Purmo Group
11,45 EUR 0%1.595 investorer følger denne virksomhed
Purmo Group develops solutions for indoor climate. The company provides heating and cooling solutions for residential buildings and premises, including radiators, towel warmers, underfloor heating, convectors, valves, and controls. The business is divided into a number of business areas and the solutions are used in industry and the real estate industry. Customers are found on a global level with the largest concentration in Europe. The products are aimed at corporate and private customers.
P/E (24e)
15,67
EV/EBIT (adj.) (24e)
11,14
P/B (24e)
1,12
Udbytteafkast, % (24e)
3,05 %
Kursmål
13.50 EUR
Anbefaling
Akkumulér
Opdateret
17.7.2024
NASDAQ Helsinki
PURMO
Daglig lav / høj pris
11,45 / 11,55
EUR
Markedsværdi
488,66 mio. EUR
Aktieomsætning
404,22 t EUR
Volumen
35 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
Kvartalsudbytte
17.10.2024
Delårsrapport
22.10.2024
Kvartalsudbytte
16.01.2025
Større aktionærerKilde: Millistream Market Data AB
Ejer | Kapital | Stemmer |
---|---|---|
Rettig Oy Ab | 61,8 % | 61,8 % |
Virala Oy Ab | 15,2 % | 15,2 % |
Premium
This content is for our Premium customers only.
Insider transaktioner
Insider | Date | Total value |
---|---|---|
Erik Hedin | 13.02.2024 | 13.876EUR |
Erik Hedin | 07.08.2023 | 13.925EUR |
Premium
This content is for our Premium customers only.
Resultatopgørelse
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Omsætning | 671,2 | 843,6 | 904,1 | 743,2 | 715,9 | 741,6 | 762,3 | 783,9 |
vækst-% | -3,7 % | 25,7 % | 7,2 % | -17,8 % | -3,7 % | 3,6 % | 2,8 % | 2,8 % |
EBITDA | 71,9 | 33,6 | 78,4 | 46,6 | 78,8 | 93,0 | 103,9 | 105,2 |
EBIT (adj.) | 55,2 | 73,7 | 60,7 | 55,4 | 65,1 | 73,8 | 74,2 | 74,9 |
EBIT | 42,0 | 3,5 | 39,0 | 9,7 | 50,2 | 63,8 | 74,2 | 74,9 |
Overskud før skat | 31,9 | -5,1 | 21,6 | -9,6 | 29,8 | 47,8 | 57,7 | 59,3 |
Netto indkomst | 24,9 | -18,8 | 13,2 | -13,2 | 16,3 | 32,0 | 43,6 | 45,7 |
EPS (adj.) | 0,94 | 1,78 | 0,85 | 0,68 | 0,73 | 0,98 | 1,02 | 1,07 |
vækst-% | 52,7 % | 90,8 % | -52,5 % | -19,5 % | 7,1 % | 34,8 % | 3,9 % | 4,8 % |
Udbytte | 0,00 | 0,36 | 0,35 | 0,35 | 0,35 | 0,37 | 0,40 | 0,43 |
Udbytte ratio | -77,8 % | 112,9 % | -112,9 % | 91,6 % | 49,2 % | 39,1 % | 40,0 % |
Lønsomhed og afkast på kapital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 10,7 % | 4,0 % | 8,7 % | 6,3 % | 11,0 % | 12,5 % | 13,6 % | 13,4 % |
EBIT-% (adj.) | 8,2 % | 8,7 % | 6,7 % | 7,5 % | 9,1 % | 10,0 % | 9,7 % | 9,6 % |
EBIT-% | 6,3 % | 0,4 % | 4,3 % | 1,3 % | 7,0 % | 8,6 % | 9,7 % | 9,6 % |
ROE | 4,8 % | -4,2 % | 3,3 % | -3,1 % | 3,7 % | 7,2 % | 9,9 % | 10,4 % |
ROI | 6,2 % | 0,5 % | 5,1 % | 1,3 % | 6,7 % | 8,7 % | 10,4 % | 10,7 % |
Værdiansættelse
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Aktiekurs (EUR) | 14,20 | 8,22 | 6,70 | 11,45 | 11,45 | 11,45 | 11,45 | |
Aktier | 40,7 | 40,7 | 42,7 | 42,7 | 42,7 | 42,7 | 42,6 | 42,6 |
Markedsværdi | 577,5 | 350,7 | 285,8 | 488,5 | 488,5 | 487,8 | 487,8 | |
Enterprise value | 816,9 | 627,5 | 560,7 | 725,5 | 713,3 | 689,2 | 664,8 | |
EV/S | - | 1,0 | 0,7 | 0,8 | 1,0 | 1,0 | 0,9 | 0,8 |
EV/EBITDA | - | 24,3 | 8,0 | 12,0 | 9,2 | 7,7 | 6,6 | 6,3 |
