Puuilo
9.015
EUR
+0.06 %
PUUILO
NASDAQ Helsinki
Retailers
Consumer Goods & Services
6,571 following
+0.06%
-4.1%
-12.05%
-12.81%
+1.01%
+10.34%
+13.25%
-
+24.17%
www.investors.puuilo.fi
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 (adj.) (24e)
16.79
EV/EBIT (adj.) (24e)
13.89
P/B (24e)
7.77
Dividend yield-% (24e)
4.77 %
Target price
11.00 EUR
Recommendation
Accumulate
Updated
13.9.2024
NASDAQ Helsinki
PUUILO
Daily low / high price
8.955 / 9.05
EUR
Market cap
764.26M EUR
Turnover
690.46K EUR
Volume
77K
Business risk
Valuation risk
Current
Previous
Latest research
Analyst
Arttu Heikura
Analyst
Latest videos
Financial calendar
Business review
11.12.2024
Annual report
17.03.2025
General meeting
15.05.2025
Business review
10.06.2025
Interim report
11.09.2025
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 238.7 | 270.2 | 296.4 | 338.5 | 388.9 | 431.8 | 481.6 | 536.3 |
growth-% | 40.0 % | 13.2 % | 9.7 % | 14.2 % | 14.9 % | 11.0 % | 11.5 % | 11.4 % |
EBITDA | 41.5 | 55.9 | 60.5 | 67.8 | 80.5 | 95.0 | 107.1 | 118.4 |
EBIT (adj.) | 41.7 | 47.4 | 47.6 | 52.8 | 62.1 | 72.6 | 82.2 | 92.3 |
EBIT | 41.5 | 44.4 | 47.0 | 52.8 | 62.1 | 72.6 | 82.2 | 92.3 |
Profit before taxes | 36.0 | 40.0 | 43.9 | 48.4 | 56.9 | 67.6 | 76.9 | 86.7 |
Net income | 28.8 | 31.9 | 35.1 | 38.7 | 45.5 | 54.4 | 61.5 | 69.4 |
EPS (adj.) | 0.36 | 0.41 | 0.42 | 0.46 | 0.54 | 0.64 | 0.73 | 0.82 |
growth-% | 86.8 % | 13.7 % | 2.4 % | 8.4 % | 17.7 % | 19.5 % | 13.0 % | 12.8 % |
Dividend | 0.00 | 0.30 | 0.34 | 0.38 | 0.43 | 0.51 | 0.58 | 0.65 |
Dividend ratio | 80.0 % | 82.9 % | 83.3 % | 80.0 % | 80.0 % | 80.0 % | 80.0 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 17.4 % | 20.7 % | 20.4 % | 20.0 % | 20.7 % | 22.0 % | 22.2 % | 22.1 % |
EBIT-% (adj.) | 17.5 % | 17.5 % | 16.1 % | 15.6 % | 16.0 % | 16.8 % | 17.1 % | 17.2 % |
EBIT-% | 17.4 % | 16.5 % | 15.9 % | 15.6 % | 16.0 % | 16.8 % | 17.1 % | 17.2 % |
ROE | 155.0 % | 85.5 % | 48.8 % | 48.0 % | 49.7 % | 50.7 % | 49.1 % | 48.1 % |
ROI | 30.5 % | 27.6 % | 24.6 % | 25.9 % | 28.2 % | 29.7 % | 30.3 % | 30.7 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 7.99 | 6.32 | 9.26 | 9.02 | 9.02 | 9.02 | 9.02 | |
Shares | 80.2 | 84.8 | 84.8 | 84.8 | 84.8 | 84.8 | 84.8 | 84.8 |
Market cap | 677.4 | 535.8 | 785.0 | 764.3 | 764.3 | 764.3 | 764.3 | |
Enterprise value | 775.0 | 630.3 | 886.3 | 863.0 | 852.7 | 851.6 | 851.1 | |
EV/S | - | 2.9 | 2.1 | 2.6 | 2.2 | 2.0 | 1.8 | 1.6 |
EV/EBITDA | - | 13.9 | 10.4 | 13.1 | 10.7 | 9.0 | 7.9 | 7.2 |
EV/EBIT (adj.) | - | 16.4 | 13.2 | 16.8 | 13.9 | 11.7 | 10.4 | 9.2 |
EV/EBIT | - | 17.4 | 13.4 | 16.8 | 13.9 | 11.7 | 10.4 | 9.2 |
P/E (adj.) | - | 19.4 | 15.0 | 20.3 | 16.8 | 14.0 | 12.4 | 11.0 |
P/E | - | 21.2 | 15.3 | 20.3 | 16.8 | 14.0 | 12.4 | 11.0 |
P/B | - | 10.0 | 7.0 | 9.2 | 7.8 | 6.6 | 5.7 | 4.9 |
P/S | - | 2.5 | 1.8 | 2.3 | 2.0 | 1.8 | 1.6 | 1.4 |
Dividend yield | 3.8 % | 5.4 % | 4.1 % | 4.8 % | 5.7 % | 6.4 % | 7.3 % | |
Equity ratio | 4.0 % | 31.6 % | 32.9 % | 34.2 % | 35.3 % | 37.6 % | 39.1 % | 40.6 % |
Gearing ratio | 1,762.5 % | 144.0 % | 124.0 % | 119.2 % | 100.4 % | 76.0 % | 65.0 % | 56.2 % |
Quarter data
Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24e | Q4/24e | 2024e | Q1/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 92.3 | 76.8 | 338.5 | 75.4 | 119.9 | 103.4 | 90.1 | 388.9 | |
EBITDA | 18.7 | 14.3 | 67.8 | 12.4 | 29.0 | 21.5 | 17.7 | 80.5 | |
EBIT | 15.0 | 10.3 | 52.8 | 7.6 | 24.4 | 17.0 | 13.1 | 62.1 | |
Profit before taxes | 14.0 | 9.1 | 48.4 | 6.3 | 23.1 | 15.7 | 11.8 | 56.9 | |
Net income | 11.2 | 7.3 | 38.7 | 5.0 | 18.5 | 12.6 | 9.4 | 45.5 |
ShowingAll content types
Puuilo Q2/24: Growth continued in a rough market
Puuilo Q2'24: Growth on all fronts
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