Boreo
21.5 EUR +3.86%4,404 investors are following this company
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 (24e)
25.46
EV/EBIT (adj.) (24e)
14.68
P/B (24e)
1.29
Dividend yield-% (24e)
-
Target price
22.00 EUR
Recommendation
Reduce
Updated
1.5.2024
NASDAQ Helsinki
BOREO
Daily low / high price
20 / 21.5
EUR
Market cap
58.08M EUR
Turnover
112.56K EUR
Volume
5.4K
Business risk
Valuation risk
Current
Previous
Latest research
Analyst
Petri Gostowski
Co. Head of Research
Latest videos
Financial calendar
Interim report
07.08.2024
Interim report
31.10.2024
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Preato Capital AB | 70.9 % | 70.9 % |
AK Capital Oy | 1.3 % | 1.3 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Simon Hallqvist | 02.05.2024 | 99,750EUR |
Jussi Vanhanen | 02.05.2024 | 99,750EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 97.5 | 122.0 | 160.4 | 161.3 | 146.7 | 150.2 | 154.0 | 157.5 |
growth-% | 62.9 % | 25.1 % | 31.5 % | 0.6 % | -9.1 % | 2.4 % | 2.5 % | 2.3 % |
EBITDA | 6.3 | 9.2 | 10.5 | 11.7 | 10.2 | 12.1 | 14.2 | 14.8 |
EBIT (adj.) | 5.9 | 7.2 | 8.7 | 9.5 | 7.6 | 9.0 | 10.3 | 10.5 |
EBIT | 4.3 | 5.8 | 6.5 | 6.3 | 4.5 | 6.4 | 8.6 | 10.1 |
Profit before taxes | 3.6 | 4.6 | 5.5 | 3.5 | 2.0 | 4.6 | 7.0 | 9.2 |
Net income | 2.3 | 3.6 | 3.4 | 1.2 | -0.5 | 1.7 | 3.8 | 5.9 |
EPS (adj.) | 1.54 | 1.86 | 1.82 | 1.39 | 0.84 | 1.60 | 2.03 | 2.36 |
growth-% | 71.0 % | 20.6 % | -1.9 % | -23.6 % | -39.3 % | 88.9 % | 27.2 % | 16.5 % |
Dividend | 0.40 | 0.42 | 0.44 | 0.00 | 0.00 | 0.15 | 0.18 | 0.20 |
Dividend ratio | 44.1 % | 30.9 % | 34.7 % | 23.3 % | 12.8 % | 9.1 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 6.4 % | 7.5 % | 6.5 % | 7.2 % | 7.0 % | 8.0 % | 9.2 % | 9.4 % |
EBIT-% (adj.) | 6.0 % | 5.9 % | 5.4 % | 5.9 % | 5.2 % | 6.0 % | 6.7 % | 6.7 % |
EBIT-% | 4.4 % | 4.7 % | 4.0 % | 3.9 % | 3.1 % | 4.3 % | 5.6 % | 6.4 % |
ROE | 15.0 % | 19.2 % | 11.0 % | 3.1 % | -1.2 % | 4.0 % | 8.6 % | 12.3 % |
ROI | 13.4 % | 10.4 % | 8.5 % | 7.4 % | 5.4 % | 8.4 % | 11.3 % | 13.5 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 29.40 | 59.00 | 36.80 | 28.70 | 21.50 | 21.50 | 21.50 | 21.50 |
Shares | 2.6 | 2.6 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 |
Market cap | 75.0 | 154.4 | 99.1 | 77.1 | 57.8 | 57.8 | 57.8 | 57.8 |
Enterprise value | 94.8 | 195.3 | 145.5 | 129.7 | 111.1 | 107.7 | 102.5 | 96.0 |
EV/S | 1.0 | 1.6 | 0.9 | 0.8 | 0.8 | 0.7 | 0.7 | 0.6 |
EV/EBITDA | 15.1 | 21.3 | 13.9 | 11.1 | 10.9 | 8.9 | 7.2 | 6.5 |
EV/EBIT (adj.) | 16.2 | 27.2 | 16.8 | 13.7 | 14.7 | 12.0 | 10.0 | 9.1 |
EV/EBIT | 22.2 | 33.8 | 22.6 | 20.5 | 24.5 | 16.8 | 11.9 | 9.5 |
P/E (adj.) | 19.1 | 31.8 | 20.2 | 20.6 | 25.5 | 13.5 | 10.6 | 9.1 |
P/E | 32.4 | 43.3 | 28.5 | 61.8 | - | 33.4 | 15.3 | 9.7 |
P/B | 4.8 | 7.2 | 2.5 | 1.9 | 1.3 | 1.4 | 1.3 | 1.1 |
P/S | 0.8 | 1.3 | 0.6 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 |
Dividend yield | 1.4 % | 0.7 % | 1.2 % | 0.7 % | 0.8 % | 0.9 % | ||
Equity ratio | 25.5 % | 24.3 % | 34.4 % | 36.2 % | 41.0 % | 39.3 % | 42.7 % | 47.8 % |
Gearing ratio | 119.4 % | 181.9 % | 74.0 % | 87.0 % | 63.6 % | 68.4 % | 52.4 % | 34.6 % |
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 42.3 | 41.0 | 37.1 | 161.3 | 32.6 | 35.9 | 39.5 | 38.7 | 146.7 |
EBITDA | 3.0 | 3.3 | 2.7 | 11.7 | 1.0 | 2.4 | 3.4 | 3.5 | 10.2 |
EBIT | 1.7 | 2.0 | 1.3 | 6.3 | -0.4 | 0.9 | 2.0 | 2.0 | 4.5 |
Profit before taxes | 1.1 | 1.4 | 0.4 | 3.5 | -1.1 | 0.3 | 1.3 | 1.4 | 2.0 |
Net income | 0.4 | 0.6 | 0.1 | 1.2 | -1.2 | -0.4 | 0.6 | 0.5 | -0.5 |
ShowingAll content types
Boreo Plc – Managers’ transactions – Preato Capital AB
Boreo, Q1, 2024
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