EV/EBIT (adj.) | - | 11,1 | 10,3 | 10,1 | 11,1 | 9,7 | 9,3 | 8,9 |
EV/EBIT | - | 236,1 | 16,1 | 57,8 | 14,5 | 11,2 | 9,3 | 8,9 |
P/E (adj.) | - | 8,0 | 9,7 | 9,8 | 15,7 | 11,6 | 11,2 | 10,7 |
P/E | - | - | 25,7 | - | 30,0 | 15,3 | 11,2 | 10,7 |
P/B | - | 1,5 | 0,9 | 0,7 | 1,1 | 1,1 | 1,2 | 1,1 |
P/S | - | 0,7 | 0,4 | 0,4 | 0,7 | 0,7 | 0,6 | 0,6 |
Udbytteprocent | 2,5 % | 4,3 % | 5,2 % | 3,1 % | 3,2 % | 3,5 % | 3,8 % | |
Equity ratio | 61,9 % | 37,3 % | 41,0 % | 43,7 % | 45,6 % | 46,3 % | 45,7 % | 47,1 % |
Gearing ratio | 14,5 % | 61,3 % | 68,6 % | 49,5 % | 40,4 % | 36,2 % | 47,6 % | 39,2 % |
Kvartalsdata
Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24e | Q4/24e | 2024e | Q1/25e | |
---|---|---|---|---|---|---|---|---|---|
Omsætning | 176,1 | 175,0 | 743,2 | 188,0 | 171,9 | 174,0 | 182,0 | 715,9 | |
EBITDA | 17,3 | -10,7 | 46,6 | 25,3 | 13,0 | 18,0 | 22,5 | 78,8 | |
EBIT | 11,2 | -25,5 | 9,7 | 17,9 | 5,8 | 11,0 | 15,5 | 50,2 | |
Overskud før skat | 7,2 | -30,4 | -9,6 | 12,4 | 0,9 | 6,0 | 10,5 | 29,8 | |
Netto indkomst | 4,5 | -26,1 | -13,2 | 8,2 | -2,0 | 3,3 | 6,7 | 16,3 |
ViserAlle indholdstyper
Haier, which has made a competing offer for Purmo, has announced that it intends to continue its negotiations with the company's Board
Haier Intends to Continue Negotiations with Purmo Board
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
A new twist in Purmo's bid saga
Updated statement of the Board: The Board upholds recommendation for Project Grand Bidco (UK) Limited tender offer in the absence of current sufficient key shareholder support for Haier tender offer
Haier Europe Appliances Holding B.V. Adjusts the Class C Share Offer Price in its Tender Offer due to Purmo Group’s Return of Capital
Purmo Q2'24: We believe the company will go to Haier
Project Grand Bidco (UK) Limited supplements offer document of the public tender offer for the shares in Purmo and announces the new expiry date of the offer period
![Purmo Group, Q2'24](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/9e044e81-8539-4442-9d57-66e3b903f1a2.png)
Purmo Group, Q2'24
![Purmo Q2'24 flash comment: Weak result but focus on tender offer](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=contain/https://content.inderes.se/assets/c3a51745-ee3f-4529-939d-c2e80b66e450.png)
Purmo Q2'24 flash comment: Weak result but focus on tender offer
Purmo Group’s half-year financial report January-June 2024: H1 adjusted EBITDA margin improved despite continued weak market
Project Grand Bidco (UK) Limited waives the remaining regulatory approval condition in its tender offer and confirms it will not increase its offer prices
A higher competing bid for Purmo
Project Grand Bidco (UK) Limited notes Haier Europe Appliances Holding B.V.'s competing offer for Purmo and will extend the offer period of its public cash tender offer
Inside information: Haier Europe Appliances Holding B.V. Has Announced a Competing Voluntary Public Cash Tender Offer for all Shares in Purmo Group Plc
![Purmo Q2'24 earnings preview: Main focus on the takeover bid](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=contain/https://content.inderes.se/assets/a2544814-fde7-4bac-b6d6-4c6c4e0f9b52.png)