Harvia
35.85 EUR -2.05%14,799 investors are following this company
Harvia is a manufacturer of sauna systems. The product range consists of complete solutions that include ready-made sauna and spa facilities, as well as electric sauna heaters, wood-fired sauna stoves, and associated furnishings. In addition, the company manufactures infrared sauna systems. Harvia operates worldwide, and the company's products are found via partners. The company was founded in 1950 and is headquartered in Muurame.
P/E (24e)
25.41
EV/EBIT (adj.) (24e)
19.03
P/B (24e)
5.53
Dividend yield-% (24e)
2.01 %
Target price
30.00 EUR
Recommendation
Sell
Updated
6.5.2024
NASDAQ Helsinki
HARVIA
Daily low / high price
35.5 / 36.5
EUR
Market cap
670.19M EUR
Turnover
497.74K EUR
Volume
14K
Business risk
Valuation risk
Current
Previous
Latest research
Extensive report
Inderes' extensive report is an investor's handbook on customer companies covered by our research.
The latest extensive report was released
Read the reportAnalyst
![Rauli Juva Rauli Juva](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/Rauli_Juva.jpg)
Rauli Juva
Analyst
Latest videos
Financial calendar
Interim report
08.08.2024
Interim report
07.11.2024
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Onvest Oy | 4.4 % | 4.4 % |
WestStar Oy | 3.1 % | 3.1 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Rainer Kunz | 23.02.2024 | 454,674EUR |
David Ahonen | 09.02.2024 | 50,822EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 109.1 | 179.1 | 172.4 | 150.5 | 160.9 | 176.0 | 191.3 | 203.8 |
growth-% | 47.3 % | 64.2 % | -3.8 % | -12.7 % | 6.9 % | 9.4 % | 8.7 % | 6.5 % |
EBITDA | 26.7 | 52.5 | 42.2 | 39.3 | 42.4 | 47.2 | 51.6 | 55.4 |
EBIT (adj.) | 24.5 | 47.4 | 36.5 | 33.7 | 36.4 | 40.9 | 45.4 | 49.1 |
EBIT | 22.4 | 46.6 | 34.7 | 33.0 | 36.2 | 40.9 | 45.4 | 49.1 |
Profit before taxes | 20.3 | 45.2 | 36.8 | 29.5 | 34.0 | 39.4 | 43.9 | 48.2 |
Net income | 15.5 | 33.7 | 27.1 | 23.3 | 26.1 | 30.4 | 33.8 | 37.1 |
EPS (adj.) | 0.94 | 1.85 | 1.55 | 1.28 | 1.41 | 1.63 | 1.81 | 1.99 |
growth-% | 73.6 % | 96.7 % | -16.4 % | -17.1 % | 9.8 % | 15.3 % | 11.3 % | 9.8 % |
Dividend | 0.51 | 0.60 | 0.64 | 0.68 | 0.72 | 0.80 | 1.00 | 1.19 |
Dividend ratio | 61.5 % | 33.1 % | 44.0 % | 54.5 % | 51.4 % | 49.2 % | 55.2 % | 60.0 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 24.5 % | 29.3 % | 24.5 % | 26.1 % | 26.4 % | 26.8 % | 27.0 % | 27.2 % |
EBIT-% (adj.) | 22.4 % | 26.5 % | 21.2 % | 22.4 % | 22.6 % | 23.2 % | 23.7 % | 24.1 % |
EBIT-% | 20.5 % | 26.0 % | 20.1 % | 21.9 % | 22.5 % | 23.2 % | 23.7 % | 24.1 % |
ROE | 22.9 % | 45.8 % | 30.5 % | 22.7 % | 22.9 % | 23.5 % | 22.9 % | 22.4 % |
ROI | 19.4 % | 35.2 % | 21.8 % | 18.1 % | 19.9 % | 23.1 % | 24.5 % | 26.5 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 24.50 | 58.70 | 17.68 | 27.20 | 35.85 | 35.85 | 35.85 | 35.85 |
Shares | 18.6 | 18.6 | 18.7 | 18.7 | 18.7 | 18.7 | 18.7 | 18.7 |
Market cap | 456.8 | 1,091.4 | 330.0 | 507.6 | 669.1 | 669.1 | 669.1 | 669.1 |
