Purmo Group
7.12 EUR +5.33%Purmo Group develops solutions for indoor climate. The company provides heating and cooling solutions for residential buildings and premises, including radiators, towel warmers, underfloor heating, convectors, valves, and controls. The business is divided into a number of business areas and the solutions are used in industry and the real estate industry. Customers are found on a global level with the largest concentration in Europe. The products are aimed at corporate and private customers.
Log in to see the recommendation and risk by Inderes
Latest research
Extensive report
Analyst
Latest videos
Financial calendar
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Rettig Oy Ab | 61.8 % | 61.8 % |
Virala Oy Ab | 15.2 % | 15.2 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Erik Hedin | 13.02.2024 | 13,876EUR |
Erik Hedin | 07.08.2023 | 13,925EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 671.2 | 843.6 | 904.1 | 743.2 | 708.0 | 733.7 | 754.6 | 776.4 |
growth-% | -3.7 % | 25.7 % | 7.2 % | -17.8 % | -4.7 % | 3.6 % | 2.9 % | 2.9 % |
EBITDA | 71.9 | 33.6 | 78.4 | 46.6 | 81.0 | 101.9 | 105.2 | 107.6 |
EBIT (adj.) | 55.2 | 73.7 | 60.7 | 55.4 | 68.0 | 73.2 | 75.9 | 77.7 |
EBIT | 42.0 | 3.5 | 39.0 | 9.7 | 53.0 | 73.2 | 75.9 | 77.7 |
Profit before taxes | 31.9 | -5.1 | 21.6 | -9.6 | 34.5 | 57.2 | 59.4 | 62.1 |
Net income | 24.9 | -18.8 | 13.2 | -13.2 | 21.1 | 39.3 | 44.9 | 47.8 |
EPS (adj.) | 0.94 | 1.78 | 0.85 | 0.68 | 0.85 | 0.92 | 1.05 | 1.12 |
growth-% | 52.7 % | 90.8 % | -52.5 % | -19.5 % | 24.0 % | 8.8 % | 14.6 % | 6.4 % |
Dividend | 0.00 | 0.36 | 0.35 | 0.35 | 0.35 | 0.37 | 0.40 | 0.45 |
Dividend ratio | -77.8 % | 112.9 % | -112.9 % | 70.7 % | 40.1 % | 37.9 % | 40.0 % |
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-% | 10.7 % | 4.0 % | 8.7 % | 6.3 % | 11.4 % | 13.9 % | 13.9 % | 13.9 % |
EBIT-% (adj.) | 8.2 % | 8.7 % | 6.7 % | 7.5 % | 9.6 % | 10.0 % | 10.1 % | 10.0 % |
EBIT-% | 6.3 % | 0.4 % | 4.3 % | 1.3 % | 7.5 % | 10.0 % | 10.1 % | 10.0 % |
ROE | 4.8 % | -4.2 % | 3.3 % | -3.1 % | 4.8 % | 8.6 % | 9.9 % | 10.6 % |
ROI | 6.2 % | 0.5 % | 5.1 % | 1.3 % | 7.1 % | 9.8 % | 10.4 % | 10.9 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 14.20 | 8.22 | 6.70 | 7.12 | 7.12 | 7.12 | 7.12 | |
Shares | 40.7 | 40.7 | 42.7 | 42.7 | 42.7 | 42.7 | 42.6 | 42.6 |
Market cap | 577.5 | 350.7 | 285.8 | 303.7 | 303.7 | 303.3 | 303.3 | |
Enterprise value | 816.9 | 627.5 | 560.7 | 536.2 | 517.3 | 492.6 | 466.5 | |
EV/S | - | 1.0 | 0.7 | 0.8 | 0.8 | 0.7 | 0.7 | 0.6 |
EV/EBITDA | - | 24.3 | 8.0 | 12.0 | 6.6 | 5.1 | 4.7 | 4.3 |
EV/EBIT (adj.) | - | 11.1 | 10.3 | 10.1 | 7.9 | 7.1 | 6.5 | 6.0 |
EV/EBIT | - | 236.1 | 16.1 | 57.8 | 10.1 | 7.1 | 6.5 | 6.0 |
P/E (adj.) | - | 8.0 | 9.7 | 9.8 | 8.4 | 7.7 | 6.8 | 6.3 |
P/E | - | - | 25.7 | - | 14.4 | 7.7 | 6.8 | 6.3 |
P/B | - | 1.5 | 0.9 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 |
P/S | - | 0.7 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
Dividend yield | 2.5 % | 4.3 % | 5.2 % | 4.9 % | 5.2 % | 5.6 % | 6.3 % | |
Equity ratio | 61.9 % | 37.3 % | 41.0 % | 43.7 % | 46.0 % | 47.1 % | 46.6 % | 48.1 % |
Gearing ratio | 14.5 % | 61.3 % | 68.6 % | 49.5 % | 38.9 % | 32.9 % | 43.4 % | 34.9 % |
Login required
This content is only available for logged in users
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 211.7 | 180.4 | 176.1 | 175.0 | 743.2 | 177.0 | 173.0 | 175.0 | 183.0 |
EBITDA | 23.1 | 16.9 | 17.3 | -10.7 | 46.6 | 18.5 | 18.0 | 19.0 | 25.5 |
EBIT | 15.1 | 8.9 | 11.2 | -25.5 | 9.7 | 11.5 | 11.0 | 12.0 | 18.5 |
Profit before taxes | 9.5 | 4.1 | 7.2 | -30.4 | -9.6 | 6.5 | 6.5 | 7.5 | 14.0 |
Net income | 6.5 | 1.9 | 4.5 | -26.1 | -13.2 | 3.7 | 3.7 | 4.4 | 9.3 |
Login required
This content is only available for logged in users
Purmo Q1 next Wednesday: Further decline expected, improvement for the year as a whole
Purmo Group signs an agreement with Kastelli Talot Ltd in Finland
Join Inderes community
Don't miss out - create an account and get all the possible benefits