Wulff Group
2.6 EUR -5.11%3,998 investors are following this company
Wulff Group is a reseller of office supplies. The range is wide and includes, for example, equipment, IT solutions, first aid equipment, and various ergonomic solutions. In addition, lighting and products for construction sites are offered. The company operates worldwide, with the largest presence in the Nordic market. The head office is located in Vantaa.
P/E (24e)
9.89
EV/EBIT (adj.) (24e)
9.48
P/B (24e)
0.81
Dividend yield-% (24e)
5.77 %
Target price
2.80 EUR
Recommendation
Reduce
Updated
22.4.2024
NASDAQ Helsinki
WUF1V
Daily low / high price
2.6 / 2.73
EUR
Market cap
17.96M EUR
Turnover
2.94K EUR
Volume
1.1K
Business risk
Valuation risk
Current
Previous
Analyst
Olli Koponen
Analyst
Financial calendar
Interim report
2024-07-18
Half year dividend
2024-10-04
Interim report
2024-10-21
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Vienola Heikki | 36.5 % | 36.5 % |
Elo Pension Company | 5.1 % | 5.1 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Kari Juutilainen | 2024-02-21 | 6,086EUR |
Kari Juutilainen | 2024-02-20 | 6,909EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 57.5 | 90.4 | 102.2 | 93.8 | 102.4 | 110.0 | 113.6 | 115.1 |
growth-% | 2.1 % | 57.2 % | 13.0 % | -8.2 % | 9.2 % | 7.4 % | 3.3 % | 1.3 % |
EBITDA | 5.2 | 9.1 | 6.2 | 5.1 | 5.6 | 6.6 | 7.3 | 7.3 |
EBIT (adj.) | 3.5 | 3.9 | 4.0 | 3.5 | 3.3 | 4.0 | 4.6 | 4.6 |
EBIT | 3.5 | 6.9 | 4.0 | 3.2 | 3.1 | 4.0 | 4.6 | 4.6 |
Profit before taxes | 3.1 | 6.5 | 3.3 | 2.1 | 1.9 | 2.8 | 3.5 | 3.6 |
Net income | 2.2 | 5.9 | 3.1 | 2.1 | 1.6 | 2.0 | 2.5 | 2.5 |
EPS (adj.) | 0.32 | 0.43 | 0.45 | 0.36 | 0.26 | 0.29 | 0.36 | 0.37 |
growth-% | 90.7 % | 33.2 % | 4.2 % | -20.1 % | -26.2 % | 8.5 % | 27.3 % | 2.0 % |
Dividend | 0.12 | 0.13 | 0.14 | 0.15 | 0.15 | 0.16 | 0.17 | 0.18 |
Dividend ratio | 37.3 % | 14.9 % | 31.4 % | 49.3 % | 63.2 % | 56.1 % | 46.8 % | 48.6 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 9.1 % | 10.1 % | 6.1 % | 5.4 % | 5.4 % | 6.0 % | 6.4 % | 6.4 % |
EBIT-% (adj.) | 6.2 % | 4.3 % | 3.9 % | 3.8 % | 3.2 % | 3.6 % | 4.0 % | 4.0 % |
EBIT-% | 6.2 % | 7.6 % | 3.9 % | 3.4 % | 3.1 % | 3.6 % | 4.0 % | 4.0 % |
ROE | 17.0 % | 36.8 % | 15.7 % | 9.9 % | 7.5 % | 8.7 % | 10.5 % | 10.1 % |
ROI | 16.1 % | 25.1 % | 11.8 % | 9.2 % | 9.0 % | 11.0 % | 12.3 % | 12.1 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 3.24 | 4.92 | 3.29 | 1.95 | 2.60 | 2.60 | 2.60 | 2.60 |
Shares | 6.8 | 6.8 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 |
Market cap | 21.9 | 33.3 | 22.6 | 13.4 | 17.8 | 17.8 | 17.8 | 17.8 |
Enterprise value | 30.1 | 45.3 | 35.5 | 25.0 | 31.5 | 31.2 | 30.7 | 29.8 |
EV/S | 0.5 | 0.5 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
EV/EBITDA | 5.8 | 5.0 | 5.7 | 4.9 | 5.6 | 4.7 | 4.2 | 4.1 |
EV/EBIT (adj.) | 8.5 | 11.6 | 8.9 | 7.1 | 9.5 | 7.8 | 6.7 | 6.5 |
EV/EBIT | 8.5 | 6.6 | 8.9 | 7.9 | 10.0 | 7.8 | 6.7 | 6.5 |
P/E (adj.) | 10.1 | 11.5 | 7.4 | 5.5 | 9.9 | 9.1 | 7.2 | 7.0 |
P/E | 10.1 | 5.6 | 7.4 | 6.4 | 11.0 | 9.1 | 7.2 | 7.0 |
P/B | 1.6 | 1.8 | 1.1 | 0.6 | 0.8 | 0.8 | 0.7 | 0.7 |
P/S | 0.4 | 0.4 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 |
Dividend yield | 3.7 % | 2.6 % | 4.3 % | 7.7 % | 5.8 % | 6.2 % | 6.5 % | 6.9 % |
Equity ratio | 40.4 % | 37.2 % | 39.5 % | 44.5 % | 40.9 % | 41.1 % | 42.4 % | 44.2 % |
Gearing ratio | 57.4 % | 62.1 % | 60.7 % | 53.0 % | 61.6 % | 58.1 % | 52.4 % | 46.4 % |
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 24.4 | 21.2 | 22.9 | 93.8 | 23.3 | 24.3 | 27.2 | 27.7 | 102.4 |
EBITDA | 1.3 | 0.8 | 1.6 | 5.1 | 0.9 | 1.3 | 1.6 | 1.8 | 5.6 |
EBIT | 0.8 | 0.3 | 1.1 | 3.2 | 0.4 | 0.8 | 0.9 | 1.1 | 3.1 |
Profit before taxes | 0.5 | 0.1 | 0.8 | 2.1 | 0.1 | 0.4 | 0.5 | 0.9 | 1.9 |
Net income | 0.6 | 0.1 | 0.8 | 2.1 | 0.2 | 0.4 | 0.4 | 0.6 | 1.6 |
ShowingAll content types
Wulff-Yhtiöt Oyj: Wulff changes its financial reporting structure and provides the comparative segment information
Wulff-Yhtiöt Oyj: Decisions of Wulff Group Plc's Annual General Meeting on April 4, 2024
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