Log in to your Inderes Free account to see all free content on this page.
Wulff Group
2.64 EUR -3.3%4,004 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)
7.66
EV/EBIT (adj.) (24e)
8.98
P/B (24e)
0.8
Dividend yield-% (24e)
5.68 %
Target price
3.00 EUR
Recommendation
Accumulate
Updated
18.7.2024
NASDAQ Helsinki
WUF1V
Daily low / high price
2.64 / 2.78
EUR
Market cap
18.24M EUR
Turnover
8.31K EUR
Volume
3.1K
Business risk
Valuation risk
Current
Previous
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 | 21.02.2024 | 6,086EUR |
Kari Juutilainen | 20.02.2024 | 6,909EUR |
Premium
This content is for our Premium customers only.
Forum updates
Saa kyllä kannattavuuden ja tuloksen osalta Olli melkoisesti nostella ennusteita.
7/18/2024, 9:33 AM💙 4
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 57.5 | 90.4 | 102.2 | 93.8 | 102.3 | 110.1 | 113.7 | 115.2 |
growth-% | 2.1 % | 57.2 % | 13.0 % | -8.2 % | 9.1 % | 7.7 % | 3.3 % | 1.3 % |
EBITDA | 5.2 | 9.1 | 6.2 | 5.1 | 5.9 | 7.0 | 7.4 | 7.5 |
EBIT (adj.) | 3.5 | 3.9 | 4.0 | 3.5 | 3.6 | 4.3 | 4.6 | 4.6 |
EBIT | 3.5 | 6.9 | 4.0 | 3.2 | 3.5 | 4.3 | 4.6 | 4.6 |
Profit before taxes | 3.1 | 6.5 | 3.3 | 2.1 | 2.5 | 3.1 | 3.5 | 3.5 |
Net income | 2.2 | 5.9 | 3.1 | 2.1 | 2.2 | 2.2 | 2.5 | 2.5 |
EPS (adj.) | 0.32 | 0.43 | 0.45 | 0.36 | 0.34 | 0.32 | 0.37 | 0.37 |
growth-% | 90.7 % | 33.2 % | 4.2 % | -20.1 % | -3.3 % | -7.9 % | 15.2 % | -0.2 % |
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 % | 46.6 % | 50.4 % | 46.4 % | 49.2 % |
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-% | 9.1 % | 10.1 % | 6.1 % | 5.4 % | 5.8 % | 6.4 % | 6.5 % | 6.5 % |
EBIT-% (adj.) | 6.2 % | 4.3 % | 3.9 % | 3.8 % | 3.6 % | 3.9 % | 4.1 % | 4.0 % |
EBIT-% | 6.2 % | 7.6 % | 3.9 % | 3.4 % | 3.4 % | 3.9 % | 4.1 % | 4.0 % |
ROE | 17.0 % | 36.8 % | 15.7 % | 9.9 % | 10.0 % | 9.4 % | 10.2 % | 9.7 % |
ROI | 16.1 % | 25.1 % | 11.8 % | 9.2 % | 9.5 % | 11.1 % | 11.9 % | 11.7 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 3.24 | 4.92 | 3.29 | 1.95 | 2.64 | 2.64 | 2.64 | 2.64 |
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 | 18.1 | 18.1 | 18.1 | 18.1 |
Enterprise value | 30.1 | 45.3 | 35.5 | 25.0 | 32.6 | 32.1 | 31.5 | 30.7 |
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 | 5.5 | 4.6 | 4.2 | 4.1 |
EV/EBIT (adj.) | 8.5 | 11.6 | 8.9 | 7.1 | 9.0 | 7.5 | 6.8 | 6.7 |
EV/EBIT | 8.5 | 6.6 | 8.9 | 7.9 | 9.4 | 7.5 | 6.8 | 6.7 |
P/E (adj.) | 10.1 | 11.5 | 7.4 | 5.5 | 7.7 | 8.3 | 7.2 | 7.2 |
P/E | 10.1 | 5.6 | 7.4 | 6.4 | 8.2 | 8.3 | 7.2 | 7.2 |
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 % | 5.7 % | 6.1 % | 6.4 % | 6.8 % |
Equity ratio | 40.4 % | 37.2 % | 39.5 % | 44.5 % | 39.8 % | 41.4 % | 42.8 % | 44.5 % |
Gearing ratio | 57.4 % | 62.1 % | 60.7 % | 53.0 % | 63.9 % | 58.7 % | 53.0 % | 47.1 % |
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 | 21.2 | 22.9 | 93.8 | 23.3 | 25.5 | 25.4 | 28.1 | 102.3 | |
EBITDA | 0.8 | 1.6 | 5.1 | 0.9 | 1.7 | 1.4 | 1.8 | 5.9 | |
EBIT | 0.3 | 1.1 | 3.2 | 0.4 | 1.2 | 0.8 | 1.1 | 3.5 | |
Profit before taxes | 0.1 | 0.8 | 2.1 | 0.1 | 1.1 | 0.4 | 0.9 | 2.5 | |
Net income | 0.1 | 0.8 | 2.1 | 0.2 | 1.0 | 0.3 | 0.7 | 2.2 |
Login required
This content is only available for logged in users
ShowingAll content types
Wulff-Yhtiöt Oyj: ADDITION to Wulff Group Plc's stock exchange release on June 10, 2024 regarding a business acquisition
Wulff-Yhtiöt Oyj: Wulff is growing again with the purchase of a new accounting and financial management company
Join Inderes community
Don't miss out - create an account and get all the possible benefits
FREE account
Stock market's most popular morning newsletter
Analyst comments and recommendations
Stock comparison tool
PREMIUM account
All company reports and content
Premium tools (e.g. insider transactions & stock screener)
Model portfolio