Duell
0.035 EUR +0.86%1,787 investors are following this company
Duell is an import company. Duell's own and imported products are sold through a distribution network covering the European markets. Duell’s range of imported products includes equipment, accessories and spare parts for motorcycling, snowmobiling. boating, bicycling, ATVs/UTVs, mopeds and scooters. The company was founded in 1983 and its headquarters is located in Mustasaari, Finland.
P/E (24e)
17.46
EV/EBIT (adj.) (24e)
8.79
P/B (24e)
0.68
Dividend yield-% (24e)
-
Target price
0.04 EUR
Recommendation
Accumulate
Updated
4.4.2024
First North Finland
DUELL
Daily low / high price
0.035 / 0.036
EUR
Market cap
36.35M EUR
Turnover
33.77K EUR
Volume
964K
Risk and recommendation
HighRiskLow
SellRecommendationBuy
Analyst
Petri Gostowski
Co. Head of Research
Tommi Saarinen
Analyst
Latest videos
Financial calendar
Business review
03.07.2024
Annual report
09.10.2024
General meeting
20.11.2024
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Hc Dl Holding Oy Ab | 30.1 % | 30.1 % |
Sponsor Capital Oy | 10.1 % | 10.1 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Jukka Smolander | 29.12.2023 | 311EUR |
Jarkko ämmälä | 12.12.2023 | 242,220EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 59.4 | 76.8 | 124.0 | 118.8 | 122.3 | 127.2 | 131.0 | 134.9 |
growth-% | 6.0 % | 29.1 % | 61.5 % | -4.2 % | 2.9 % | 4.0 % | 3.0 % | 3.0 % |
EBITDA | 5.3 | 8.3 | 7.4 | 4.3 | 4.0 | 8.8 | 9.2 | 9.5 |
EBIT (adj.) | 5.2 | 8.0 | 8.7 | 4.6 | 6.0 | 7.7 | 8.3 | 8.6 |
EBIT | 4.1 | 7.3 | 4.9 | 1.0 | 0.4 | 5.0 | 5.6 | 5.9 |
Profit before taxes | 2.2 | 4.6 | 3.0 | -2.4 | -2.5 | 2.7 | 4.4 | 5.0 |
Net income | 1.5 | 3.3 | 1.9 | -2.8 | -3.5 | 1.3 | 2.6 | 3.0 |
EPS (adj.) | 0.16 | 0.23 | 0.04 | 0.00 | 0.00 | 0.01 | 0.01 | |
growth-% | 40.4 % | -81.5 % | -95.2 % | 92.0 % | 32.2 % | 7.3 % | ||
Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Dividend ratio | 80.1 % | 60.3 % | 52.5 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 8.9 % | 10.8 % | 6.0 % | 3.6 % | 3.2 % | 6.9 % | 7.0 % | 7.1 % |
EBIT-% (adj.) | 8.8 % | 10.5 % | 7.0 % | 3.9 % | 4.9 % | 6.1 % | 6.3 % | 6.4 % |
EBIT-% | 6.9 % | 9.5 % | 4.0 % | 0.9 % | 0.3 % | 3.9 % | 4.3 % | 4.4 % |
ROE | 23.7 % | 37.8 % | 9.1 % | -8.2 % | -7.7 % | 2.4 % | 4.6 % | 5.2 % |
ROI | 14.1 % | 17.8 % | 7.4 % | 1.3 % | 0.5 % | 6.3 % | 7.1 % | 7.7 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 0.64 | 0.19 | 0.03 | 0.04 | 0.04 | 0.04 | 0.04 | |
Shares | 25.4 | 25.4 | 30.5 | 1,038.6 | 1,038.6 | 1,038.6 | 1,038.6 | |
Market cap | 16.3 | 4.8 | 1.0 | 36.3 | 36.3 | 36.3 | 36.3 | |
Enterprise value | 55.0 | 49.4 | 39.3 | 52.3 | 52.4 | 51.3 | 49.3 | |
EV/S | - | 0.7 | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 |
EV/EBITDA | - | 6.6 | 6.7 | 9.1 | 13.2 | 6.0 | 5.6 | 5.2 |
EV/EBIT (adj.) | - | 6.8 | 5.7 | 8.6 | 8.8 | 6.8 | 6.2 | 5.7 |
EV/EBIT | - | 7.6 | 10.1 | 37.7 | 138.0 | 10.5 | 9.2 | 8.3 |
P/E (adj.) | - | 4.0 | 0.8 | 0.8 | 17.5 | 9.1 | 6.9 | 6.4 |
P/E | - | 4.9 | 2.5 | - | - | 28.0 | 14.1 | 12.2 |
P/B | - | 1.6 | 0.2 | 0.0 | 0.7 | 0.7 | 0.6 | 0.6 |
P/S | - | 0.2 | 0.0 | 0.0 | 0.3 | 0.3 | 0.3 | 0.3 |
Dividend yield | 2.9 % | 4.3 % | 4.3 % | |||||
Equity ratio | 17.0 % | 15.2 % | 33.4 % | 38.6 % | 55.4 % | 55.7 % | 58.5 % | 60.7 % |
Gearing ratio | 220.7 % | 367.6 % | 139.9 % | 103.7 % | 29.8 % | 29.2 % | 26.6 % | 22.4 % |
Quarter data
Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24e | Q4/24e | 2024e | Q1/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 37.7 | 29.9 | 118.8 | 27.0 | 28.2 | 37.2 | 29.9 | 122.3 | |
EBITDA | 3.5 | 0.1 | 4.3 | -0.2 | -0.6 | 3.6 | 1.1 | 4.0 | |
EBIT | 2.6 | -0.8 | 1.0 | -1.1 | -1.4 | 2.7 | 0.2 | 0.4 | |
Profit before taxes | 1.4 | -2.1 | -2.4 | -1.8 | -2.3 | 2.0 | -0.5 | -2.5 | |
Net income | 0.7 | -1.7 | -2.8 | -1.8 | -2.5 | 1.3 | -0.5 | -3.5 |
ShowingAll content types
Duell Corporation half-year financial report September 2023-February 2024
Juha Lindroos appointed interim CFO of Duell Corporation
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