Toivo Group
0.962 EUR +3.22%1,523 investors are following this company
Toivo Group is active in the real estate sector. The company develops and manages a wide range of properties. The properties mainly consist of homes for the private sector. The vision is to own the properties in the long term with a focus on management and further development, where renovation and redevelopment account for the majority of the business. In addition to the main business, support and technical maintenance are offered. The largest share of real estate investments is found in the Nordic market.
Read moreP/E (24e)
13.1
EV/EBIT (adj.) (24e)
13.3
P/B (24e)
0.78
Dividend yield-% (24e)
-
Target price
1.20 EUR
Recommendation
Accumulate
Updated
29.2.2024
First North Finland
TOIVO
Daily low / high price
0.93 / 0.964
EUR
Market cap
56.32M EUR
Turnover
9.27K EUR
Volume
9.9K
Risk and recommendation
HighRiskLow
SellRecommendationBuy
Analyst
Frans-Mikael Rostedt
Analyst
Financial calendar
Business review
2024-05-15
Interim report
2024-08-06
Business review
2024-11-06
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Raatihuone Oy | 67.3 % | 67.3 % |
Korpi Listatut Oy | 5.7 % | 5.7 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Urho Myllymäki | 2024-04-12 | 20,000EUR |
Samuli Niemelä | 2024-04-12 | 25,000EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 4.3 | 16.4 | 20.3 | 43.7 | 43.2 | 46.7 | 60.7 | 70.8 |
growth-% | 38.3 % | 286.3 % | 23.8 % | 115.0 % | -1.2 % | 8.2 % | 29.8 % | 16.8 % |
EBITDA | 7.2 | 15.8 | 15.6 | -0.3 | 9.6 | 11.3 | 13.1 | 14.7 |
EBIT (adj.) | 7.2 | 15.8 | 15.6 | -0.3 | 9.5 | 11.3 | 13.1 | 14.7 |
EBIT | 7.2 | 15.8 | 15.6 | -0.3 | 9.5 | 11.3 | 13.1 | 14.7 |
Profit before taxes | 6.5 | 15.1 | 14.8 | -4.2 | 5.4 | 7.9 | 9.9 | 11.6 |
Net income | 5.0 | 11.9 | 12.0 | -4.4 | 4.3 | 6.2 | 7.8 | 9.3 |
EPS (adj.) | 0.11 | 0.24 | 0.22 | -0.08 | 0.07 | 0.11 | 0.13 | 0.16 |
growth-% | 54.5 % | 115.6 % | -9.5 % | -134.8 % | 45.1 % | 25.0 % | 19.0 % | |
Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.07 | 0.00 |
Dividend ratio | 52.5 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 169.2 % | 96.3 % | 77.0 % | -0.7 % | 22.3 % | 24.2 % | 21.5 % | 20.7 % |
EBIT-% (adj.) | 169.2 % | 96.3 % | 77.0 % | -0.7 % | 22.1 % | 24.2 % | 21.5 % | 20.7 % |
EBIT-% | 169.2 % | 96.3 % | 77.0 % | -0.7 % | 22.1 % | 24.2 % | 21.5 % | 20.7 % |
ROE | 22.2 % | 29.2 % | 19.4 % | -6.4 % | 6.1 % | 8.2 % | 9.4 % | 10.4 % |
ROI | 13.0 % | 19.2 % | 11.2 % | -0.2 % | 5.8 % | 7.2 % | 8.0 % | 8.8 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 2.92 | 1.30 | 1.15 | 0.96 | 0.96 | 0.96 | 0.96 | |
Shares | 45.0 | 53.1 | 58.3 | 58.5 | 58.5 | 58.5 | 58.5 | 58.5 |
Market cap | 154.7 | 75.5 | 67.3 | 56.3 | 56.3 | 56.3 | 56.3 | |
Enterprise value | 195.0 | 167.4 | 166.2 | 126.9 | 129.0 | 122.0 | 117.5 | |
EV/S | - | 11.9 | 8.2 | 3.8 | 2.9 | 2.8 | 2.0 | 1.7 |
EV/EBITDA | - | 12.3 | 10.7 | - | 13.2 | 11.4 | 9.3 | 8.0 |
EV/EBIT (adj.) | - | 12.3 | 10.7 | - | 13.3 | 11.4 | 9.3 | 8.0 |
EV/EBIT | - | 12.3 | 10.7 | - | 13.3 | 11.4 | 9.3 | 8.0 |
P/E (adj.) | - | 12.2 | 6.0 | - | 13.1 | 9.0 | 7.2 | 6.1 |
P/E | - | 12.2 | 6.0 | - | 13.1 | 9.0 | 7.2 | 6.1 |
P/B | - | 2.9 | 1.1 | 1.0 | 0.8 | 0.7 | 0.6 | 0.6 |
P/S | - | 9.4 | 3.7 | 1.5 | 1.3 | 1.2 | 0.9 | 0.8 |
Dividend yield | 7.3 % | |||||||
Equity ratio | 42.8 % | 45.0 % | 38.4 % | 36.4 % | 44.8 % | 45.7 % | 48.3 % | 48.1 % |
Gearing ratio | 88.1 % | 73.9 % | 131.3 % | 144.2 % | 96.8 % | 91.9 % | 75.6 % | 66.4 % |
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 13.6 | 6.1 | 13.9 | 10.1 | 43.7 | 10.6 | 14.5 | 8.5 | 9.6 |
EBITDA | 2.8 | 2.9 | 2.1 | -8.1 | -0.3 | 2.6 | 3.2 | 1.7 | 2.2 |
EBIT | 2.8 | 2.9 | 2.1 | -8.1 | -0.3 | 2.6 | 3.1 | 1.7 | 2.1 |
Profit before taxes | 2.2 | 2.2 | 1.1 | -9.7 | -4.2 | 1.5 | 2.0 | 0.7 | 1.1 |
Net income | 1.6 | 1.6 | 0.9 | -8.5 | -4.4 | 1.2 | 1.6 | 0.5 | 0.9 |
ShowingAll content types
Toivo Group Oyj - Managers' Transactions - Samuli Niemela
Toivo Group Oyj - Managers' Transactions - Urho Myllymäki
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