Puuilo
9.905 EUR +7.96%6,392 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)
17.82
EV/EBIT (adj.) (24e)
14.69
P/B (24e)
8.4
Dividend yield-% (24e)
4.49 %
Target price
10.00 EUR
Recommendation
Accumulate
Updated
28.3.2024
NASDAQ Helsinki
PUUILO
Daily low / high price
9.245 / 10.04
EUR
Market cap
839.72M EUR
Turnover
6.1M EUR
Volume
621K
Risk and recommendation
HighRiskLow
SellRecommendationBuy
Analyst
Arttu Heikura
Analyst
Latest videos
Financial calendar
General meeting
2024-05-15
Half year dividend
2024-05-21
Business review
2024-06-12
Interim report
2024-09-12
Half year dividend
2024-10-16
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 | 2024-01-26 | 860,000EUR |
Rasmus Molander | 2024-01-11 | 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 | 390.2 | 421.2 | 453.7 | 485.6 |
growth-% | 40.0 % | 13.2 % | 9.7 % | 14.2 % | 15.3 % | 7.9 % | 7.7 % | 7.0 % |
EBITDA | 41.5 | 55.9 | 60.5 | 67.8 | 80.2 | 92.0 | 100.6 | 106.2 |
EBIT (adj.) | 41.7 | 47.4 | 47.6 | 52.8 | 63.5 | 70.8 | 79.2 | 85.3 |
EBIT | 41.5 | 44.4 | 47.0 | 52.8 | 63.5 | 70.8 | 79.2 | 85.3 |
Profit before taxes | 36.0 | 40.0 | 43.9 | 48.4 | 58.9 | 65.8 | 74.2 | 80.1 |
Net income | 28.8 | 31.9 | 35.1 | 38.7 | 47.1 | 53.0 | 59.3 | 64.0 |
EPS (adj.) | 0.36 | 0.41 | 0.42 | 0.46 | 0.56 | 0.63 | 0.70 | 0.76 |
growth-% | 86.8 % | 13.7 % | 2.4 % | 8.4 % | 21.8 % | 12.5 % | 11.9 % | 7.9 % |
Dividend | 0.00 | 0.30 | 0.34 | 0.38 | 0.44 | 0.50 | 0.56 | 0.60 |
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 % | 20.5 % | 21.8 % | 22.2 % | 21.9 % |
EBIT-% (adj.) | 17.5 % | 17.5 % | 16.1 % | 15.6 % | 16.3 % | 16.8 % | 17.5 % | 17.6 % |
EBIT-% | 17.4 % | 16.5 % | 15.9 % | 15.6 % | 16.3 % | 16.8 % | 17.5 % | 17.6 % |
ROE | 155.0 % | 85.5 % | 48.8 % | 48.0 % | 51.0 % | 49.3 % | 48.0 % | 45.6 % |
ROI | 30.5 % | 27.6 % | 24.6 % | 25.9 % | 28.9 % | 29.2 % | 30.0 % | 29.9 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 9.35 | 5.85 | 8.93 | 9.91 | 9.91 | 9.91 | 9.91 | |
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 | 839.7 | 839.7 | 839.7 | 839.7 | |
Enterprise value | 890.3 | 590.0 | 857.9 | 932.3 | 914.2 | 904.9 | 899.2 | |
EV/S | - | 3.3 | 2.0 | 2.5 | 2.4 | 2.2 | 2.0 | 1.9 |
EV/EBITDA | - | 15.9 | 9.7 | 12.7 | 11.6 | 9.9 | 9.0 | 8.5 |
EV/EBIT (adj.) | - | 18.8 | 12.4 | 16.2 | 14.7 | 12.9 | 11.4 | 10.5 |
EV/EBIT | - | 20.0 | 12.6 | 16.2 | 14.7 | 12.9 | 11.4 | 10.5 |
P/E (adj.) | - | 22.7 | 13.9 | 19.6 | 17.8 | 15.8 | 14.2 | 13.1 |
P/E | - | 24.8 | 14.1 | 19.6 | 17.8 | 15.8 | 14.2 | 13.1 |
P/B | - | 11.7 | 6.5 | 8.9 | 8.4 | 7.3 | 6.4 | 5.6 |
P/S | - | 2.9 | 1.7 | 2.2 | 2.2 | 2.0 | 1.9 | 1.7 |
Dividend yield | 3.2 % | 5.9 % | 4.3 % | 4.5 % | 5.1 % | 5.7 % | 6.1 % | |
Equity ratio | 4.0 % | 31.6 % | 32.9 % | 34.2 % | 35.9 % | 37.9 % | 40.2 % | 41.8 % |
Gearing ratio | 1,762.5 % | 144.0 % | 124.0 % | 119.2 % | 92.7 % | 64.6 % | 49.3 % | 40.0 % |
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 | 77.6 | 117.5 | 105.0 | 90.1 |
EBITDA | 10.6 | 24.3 | 18.7 | 14.3 | 67.8 | 12.8 | 27.1 | 22.6 | 17.7 |
EBIT | 7.0 | 20.6 | 15.0 | 10.3 | 52.8 | 8.8 | 23.0 | 18.5 | 13.3 |
Profit before taxes | 6.0 | 19.3 | 14.0 | 9.1 | 48.4 | 7.7 | 21.7 | 17.5 | 12.1 |
Net income | 4.8 | 15.4 | 11.2 | 7.3 | 38.7 | 6.1 | 17.4 | 14.0 | 9.6 |
ShowingAll content types
Puuilo Investor Day 2024 – Tuesday, Apr. 23 at 1:00 pm EEST
Puuilo Plc, Financial Statements Release 2023 - A year of exemplary growth
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