all the possible benefits
Inderes account
Followings and notifications on followed companies
Analyst comments and recommendations
Stock comparison tool & other popular tools
![Consumer Goods Companies as Investments | Consumer Goods Night June 11, 2024](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/3b354886-868b-464c-a3b9-efef95fd766b.png)
Consumer Goods Companies as Investments | Consumer Goods Night June 11, 2024
Harvia Plc: Managers' transactions - Anssi Pelkonen
Harvia Plc: Managers' transactions - Ari Vesterinen
Harvia Plc: Managers' transactions - David Ahonen
Harvia Plc: Managers' transactions - Timo Harvia
Harvia Plc: Managers' transactions - Mika Suoja
Harvia Plc: Managers' transactions - Päivi Juolahti
Harvia Plc: Managers' transactions - Markus Wörmanseder
TRANSFER OF HARVIA’S OWN SHARES AS REWARDS UNDER THE INCENTIVE PROGRAM
![Harvia CMD | CEO's review 29.5.2024](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/0eaa809d-285e-483f-a9a8-994a2dd13e5d.png)
Harvia CMD | CEO's review 29.5.2024
Change in Harvia’s Management Team: Philipp Krauth appointed as Managing Director of EOS Group and Head of EOS Brand and Products
![Harvia: First ever CMD](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/0a01de7c-c0e4-4e01-b1a9-b8786be2a837.png)
Harvia: First ever CMD
Harvia CMD: Updated strategy and targets largely in line with our expectations
![Harvia Capital Markets Day 2024](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/ebfef49a-04e9-4d16-9676-3b9ff4ff6ad9.png)