Enterprise value | 485.8 | 1,132.3 | 384.6 | 545.2 | 692.6 | 677.7 | 661.0 | 644.6 |
EV/S | 4.5 | 6.3 | 2.2 | 3.6 | 4.3 | 3.8 | 3.5 | 3.2 |
EV/EBITDA | 18.2 | 21.6 | 9.1 | 13.9 | 16.3 | 14.4 | 12.8 | 11.6 |
EV/EBIT (adj.) | 19.9 | 23.9 | 10.5 | 16.2 | 19.0 | 16.6 | 14.6 | 13.1 |
EV/EBIT | 21.7 | 24.3 | 11.1 | 16.5 | 19.1 | 16.6 | 14.6 | 13.1 |
P/E (adj.) | 26.0 | 31.7 | 11.4 | 21.2 | 25.4 | 22.0 | 19.8 | 18.0 |
P/E | 29.5 | 32.4 | 12.2 | 21.8 | 25.6 | 22.0 | 19.8 | 18.0 |
P/B | 6.9 | 13.5 | 3.4 | 4.7 | 5.5 | 4.9 | 4.3 | 3.8 |
P/S | 4.2 | 6.1 | 1.9 | 3.4 | 4.2 | 3.8 | 3.5 | 3.3 |
Dividend yield | 2.1 % | 1.0 % | 3.6 % | 2.5 % | 2.0 % | 2.2 % | 2.8 % | 3.3 % |
Equity ratio | 41.6 % | 41.8 % | 47.1 % | 50.7 % | 58.3 % | 66.7 % | 68.8 % | 82.7 % |
Gearing ratio | 42.2 % | 48.7 % | 55.5 % | 34.6 % | 19.3 % | 6.2 % | -5.1 % | -13.9 % |
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 35.8 | 33.9 | 39.4 | 150.5 | 42.4 | 39.7 | 36.3 | 42.6 | 160.9 |
EBITDA | 9.3 | 8.3 | 10.9 | 39.3 | 11.5 | 10.2 | 9.2 | 11.6 | 42.4 |
EBIT | 7.8 | 6.8 | 9.2 | 33.0 | 9.9 | 8.7 | 7.6 | 10.0 | 36.2 |
Profit before taxes | 6.9 | 6.1 | 8.2 | 29.5 | 9.8 | 8.0 | 6.9 | 9.3 | 34.0 |
Net income | 5.3 | 4.5 | 7.2 | 23.3 | 7.5 | 6.1 | 5.3 | 7.2 | 26.1 |
ShowingAll content types
![Consumer Goods Companies as Investments | Consumer Goods Night June 11, 2024](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/3b354886-868b-464c-a3b9-efef95fd766b.png)
Consumer Goods Companies as Investments | Consumer Goods Night June 11, 2024
Harvia Plc: Managers' transactions - Anssi Pelkonen
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
Harvia Plc: Managers' transactions - Ari Vesterinen
Harvia Plc: Managers' transactions - David Ahonen
Harvia Plc: Managers' transactions - Timo Harvia
Harvia Plc: Managers' transactions - Mika Suoja
Harvia Plc: Managers' transactions - Päivi Juolahti
Harvia Plc: Managers' transactions - Markus Wörmanseder
TRANSFER OF HARVIA’S OWN SHARES AS REWARDS UNDER THE INCENTIVE PROGRAM
![Harvia CMD | CEO's review 29.5.2024](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/0eaa809d-285e-483f-a9a8-994a2dd13e5d.png)
Harvia CMD | CEO's review 29.5.2024
Change in Harvia’s Management Team: Philipp Krauth appointed as Managing Director of EOS Group and Head of EOS Brand and Products
![Harvia: First ever CMD](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/0a01de7c-c0e4-4e01-b1a9-b8786be2a837.png)
Harvia: First ever CMD
Harvia CMD: Updated strategy and targets largely in line with our expectations
![Harvia Capital Markets Day 2024](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/ebfef49a-04e9-4d16-9676-3b9ff4ff6ad9.png)
Harvia Capital Markets Day 2024
Harvia updates its strategy and long-term financial targets
Harvia CMD on Wednesday - focus on updating financial targets
Eyes turn to CMD
![Harvia Plc, Q1, 2024](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/3ba5b467-ba4c-4e7d-ad6c-b81218d8019a.png)