Duell
0.034 EUR -3.72%1,785 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)
16.76
EV/EBIT (adj.) (24e)
8.54
P/B (24e)
0.65
Dividend yield-% (24e)
-
Target price
0.04 EUR
Recommendation
Accumulate
Updated
4.4.2024
First North Finland
DUELL
Daily low / high price
0.034 / 0.035
EUR
Market cap
34.9M EUR
Turnover
20.54K EUR
Volume
596K
Risk and recommendation
HighRiskLow
SellRecommendationBuy
Analyst
Petri Gostowski
Co. Head of Research
Tommi Saarinen
Analyst
Latest videos
Financial calendar
Business review
2024-07-03
Annual report
2024-10-09
General meeting
2024-11-20
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Hartwall Capital Oy Ab | 22.4 % | 22.4 % |
Sponsor Capital Oy | 10.1 % | 10.1 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Jukka Smolander | 2023-12-29 | 311EUR |
Jarkko ämmälä | 2023-12-12 | 242,220EUR |
Premium
This content is for our Premium customers only.
Forum updates
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 | 0.03 | 0.03 | 0.03 | 0.03 | |
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 | 34.9 | 34.9 | 34.9 | 34.9 | |
Enterprise value | 55.0 | 49.4 | 39.3 | 50.9 | 50.9 | 49.9 | 47.9 | |
EV/S | - | 0.7 | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 |
EV/EBITDA | - | 6.6 | 6.7 | 9.1 | 12.8 | 5.8 | 5.4 | 5.0 |
EV/EBIT (adj.) | - | 6.8 | 5.7 | 8.6 | 8.5 | 6.6 | 6.0 | 5.5 |
EV/EBIT | - | 7.6 | 10.1 | 37.7 | 134.1 | 10.2 | 8.9 | 8.1 |
P/E (adj.) | - | 4.0 | 0.8 | 0.8 | 16.8 | 8.7 | 6.6 | 6.2 |
P/E | - | 4.9 | 2.5 | - | - | 26.9 | 13.5 | 11.8 |
P/B | - | 1.6 | 0.2 | 0.0 | 0.7 | 0.6 | 0.6 | 0.6 |
P/S | - | 0.2 | 0.0 | 0.0 | 0.3 | 0.3 | 0.3 | 0.3 |
Dividend yield | 3.0 % | 4.5 % | 4.5 % | |||||
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