Tulikivi

0,481EUR -2,43 %
4.143 investorer følger denne virksomhed

Tulikivi is a manufacturer of wood burning stoves. The product range is wide and the ovens are made of soapstone. In addition to the main business, sauna heaters adapted for both electric saunas and wood-fired saunas are also offered, as well as furnishing stones for kitchens, bathrooms, and saunas. The largest operations are in the Nordic region, where the products are sold through external resellers.

P/E (23e)
6,58
EV/EBIT (23e)
5,42
P/B (23e)
1,53
Udbytteafkast, % (23e)
4,16 %
Kursmål
0.60 EUR
Anbefaling
Reducer
Opdateret
8.5.2023
NASDAQ Helsinki
TULAV
Daglig lav / høj pris
0,477 / 0,489 EUR
Markedsværdi
24,21 mio. EUR
Aktieomsætning
53,59 t EUR
Volumen
111 t
Risiko og anbefaling
HøjRisikoLav
SælgAnbefalingKøb

Analyst

Finanskalender

Resultatopgørelse

20192020202120222023e2024e2025e2026e
Omsætning28,6829,1633,5144,2849,3242,6637,5537,92
vækst-%0,34 %1,67 %14,92 %32,15 %11,38 %-13,50 %-12,00 %1,00 %
EBITDA2,493,635,117,208,666,855,926,01
EBIT (adj.)0,031,172,704,746,244,413,593,73
EBIT-0,771,172,704,746,244,413,593,73
Overskud før skat-1,550,372,114,145,593,913,193,53
Netto indkomst-1,640,241,714,944,373,112,542,81
EPS (adj.)-0,010,000,030,080,070,050,040,05
vækst-%616,90 %189,18 %-11,69 %-28,75 %-18,34 %10,51 %
Udbytte0,000,000,000,000,020,030,030,04
Udbytte ratio27,37 %48,03 %61,50 %74,50 %

Profitability and return on capital

20192020202120222023e2024e2025e2026e
EBITDA-%8,66 %12,44 %15,25 %16,27 %17,56 %16,05 %15,78 %15,85 %
EBIT-% (adj.)0,12 %4,02 %8,06 %10,71 %12,65 %10,34 %9,57 %9,84 %
EBIT-%-2,69 %4,02 %8,06 %10,71 %12,65 %10,34 %9,57 %9,84 %
ROE-19,30 %3,05 %19,56 %41,24 %26,32 %15,77 %11,98 %12,56 %
ROI-3,15 %4,95 %11,39 %17,93 %23,06 %17,23 %13,72 %13,64 %

Værdiansættelse

20192020202120222023e2024e2025e2026e
Share price (EUR)0,170,390,480,600,480,480,480,48
Aktier59,7559,7559,7559,7559,7559,7559,7559,75
Markedsværdi10,0423,0028,5635,8528,7428,7428,7428,74
Enterprise value25,4836,8542,2446,3233,7929,9927,5324,87
EV/S0,891,261,261,050,690,700,730,66
EV/EBITDA10,2510,168,276,433,904,384,654,14
EV/EBIT (adj.)772,0531,4315,659,765,426,807,666,67
EV/EBIT-31,4315,659,765,426,807,666,67
P/E (adj.)-96,4716,717,256,589,2411,3210,24
P/E-96,4716,717,256,589,2411,3210,24
P/B1,302,912,982,491,531,391,321,25
P/S0,350,790,850,810,580,670,770,76
Udbytteprocent4,16 %5,20 %5,44 %7,28 %
Equity ratio23,00 %24,60 %29,43 %39,00 %52,67 %58,61 %60,42 %60,37 %
Gearing ratio200,08 %175,29 %142,92 %72,69 %26,94 %6,07 %-5,57 %-16,85 %

Kvartalsdata

Q2/22Q3/22Q4/222022Q1/23Q2/23eQ3/23eQ4/23e2023e
Omsætning12,199,9113,7844,2813,0413,2911,0011,9949,32
EBITDA2,321,812,257,201,912,412,112,238,66
EBIT1,741,191,524,741,281,841,491,636,24
Overskud før skat1,391,091,474,141,081,691,341,485,59
Netto indkomst1,491,092,274,940,781,351,061,184,37