Puuilo
10.22 EUR +2.1%6,417 investors are following this company
Puuilo operates in the retail industry. The company operates and manages a number of stores and trading venues. The range is wide and includes items within domestic and pet animals that are forwarded under own or other brands. The customers mainly consist of private actors worldwide, and the largest presence is in Finland.
P/E (24e)
18.31
EV/EBIT (adj.) (24e)
15.13
P/B (24e)
8.66
Dividend yield-% (24e)
4.37 %
Target price
11.00 EUR
Recommendation
Accumulate
Updated
24.4.2024
NASDAQ Helsinki
PUUILO
Daily low / high price
9.985 / 10.28
EUR
Market cap
866.42M EUR
Turnover
1.01M EUR
Volume
99K
Business risk
Valuation risk
Current
Previous
Latest research
Analyst
Arttu Heikura
Analyst
Latest videos
Financial calendar
General meeting
15.05.2024
Half year dividend
21.05.2024
Business review
12.06.2024
Interim report
12.09.2024
Half year dividend
16.10.2024
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Tuomaala Markku Kalevi | 5.8 % | 5.8 % |
Evli Finland Select Fund | 2.2 % | 2.2 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Juha Saarela | 26.01.2024 | 860,000EUR |
Rasmus Molander | 11.01.2024 | 72,309,584EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 238.7 | 270.2 | 296.4 | 338.5 | 391.2 | 430.8 | 481.6 | 536.3 |
growth-% | 40.0 % | 13.2 % | 9.7 % | 14.2 % | 15.6 % | 10.1 % | 11.8 % | 11.4 % |
EBITDA | 41.5 | 55.9 | 60.5 | 67.8 | 80.9 | 95.5 | 107.5 | 119.3 |
EBIT (adj.) | 41.7 | 47.4 | 47.6 | 52.8 | 63.8 | 72.7 | 82.2 | 93.0 |
EBIT | 41.5 | 44.4 | 47.0 | 52.8 | 63.8 | 72.7 | 82.2 | 93.0 |
Profit before taxes | 36.0 | 40.0 | 43.9 | 48.4 | 59.1 | 67.7 | 77.0 | 87.5 |
Net income | 28.8 | 31.9 | 35.1 | 38.7 | 47.3 | 54.5 | 61.6 | 70.0 |
EPS (adj.) | 0.36 | 0.41 | 0.42 | 0.46 | 0.56 | 0.64 | 0.73 | 0.83 |
growth-% | 86.8 % | 13.7 % | 2.4 % | 8.4 % | 22.3 % | 15.2 % | 13.0 % | 13.6 % |
Dividend | 0.00 | 0.30 | 0.34 | 0.38 | 0.45 | 0.51 | 0.58 | 0.66 |
Dividend ratio | 80.0 % | 82.9 % | 83.3 % | 80.0 % | 80.0 % | 80.0 % | 80.0 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 17.4 % | 20.7 % | 20.4 % | 20.0 % | 20.7 % | 22.2 % | 22.3 % | 22.3 % |
EBIT-% (adj.) | 17.5 % | 17.5 % | 16.1 % | 15.6 % | 16.3 % | 16.9 % | 17.1 % | 17.3 % |
EBIT-% | 17.4 % | 16.5 % | 15.9 % | 15.6 % | 16.3 % | 16.9 % | 17.1 % | 17.3 % |
ROE | 155.0 % | 85.5 % | 48.8 % | 48.0 % | 51.1 % | 50.3 % | 49.0 % | 48.2 % |
ROI | 30.5 % | 27.6 % | 24.6 % | 25.9 % | 28.9 % | 29.6 % | 30.4 % | 30.9 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 9.35 | 5.85 | 8.93 | 10.22 | 10.22 | 10.22 | 10.22 | |
Shares | 80.2 | 84.8 | 84.8 | 84.8 | 84.8 | 84.8 | 84.8 | 84.8 |
Market cap | 792.7 | 495.5 | 756.6 | 866.4 | 866.4 | 866.4 | 866.4 | |
Enterprise value | 890.3 | 590.0 | 857.9 | 965.0 | 955.2 | 954.0 | 952.8 | |
EV/S | - | 3.3 | 2.0 | 2.5 | 2.5 | 2.2 | 2.0 | 1.8 |
EV/EBITDA | - | 15.9 | 9.7 | 12.7 | 11.9 | 10.0 | 8.9 | 8.0 |
EV/EBIT (adj.) | - | 18.8 | 12.4 | 16.2 | 15.1 | 13.1 | 11.6 | 10.2 |
EV/EBIT | - | 20.0 | 12.6 | 16.2 | 15.1 | 13.1 | 11.6 | 10.2 |
P/E (adj.) | - | 22.7 | 13.9 | 19.6 | 18.3 | 15.9 | 14.1 | 12.4 |
P/E | - | 24.8 | 14.1 | 19.6 | 18.3 | 15.9 | 14.1 | 12.4 |
P/B | - | 11.7 | 6.5 | 8.9 | 8.7 | 7.4 | 6.4 | 5.6 |
P/S | - | 2.9 | 1.7 | 2.2 | 2.2 | 2.0 | 1.8 | 1.6 |
Dividend yield | 3.2 % | 5.9 % | 4.3 % | 4.4 % | 5.0 % | 5.7 % | 6.5 % | |
Equity ratio | 4.0 % | 31.6 % | 32.9 % | 34.2 % | 35.6 % | 37.8 % | 39.3 % | 40.9 % |
Gearing ratio | 1,762.5 % | 144.0 % | 124.0 % | 119.2 % | 98.5 % | 76.0 % | 65.0 % | 55.6 % |
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 65.0 | 104.4 | 92.3 | 76.8 | 338.5 | 71.6 | 121.5 | 105.0 | 93.1 |
EBITDA | 10.6 | 24.3 | 18.7 | 14.3 | 67.8 | 12.1 | 26.8 | 22.9 | 19.1 |
EBIT | 7.0 | 20.6 | 15.0 | 10.3 | 52.8 | 8.0 | 22.5 | 18.7 | 14.5 |
Profit before taxes | 6.0 | 19.3 | 14.0 | 9.1 | 48.4 | 6.9 | 21.2 | 17.7 | 13.3 |
Net income | 4.8 | 15.4 | 11.2 | 7.3 | 38.7 | 5.6 | 17.0 | 14.1 | 10.6 |
ShowingAll content types
Puuilo, Investor Day, 2024
Puuilo updates its strategy
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