Asuntosalkku
75.5 EUR -1.95%725 investors are following this company
Asuntosalkku operates in the real estate sector. The company invests in real estate and has a portfolio of apartments located in Helsinki, Finland and Tallinn, Estonia. The homes are mainly residential and rental apartments. The main operations are in the Nordic and Baltic countries. Asuntosalkku was founded in 2018 and is headquartered in Helsinki.
P/E (24e)
-11.1
EV/EBIT (adj.) (24e)
202.52
P/B (24e)
0.58
Dividend yield-% (24e)
-
Target price
84.00 EUR
Recommendation
Accumulate
Updated
24.6.2024
First North Finland
ASUNTO
Daily low / high price
75.5 / 76
EUR
Market cap
74.49M EUR
Turnover
30.26K EUR
Volume
400
Business risk
Valuation risk
Current
Previous
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Vuokraturva-Yhtiöt Oy | 11.1 % | 11.1 % |
Sinnemaa Oy | 10.2 % | 10.2 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Olli Pehkonen | 05.06.2024 | 2,520EUR |
Timo Metsola | 31.05.2024 | 26,455EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 11.5 | 12.0 | 14.0 | 16.8 | 18.9 | 17.4 | 18.0 | 18.4 |
growth-% | -0.9 % | 4.1 % | 16.1 % | 20.5 % | 12.2 % | -7.6 % | 3.1 % | 2.1 % |
EBITDA | 7.3 | 13.2 | 34.7 | -7.8 | 1.6 | 13.1 | 13.9 | 14.2 |
EBIT (adj.) | 7.1 | 12.9 | 34.3 | -8.2 | 1.1 | 12.6 | 13.4 | 13.8 |
EBIT | 7.1 | 12.9 | 34.3 | -8.2 | 1.1 | 12.6 | 13.4 | 13.8 |
Profit before taxes | 4.9 | 11.1 | 32.0 | -12.8 | -7.4 | 5.7 | 6.9 | 7.7 |
Net income | 4.2 | 10.1 | 30.9 | -10.8 | -6.7 | 5.0 | 6.1 | 6.7 |
EPS (adj.) | 7.38 | 13.33 | 34.16 | -10.91 | -6.80 | 5.05 | 6.14 | 6.82 |
growth-% | -9.9 % | 80.6 % | 156.3 % | -131.9 % | 21.4 % | 11.1 % | ||
Dividend | 6.40 | 6.52 | 2.10 | 0.00 | 0.00 | 2.10 | 2.10 | 2.10 |
Dividend ratio | 86.7 % | 40.5 % | 6.7 % | 41.5 % | 34.2 % | 30.8 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 63.3 % | 109.4 % | 248.4 % | -46.3 % | 8.3 % | 75.1 % | 77.2 % | 77.3 % |
EBIT-% (adj.) | 61.2 % | 107.0 % | 245.9 % | -48.8 % | 5.8 % | 72.2 % | 74.6 % | 75.2 % |
EBIT-% | 61.2 % | 107.0 % | 245.9 % | -48.8 % | 5.8 % | 72.2 % | 74.6 % | 75.2 % |
ROE | 6.4 % | 12.0 % | 25.2 % | -7.6 % | -5.1 % | 3.8 % | 4.5 % | 4.8 % |
ROI | 4.3 % | 6.6 % | 13.7 % | -2.8 % | 0.5 % | 4.5 % | 4.7 % | 4.7 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 108.00 | 79.50 | 75.50 | 75.50 | 75.50 | 75.50 | ||
Shares | 0.6 | 0.6 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 |
Market cap | 106.6 | 78.4 | 74.5 | 74.5 | 74.5 | 74.5 | ||
Enterprise value | 234.5 | 216.0 | 223.5 | 226.1 | 227.7 | 228.9 | ||
EV/S | - | - | 16.8 | 12.8 | 11.8 | 13.0 | 12.7 | 12.5 |
EV/EBITDA | - | - | 6.8 | - | 141.9 | 17.3 | 16.4 | 16.1 |
EV/EBIT (adj.) | - | - | 6.8 | - | 202.5 | 17.9 | 17.0 | 16.6 |
EV/EBIT | - | - | 6.8 | - | 202.5 | 17.9 | 17.0 | 16.6 |
P/E (adj.) | - | - | 3.2 | - | - | 14.9 | 12.3 | 11.1 |
P/E | - | - | 3.2 | - | - | 14.9 | 12.3 | 11.1 |
P/B | - | - | 0.7 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 |
P/S | - | - | 7.6 | 4.7 | 3.9 | 4.3 | 4.1 | 4.1 |
Dividend yield | 1.9 % | 2.8 % | 2.8 % | 2.8 % | ||||
Equity ratio | 39.7 % | 45.4 % | 49.7 % | 46.7 % | 45.2 % | 45.7 % | 46.1 % | 46.7 % |
Gearing ratio | 139.8 % | 104.7 % | 86.6 % | 102.0 % | 116.3 % | 113.9 % | 111.8 % | 108.9 % |
Quarter data
Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24e | Q4/24e | 2024e | Q1/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 8.8 | 16.8 | 9.2 | 9.7 | 18.9 | ||||
EBITDA | -2.0 | -7.8 | -3.9 | 5.5 | 1.6 | ||||
EBIT | -2.3 | -8.2 | -4.2 | 5.3 | 1.1 | ||||
Profit before taxes | -5.3 | -12.8 | -7.9 | 0.6 | -7.4 | ||||
Net income | -4.2 | -10.8 | -7.2 | 0.5 | -6.7 |