Duell
0.037 EUR +1.92%1,776 investors are following this company
Duell is an import company. The company'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.
P/E (24e)
18.55
EV/EBIT (adj.) (24e)
9.17
P/B (24e)
0.72
Dividend yield-% (24e)
-
Target price
0.04 EUR
Recommendation
Accumulate
Updated
4.4.2024
First North Finland
DUELL
Daily low / high price
0.037 / 0.04
EUR
Market cap
38.63M EUR
Turnover
10.92K EUR
Volume
291K
Risk and recommendation
HighRiskLow
SellRecommendationBuy
Analyst
![Petri Gostowski Petri Gostowski](https://www.inderes.se/cdn-cgi/image/format=auto,width=128,height=128,quality=90,fit=cover/https://core.inderes.fi/sites/default/files/2023-08/Petri_Gostowski.jpg)
Petri Gostowski
Co. Head of Research
![Tommi Saarinen Tommi Saarinen](https://www.inderes.se/cdn-cgi/image/format=auto,width=128,height=128,quality=90,fit=cover/https://core.inderes.fi/sites/default/files/2023-08/Tommi_Saarinen.jpg)
Tommi Saarinen
Analyst
Latest videos
Financial calendar
Business review
03.07.2024
Annual report
09.10.2024
General meeting
20.11.2024
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Hc Dl Holding Oy Ab | 30.1 % | 30.1 % |
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.
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 % |
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 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 0.64 | 0.19 | 0.03 | 0.04 | 0.04 | 0.04 | 0.04 | |
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 | 38.6 | 38.6 | 38.6 | 38.6 | |
Enterprise value | 55.0 | 49.4 | 39.3 | 54.6 | 54.7 | 53.6 | 51.6 | |
EV/S | - | 0.7 | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 |
EV/EBITDA | - | 6.6 | 6.7 | 9.1 | 13.8 | 6.2 | 5.8 | 5.4 |
EV/EBIT (adj.) | - | 6.8 | 5.7 | 8.6 | 9.2 | 7.1 | 6.5 | 6.0 |
EV/EBIT | - | 7.6 | 10.1 | 37.7 | 144.0 | 10.9 | 9.6 | 8.7 |
P/E (adj.) | - | 4.0 | 0.8 | 0.8 | 18.6 | 9.7 | 7.3 | 6.8 |
P/E | - | 4.9 | 2.5 | - | - | 29.8 | 15.0 | 13.0 |
P/B | - | 1.6 | 0.2 | 0.0 | 0.7 | 0.7 | 0.7 | 0.7 |
P/S | - | 0.2 | 0.0 | 0.0 | 0.3 | 0.3 | 0.3 | 0.3 |
Dividend yield | 2.7 % | 4.0 % | 4.0 % | |||||
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 % |
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 |
ShowingAll content types
Caj Malmsten appointed CFO of Duell Corporation
Duell Corporation: Notification of Holdings according to Chapter 9, Section 10 of the Finnish Securities Markets Act (Universal-Investment-Gesellschaft mit beschränkter Haftung)
Join Inderes community
Don't miss out - create an account and get all the possible benefits
Inderes account
Followings and notifications on followed companies
Analyst comments and recommendations
Stock comparison tool & other popular tools
Duell Corporation is renewing its organisation from June 1, 2024
INSIDE INFORMATION: Magnus Miemois to become CEO of Duell Corporation on June 1, 2024
![Duell Q2'24 – Thursday, Apr. 4 at 10:30 am EEST](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/3558484d-93e0-4264-9ab5-b577e6da4bfa.png)