Duell
0.033 EUR +0.92%Duell is an import company. Duell's own and imported products are sold through a distribution network covering the European markets. Duell’s range of imported products includes equipment, accessories and spare parts for motorcycling, snowmobiling. boating, bicycling, ATVs/UTVs, mopeds and scooters. The company was founded in 1983 and its headquarters is located in Mustasaari, Finland.
Log in to see the recommendation and risk by Inderes
Analyst
Latest videos
Financial calendar
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Hartwall Capital Oy Ab | 22.4 % | 22.4 % |
Sponsor Capital Oy | 10.1 % | 10.1 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Jukka Smolander | 29.12.2023 | 311EUR |
Jarkko ämmälä | 12.12.2023 | 242,220EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 59.4 | 76.8 | 124.0 | 118.8 | 122.3 | 127.2 | 131.0 | 134.9 |
growth-% | 6.0 % | 29.1 % | 61.5 % | -4.2 % | 2.9 % | 4.0 % | 3.0 % | 3.0 % |
EBITDA | 5.3 | 8.3 | 7.4 | 4.3 | 4.0 | 8.8 | 9.2 | 9.5 |
EBIT (adj.) | 5.2 | 8.0 | 8.7 | 4.6 | 6.0 | 7.7 | 8.3 | 8.6 |
EBIT | 4.1 | 7.3 | 4.9 | 1.0 | 0.4 | 5.0 | 5.6 | 5.9 |
Profit before taxes | 2.2 | 4.6 | 3.0 | -2.4 | -2.5 | 2.7 | 4.4 | 5.0 |
Net income | 1.5 | 3.3 | 1.9 | -2.8 | -3.5 | 1.3 | 2.6 | 3.0 |
EPS (adj.) | 0.16 | 0.23 | 0.04 | 0.00 | 0.00 | 0.01 | 0.01 | |
growth-% | 40.4 % | -81.5 % | -95.2 % | 92.0 % | 32.2 % | 7.3 % | ||
Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Dividend ratio | 80.1 % | 60.3 % | 52.5 % |
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-% | 8.9 % | 10.8 % | 6.0 % | 3.6 % | 3.2 % | 6.9 % | 7.0 % | 7.1 % |
EBIT-% (adj.) | 8.8 % | 10.5 % | 7.0 % | 3.9 % | 4.9 % | 6.1 % | 6.3 % | 6.4 % |
EBIT-% | 6.9 % | 9.5 % | 4.0 % | 0.9 % | 0.3 % | 3.9 % | 4.3 % | 4.4 % |
ROE | 23.7 % | 37.8 % | 9.1 % | -8.2 % | -7.7 % | 2.4 % | 4.6 % | 5.2 % |
ROI | 14.1 % | 17.8 % | 7.4 % | 1.3 % | 0.5 % | 6.3 % | 7.1 % | 7.7 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 0.64 | 0.19 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | |
Shares | 25.4 | 25.4 | 30.5 | 1,038.6 | 1,038.6 | 1,038.6 | 1,038.6 | |
Market cap | 16.3 | 4.8 | 1.0 | 34.1 | 34.1 | 34.1 | 34.1 | |
Enterprise value | 55.0 | 49.4 | 39.3 | 50.0 | 50.1 | 49.1 | 47.0 | |
EV/S | - | 0.7 | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | 0.3 |
EV/EBITDA | - | 6.6 | 6.7 | 9.1 | 12.6 | 5.7 | 5.3 | 4.9 |
EV/EBIT (adj.) | - | 6.8 | 5.7 | 8.6 | 8.4 | 6.5 | 5.9 | 5.4 |
EV/EBIT | - | 7.6 | 10.1 | 37.7 | 131.9 | 10.0 | 8.8 | 7.9 |
P/E (adj.) | - | 4.0 | 0.8 | 0.8 | 16.4 | 8.5 | 6.4 | 6.0 |
P/E | - | 4.9 | 2.5 | - | - | 26.3 | 13.2 | 11.5 |
P/B | - | 1.6 | 0.2 | 0.0 | 0.6 | 0.6 | 0.6 | 0.6 |
P/S | - | 0.2 | 0.0 | 0.0 | 0.3 | 0.3 | 0.3 | 0.3 |
Dividend yield | 3.1 % | 4.6 % | 4.6 % | |||||
Equity ratio | 17.0 % | 15.2 % | 33.4 % | 38.6 % | 55.4 % | 55.7 % | 58.5 % | 60.7 % |
Gearing ratio | 220.7 % | 367.6 % | 139.9 % | 103.7 % | 29.8 % | 29.2 % | 26.6 % | 22.4 % |
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 | 37.7 | 29.9 | 118.8 | 27.0 | 28.2 | 37.2 | 29.9 | 122.3 | |
EBITDA | 3.5 | 0.1 | 4.3 | -0.2 | -0.6 | 3.6 | 1.1 | 4.0 | |
EBIT | 2.6 | -0.8 | 1.0 | -1.1 | -1.4 | 2.7 | 0.2 | 0.4 | |
Profit before taxes | 1.4 | -2.1 | -2.4 | -1.8 | -2.3 | 2.0 | -0.5 | -2.5 | |
Net income | 0.7 | -1.7 | -2.8 | -1.8 | -2.5 | 1.3 | -0.5 | -3.5 |
Login required
This content is only available for logged in users
Duell Corporation half-year financial report September 2023-February 2024
Juha Lindroos appointed interim CFO of Duell Corporation
Join Inderes community
Don't miss out - create an account and get all the possible benefits