Asuntosalkku
72.5 EUR698 investors are following this company
Asuntosalkku operates in the real estate sector. The company invests in real estate and has a portfolio of apartments located in Helsinki, Finland and Tallinn, Estonia. The homes are mainly residential and rental apartments. The main operations are in the Nordic and Baltic countries. Asuntosalkku was founded in 2018 and is headquartered in Helsinki.
P/E (24e)
-18.74
EV/EBIT (adj.) (24e)
61.36
P/B (24e)
0.55
Dividend yield-% (24e)
-
Target price
80.00 EUR
Recommendation
Accumulate
Updated
29.2.2024
First North Finland
ASUNTO
Daily low / high price
-
Market cap
71.53M EUR
Turnover
-
Volume
-
Risk and recommendation
HighRiskLow
SellRecommendationBuy
Analyst
Frans-Mikael Rostedt
Analyst
Financial calendar
Interim report
2024-05-30
Business review
2024-08-22
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Vuokraturva-Yhtiöt Oy | 11.1 % | 11.1 % |
Sinnemaa Oy | 10.2 % | 10.2 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Kim Väisänen | 2024-04-09 | 12,191EUR |
Kim Väisänen | 2024-03-19 | 13,164EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 11.5 | 12.0 | 14.0 | 16.8 | 19.2 | 18.1 | 18.6 | 19.0 |
growth-% | -0.9 % | 4.1 % | 16.1 % | 20.5 % | 13.9 % | -5.7 % | 3.0 % | 2.1 % |
EBITDA | 7.3 | 13.2 | 34.7 | -7.8 | 4.0 | 13.9 | 13.2 | 13.5 |
EBIT (adj.) | 7.1 | 12.9 | 34.3 | -8.2 | 3.6 | 13.4 | 12.8 | 13.2 |
EBIT | 7.1 | 12.9 | 34.3 | -8.2 | 3.6 | 13.4 | 12.8 | 13.2 |
Profit before taxes | 4.9 | 11.1 | 32.0 | -12.8 | -4.2 | 6.1 | 6.1 | 6.9 |
Net income | 4.2 | 10.1 | 30.9 | -10.8 | -3.8 | 5.6 | 5.4 | 6.9 |
EPS (adj.) | 7.38 | 13.33 | 34.16 | -10.91 | -3.87 | 5.68 | 5.48 | 6.99 |
growth-% | -9.9 % | 80.6 % | 156.3 % | -131.9 % | -3.5 % | 27.4 % | ||
Dividend | 6.40 | 6.52 | 2.10 | 0.00 | 0.00 | 0.00 | 2.10 | 2.10 |
Dividend ratio | 86.7 % | 40.5 % | 6.7 % | 38.3 % | 30.1 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 63.3 % | 109.4 % | 248.4 % | -46.3 % | 21.1 % | 77.2 % | 71.1 % | 71.1 % |
EBIT-% (adj.) | 61.2 % | 107.0 % | 245.9 % | -48.8 % | 18.6 % | 74.3 % | 68.8 % | 69.4 % |
EBIT-% | 61.2 % | 107.0 % | 245.9 % | -48.8 % | 18.6 % | 74.3 % | 68.8 % | 69.4 % |
ROE | 6.4 % | 12.0 % | 25.2 % | -7.6 % | -2.9 % | 4.2 % | 3.9 % | 4.8 % |
ROI | 4.3 % | 6.6 % | 13.7 % | -2.8 % | 1.4 % | 4.8 % | 4.4 % | 4.5 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 108.00 | 79.50 | 72.50 | 72.50 | 72.50 | 72.50 | ||
Shares | 0.6 | 0.6 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 |
Market cap | 106.6 | 78.4 | 71.5 | 71.5 | 71.5 | 71.5 | ||
Enterprise value | 234.5 | 216.0 | 219.0 | 220.3 | 219.2 | 218.9 | ||
EV/S | - | - | 16.8 | 12.8 | 11.4 | 12.2 | 11.8 | 11.5 |
EV/EBITDA | - | - | 6.8 | - | 54.1 | 15.8 | 16.6 | 16.2 |
EV/EBIT (adj.) | - | - | 6.8 | - | 61.4 | 16.4 | 17.1 | 16.6 |
EV/EBIT | - | - | 6.8 | - | 61.4 | 16.4 | 17.1 | 16.6 |
P/E (adj.) | - | - | 3.2 | - | - | 12.8 | 13.2 | 10.4 |
P/E | - | - | 3.2 | - | - | 12.8 | 13.2 | 10.4 |
P/B | - | - | 0.7 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 |
P/S | - | - | 7.6 | 4.7 | 3.7 | 4.0 | 3.8 | 3.8 |
Dividend yield | 1.9 % | 2.9 % | 2.9 % | |||||
Equity ratio | 39.7 % | 45.4 % | 49.7 % | 46.7 % | 45.9 % | 46.8 % | 47.9 % | 48.8 % |
Gearing ratio | 139.8 % | 104.7 % | 86.6 % | 102.0 % | 112.6 % | 108.9 % | 103.9 % | 100.3 % |
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 8.0 | 8.8 | 16.8 | 9.3 | 9.9 | ||||
EBITDA | -5.7 | -2.0 | -7.8 | -2.9 | 6.9 | ||||
EBIT | -5.9 | -2.3 | -8.2 | -3.1 | 6.7 | ||||
Profit before taxes | -7.6 | -5.3 | -12.8 | -7.0 | 2.8 | ||||
Net income | -6.6 | -4.2 | -10.8 | -6.3 | 2.5 |