Puuilo
9.095
EUR
+0.66 %
PUUILO
NASDAQ Helsinki
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.
Latest research
Analyst
Latest videos
Financial calendar
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Tuomaala Markku Kalevi | 5.6 % | 5.6 % |
Keskinäinen Eläkevakuutusyhtiö Ilmarinen | 2.1 % | 2.1 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Lasse Aho | 03.10.2024 | 10,496EUR |
Lasse Aho | 06.08.2024 | 7,616EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 238.7 | 270.2 | 296.4 | 338.5 | 388.9 | 431.8 | 481.6 | 536.3 |
growth-% | 40.0 % | 13.2 % | 9.7 % | 14.2 % | 14.9 % | 11.0 % | 11.5 % | 11.4 % |
EBITDA | 41.5 | 55.9 | 60.5 | 67.8 | 80.5 | 95.0 | 107.1 | 118.4 |
EBIT (adj.) | 41.7 | 47.4 | 47.6 | 52.8 | 62.1 | 72.6 | 82.2 | 92.3 |
EBIT | 41.5 | 44.4 | 47.0 | 52.8 | 62.1 | 72.6 | 82.2 | 92.3 |
Profit before taxes | 36.0 | 40.0 | 43.9 | 48.4 | 56.9 | 67.6 | 76.9 | 86.7 |
Net income | 28.8 | 31.9 | 35.1 | 38.7 | 45.5 | 54.4 | 61.5 | 69.4 |
EPS (adj.) | 0.36 | 0.41 | 0.42 | 0.46 | 0.54 | 0.64 | 0.73 | 0.82 |
growth-% | 86.8 % | 13.7 % | 2.4 % | 8.4 % | 17.7 % | 19.5 % | 13.0 % | 12.8 % |
Dividend | 0.00 | 0.30 | 0.34 | 0.38 | 0.43 | 0.51 | 0.58 | 0.65 |
Dividend ratio | 80.0 % | 82.9 % | 83.3 % | 80.0 % | 80.0 % | 80.0 % | 80.0 % |
Login required
This content is only available for logged in users
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 17.4 % | 20.7 % | 20.4 % | 20.0 % | 20.7 % | 22.0 % | 22.2 % | 22.1 % |
EBIT-% (adj.) | 17.5 % | 17.5 % | 16.1 % | 15.6 % | 16.0 % | 16.8 % | 17.1 % | 17.2 % |
EBIT-% | 17.4 % | 16.5 % | 15.9 % | 15.6 % | 16.0 % | 16.8 % | 17.1 % | 17.2 % |
ROE | 155.0 % | 85.5 % | 48.8 % | 48.0 % | 49.7 % | 50.7 % | 49.1 % | 48.1 % |
ROI | 30.5 % | 27.6 % | 24.6 % | 25.9 % | 28.2 % | 29.7 % | 30.3 % | 30.7 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 7.99 | 6.32 | 9.26 | 9.10 | 9.10 | 9.10 | 9.10 | |
Shares | 80.2 | 84.8 | 84.8 | 84.8 | 84.8 | 84.8 | 84.8 | 84.8 |
Market cap | 677.4 | 535.8 | 785.0 | 771.0 | 771.0 | 771.0 | 771.0 | |
Enterprise value | 775.0 | 630.3 | 886.3 | 869.7 | 859.4 | 858.4 | 857.9 | |
EV/S | - | 2.9 | 2.1 | 2.6 | 2.2 | 2.0 | 1.8 | 1.6 |
EV/EBITDA | - | 13.9 | 10.4 | 13.1 | 10.8 | 9.0 | 8.0 | 7.2 |
EV/EBIT (adj.) | - | 16.4 | 13.2 | 16.8 | 14.0 | 11.8 | 10.4 | 9.3 |
EV/EBIT | - | 17.4 | 13.4 | 16.8 | 14.0 | 11.8 | 10.4 | 9.3 |
P/E (adj.) | - | 19.4 | 15.0 | 20.3 | 16.9 | 14.2 | 12.5 | 11.1 |
P/E | - | 21.2 | 15.3 | 20.3 | 16.9 | 14.2 | 12.5 | 11.1 |
P/B | - | 10.0 | 7.0 | 9.2 | 7.8 | 6.6 | 5.7 | 5.0 |
P/S | - | 2.5 | 1.8 | 2.3 | 2.0 | 1.8 | 1.6 | 1.4 |
Dividend yield | 3.8 % | 5.4 % | 4.1 % | 4.7 % | 5.7 % | 6.4 % | 7.2 % | |
Equity ratio | 4.0 % | 31.6 % | 32.9 % | 34.2 % | 35.3 % | 37.6 % | 39.1 % | 40.6 % |
Gearing ratio | 1,762.5 % | 144.0 % | 124.0 % | 119.2 % | 100.4 % | 76.0 % | 65.0 % | 56.2 % |
Login required
This content is only available for logged in users
Quarter data
Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24e | Q4/24e | 2024e | Q1/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 92.3 | 76.8 | 338.5 | 75.4 | 119.9 | 103.4 | 90.1 | 388.9 | |
EBITDA | 18.7 | 14.3 | 67.8 | 12.4 | 29.0 | 21.5 | 17.7 | 80.5 | |
EBIT | 15.0 | 10.3 | 52.8 | 7.6 | 24.4 | 17.0 | 13.1 | 62.1 | |
Profit before taxes | 14.0 | 9.1 | 48.4 | 6.3 | 23.1 | 15.7 | 11.8 | 56.9 | |
Net income | 11.2 | 7.3 | 38.7 | 5.0 | 18.5 | 12.6 | 9.4 | 45.5 |
Login required
This content is only available for logged in users
Puuilo Q2/24: Growth continued in a rough market
Puuilo Plc: Financial reporting and Annual General Meeting in 2025
Join Inderes community
Don't miss out - create an account and get all the possible benefits