Wulff Group

3,43EUR
3.981 investorer følger denne virksomhed

Wulff Group is a reseller of office supplies. The range is wide and includes, for example, equipment, IT solutions, first aid equipment, and various ergonomic solutions. In addition, lighting and products for construction sites are offered. The company operates worldwide, with the largest presence in the Nordic market. The head office is located in Vantaa.

P/E (23e)
8,88
EV/EBIT (23e)
8,45
P/B (23e)
1,06
Udbytteafkast, % (23e)
4,37 %
Kursmål
4.30 EUR
Anbefaling
Køb
Opdateret
22.5.2023
NASDAQ Helsinki
WUF1V
Daglig lav / høj pris
-
Markedsværdi
23,69 mio. EUR
Aktieomsætning
-
Volumen
-
Risiko og anbefaling
HøjRisikoLav
SælgAnbefalingKøb

Analyst

Olli Koponen
Olli Koponen
Analytiker

Finanskalender

Resultatopgørelse

20192020202120222023e2024e2025e2026e
Omsætning56,3457,5090,40102,17103,30105,77107,59108,14
vækst-%0,81 %2,05 %57,22 %13,02 %1,11 %2,39 %1,72 %0,51 %
EBITDA3,075,209,096,216,467,157,247,25
EBIT (adj.)1,693,543,903,994,224,694,874,96
EBIT1,573,546,903,994,224,694,874,96
Overskud før skat1,193,106,513,273,313,843,994,06
Netto indkomst1,052,175,903,062,653,003,013,07
EPS (adj.)0,170,320,430,450,390,440,440,45
vækst-%13,56 %90,75 %33,21 %4,19 %-13,42 %13,30 %0,33 %1,89 %
Udbytte0,110,120,130,140,150,170,180,20
Udbytte ratio72,57 %37,33 %14,91 %31,38 %38,84 %38,85 %41,00 %44,71 %

Profitability and return on capital

20192020202120222023e2024e2025e2026e
EBITDA-%5,44 %9,05 %10,05 %6,08 %6,26 %6,76 %6,73 %6,71 %
EBIT-% (adj.)2,99 %6,16 %4,31 %3,90 %4,08 %4,43 %4,53 %4,59 %
EBIT-%2,79 %6,16 %7,63 %3,90 %4,08 %4,43 %4,53 %4,59 %
ROE8,82 %17,02 %36,82 %15,68 %12,40 %12,94 %11,99 %11,38 %
ROI8,86 %16,14 %25,05 %11,83 %11,94 %13,29 %13,68 %13,43 %

Værdiansættelse

20192020202120222023e2024e2025e2026e
Share price (EUR)1,773,244,923,293,433,433,433,43
Aktier6,916,766,766,866,866,866,866,86
Markedsværdi12,2321,9133,2822,5823,5423,5423,5423,54
Enterprise value20,4430,1045,3035,5135,6133,4731,4729,41
EV/S0,360,520,500,350,340,320,290,27
EV/EBITDA6,665,784,985,725,514,684,354,06
EV/EBIT (adj.)12,118,5011,618,908,457,146,465,92
EV/EBIT13,028,506,568,908,457,146,465,92
P/E (adj.)10,5010,0811,497,378,887,847,817,67
P/E11,6810,085,647,378,887,847,817,67
P/B1,021,621,801,101,060,970,900,84
P/S0,220,380,370,220,230,220,220,22
Udbytteprocent6,21 %3,70 %2,64 %4,26 %4,37 %4,96 %5,25 %5,83 %
Equity ratio37,52 %40,45 %37,24 %39,48 %41,14 %44,54 %46,91 %48,52 %
Gearing ratio66,33 %57,41 %62,15 %60,66 %54,27 %40,99 %30,43 %21,05 %

Kvartalsdata

Q2/22Q3/22Q4/222022Q1/23Q2/23eQ3/23eQ4/23e2023e
Omsætning24,8724,0127,68102,1725,2524,8024,7028,56103,30
EBITDA0,971,681,776,211,421,171,732,146,46
EBIT0,401,171,223,990,910,591,151,564,22
Overskud før skat0,221,011,043,270,680,390,921,323,31
Netto indkomst0,160,891,103,060,560,280,731,072,65