Log in to your Inderes Free account to see all free content on this page.
Puuilo
9.905 EUR +7.96%6,391 investors are following this company
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.
P/E (24e)
17.82
EV/EBIT (adj.) (24e)
14.69
P/B (24e)
8.4
Dividend yield-% (24e)
4.49 %
Target price
10.00 EUR
Recommendation
Accumulate
Updated
28.3.2024
NASDAQ Helsinki
PUUILO
Daily low / high price
9.245 / 10.04
EUR
Market cap
839.72M EUR
Turnover
6.1M EUR
Volume
621K
Risk and recommendation
HighRiskLow
SellRecommendationBuy
Log in to see the recommendation and risk by Inderes
Analyst
Arttu Heikura
Analyst
Latest videos
Financial calendar
General meeting
15.05.2024
Half year dividend
21.05.2024
Business review
12.06.2024
Interim report
12.09.2024
Half year dividend
16.10.2024
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Tuomaala Markku Kalevi | 5.8 % | 5.8 % |
Evli Finland Select Fund | 2.2 % | 2.2 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Juha Saarela | 26.01.2024 | 860,000EUR |
Rasmus Molander | 11.01.2024 | 72,309,584EUR |
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 | 390.2 | 421.2 | 453.7 | 485.6 |
growth-% | 40.0 % | 13.2 % | 9.7 % | 14.2 % | 15.3 % | 7.9 % | 7.7 % | 7.0 % |
EBITDA | 41.5 | 55.9 | 60.5 | 67.8 | 80.2 | 92.0 | 100.6 | 106.2 |
EBIT (adj.) | 41.7 | 47.4 | 47.6 | 52.8 | 63.5 | 70.8 | 79.2 | 85.3 |
EBIT | 41.5 | 44.4 | 47.0 | 52.8 | 63.5 | 70.8 | 79.2 | 85.3 |
Profit before taxes | 36.0 | 40.0 | 43.9 | 48.4 | 58.9 | 65.8 | 74.2 | 80.1 |
Net income | 28.8 | 31.9 | 35.1 | 38.7 | 47.1 | 53.0 | 59.3 | 64.0 |
EPS (adj.) | 0.36 | 0.41 | 0.42 | 0.46 | 0.56 | 0.63 | 0.70 | 0.76 |
growth-% | 86.8 % | 13.7 % | 2.4 % | 8.4 % | 21.8 % | 12.5 % | 11.9 % | 7.9 % |
Dividend | 0.00 | 0.30 | 0.34 | 0.38 | 0.44 | 0.50 | 0.56 | 0.60 |
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 % | 20.5 % | 21.8 % | 22.2 % | 21.9 % |
EBIT-% (adj.) | 17.5 % | 17.5 % | 16.1 % | 15.6 % | 16.3 % | 16.8 % | 17.5 % | 17.6 % |
EBIT-% | 17.4 % | 16.5 % | 15.9 % | 15.6 % | 16.3 % | 16.8 % | 17.5 % | 17.6 % |
ROE | 155.0 % | 85.5 % | 48.8 % | 48.0 % | 51.0 % | 49.3 % | 48.0 % | 45.6 % |
ROI | 30.5 % | 27.6 % | 24.6 % | 25.9 % | 28.9 % | 29.2 % | 30.0 % | 29.9 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 9.35 | 5.85 | 8.93 | 9.91 | 9.91 | 9.91 | 9.91 | |
Shares | 80.2 | 84.8 | 84.8 | 84.8 | 84.8 | 84.8 | 84.8 | 84.8 |
Market cap | 792.7 | 495.5 | 756.6 | 839.7 | 839.7 | 839.7 | 839.7 | |
Enterprise value | 890.3 | 590.0 | 857.9 | 932.3 | 914.2 | 904.9 | 899.2 | |
EV/S | - | 3.3 | 2.0 | 2.5 | 2.4 | 2.2 | 2.0 | 1.9 |
EV/EBITDA | - | 15.9 | 9.7 | 12.7 | 11.6 | 9.9 | 9.0 | 8.5 |
EV/EBIT (adj.) | - | 18.8 | 12.4 | 16.2 | 14.7 | 12.9 | 11.4 | 10.5 |
EV/EBIT | - | 20.0 | 12.6 | 16.2 | 14.7 | 12.9 | 11.4 | 10.5 |
P/E (adj.) | - | 22.7 | 13.9 | 19.6 | 17.8 | 15.8 | 14.2 | 13.1 |
P/E | - | 24.8 | 14.1 | 19.6 | 17.8 | 15.8 | 14.2 | 13.1 |
P/B | - | 11.7 | 6.5 | 8.9 | 8.4 | 7.3 | 6.4 | 5.6 |
P/S | - | 2.9 | 1.7 | 2.2 | 2.2 | 2.0 | 1.9 | 1.7 |
Dividend yield | 3.2 % | 5.9 % | 4.3 % | 4.5 % | 5.1 % | 5.7 % | 6.1 % | |
Equity ratio | 4.0 % | 31.6 % | 32.9 % | 34.2 % | 35.9 % | 37.9 % | 40.2 % | 41.8 % |
Gearing ratio | 1,762.5 % | 144.0 % | 124.0 % | 119.2 % | 92.7 % | 64.6 % | 49.3 % | 40.0 % |
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 | 65.0 | 104.4 | 92.3 | 76.8 | 338.5 | 77.6 | 117.5 | 105.0 | 90.1 |
EBITDA | 10.6 | 24.3 | 18.7 | 14.3 | 67.8 | 12.8 | 27.1 | 22.6 | 17.7 |
EBIT | 7.0 | 20.6 | 15.0 | 10.3 | 52.8 | 8.8 | 23.0 | 18.5 | 13.3 |
Profit before taxes | 6.0 | 19.3 | 14.0 | 9.1 | 48.4 | 7.7 | 21.7 | 17.5 | 12.1 |
Net income | 4.8 | 15.4 | 11.2 | 7.3 | 38.7 | 6.1 | 17.4 | 14.0 | 9.6 |
Login required
This content is only available for logged in users
ShowingAll content types
Puuilo Investor Day 2024 – Tuesday, Apr. 23 at 1:00 pm EEST
Puuilo Plc, Financial Statements Release 2023 - A year of exemplary growth
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