Puuilo
9.86 EUR 0%6,475 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)
17.56
EV/EBIT (adj.) (24e)
14.42
P/B (24e)
8.33
Dividend yield-% (24e)
4.56 %
Target price
11.50 EUR
Recommendation
Accumulate
Updated
13.6.2024
NASDAQ Helsinki
PUUILO
Daily low / high price
9.72 / 9.86
EUR
Market cap
835.9M EUR
Turnover
482.89K EUR
Volume
49K
Business risk
Valuation risk
Current
Previous
Latest research
Analyst
![Arttu Heikura Arttu Heikura](https://www.inderes.se/cdn-cgi/image/format=auto,width=128,height=128,quality=90,fit=cover/https://core.inderes.fi/sites/default/files/2023-11/arttu-heikura-2023.jpg)
Arttu Heikura
Analyst
Latest videos
Financial calendar
Interim report
12.09.2024
Half year dividend
16.10.2024
Business review
11.12.2024
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Tuomaala Markku Kalevi | 5.8 % | 5.8 % |
Evli Finland Select Fund | 2.5 % | 2.5 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Ville Ranta | 28.06.2024 | 953,913EUR |
Juha Saarela | 19.06.2024 | 9,990EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 238.7 | 270.2 | 296.4 | 338.5 | 401.0 | 431.8 | 481.6 | 536.3 |
growth-% | 40.0 % | 13.2 % | 9.7 % | 14.2 % | 18.5 % | 7.7 % | 11.5 % | 11.4 % |
EBITDA | 41.5 | 55.9 | 60.5 | 67.8 | 84.5 | 96.1 | 108.1 | 120.3 |
EBIT (adj.) | 41.7 | 47.4 | 47.6 | 52.8 | 64.7 | 74.1 | 83.4 | 94.3 |
EBIT | 41.5 | 44.4 | 47.0 | 52.8 | 64.7 | 74.1 | 83.4 | 94.3 |
Profit before taxes | 36.0 | 40.0 | 43.9 | 48.4 | 59.5 | 69.1 | 78.1 | 88.7 |
Net income | 28.8 | 31.9 | 35.1 | 38.7 | 47.6 | 55.6 | 62.5 | 71.0 |
EPS (adj.) | 0.36 | 0.41 | 0.42 | 0.46 | 0.56 | 0.66 | 0.74 | 0.84 |
growth-% | 86.8 % | 13.7 % | 2.4 % | 8.4 % | 23.1 % | 16.8 % | 12.4 % | 13.6 % |
Dividend | 0.00 | 0.30 | 0.34 | 0.38 | 0.45 | 0.52 | 0.59 | 0.67 |
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 % | 21.1 % | 22.3 % | 22.5 % | 22.4 % |
EBIT-% (adj.) | 17.5 % | 17.5 % | 16.1 % | 15.6 % | 16.1 % | 17.2 % | 17.3 % | 17.6 % |
EBIT-% | 17.4 % | 16.5 % | 15.9 % | 15.6 % | 16.1 % | 17.2 % | 17.3 % | 17.6 % |
ROE | 155.0 % | 85.5 % | 48.8 % | 48.0 % | 51.4 % | 50.9 % | 49.2 % | 48.5 % |
ROI | 30.5 % | 27.6 % | 24.6 % | 25.9 % | 29.3 % | 30.1 % | 30.5 % | 31.1 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 9.35 | 5.85 | 8.93 | 9.86 | 9.86 | 9.86 | 9.86 | |
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 | 835.9 | 835.9 | 835.9 | 835.9 | |
Enterprise value | 890.3 | 590.0 | 857.9 | 933.1 | 921.7 | 920.9 | 919.7 | |
EV/S | - | 3.3 | 2.0 | 2.5 | 2.3 | 2.1 | 1.9 | 1.7 |
EV/EBITDA | - | 15.9 | 9.7 | 12.7 | 11.0 | 9.6 | 8.5 | 7.6 |
EV/EBIT (adj.) | - | 18.8 | 12.4 | 16.2 | 14.4 | 12.4 | 11.0 | 9.8 |
EV/EBIT | - | 20.0 | 12.6 | 16.2 | 14.4 | 12.4 | 11.0 | 9.8 |
P/E (adj.) | - | 22.7 | 13.9 | 19.6 | 17.6 | 15.0 | 13.4 | 11.8 |
P/E | - | 24.8 | 14.1 | 19.6 | 17.6 | 15.0 | 13.4 | 11.8 |
P/B | - | 11.7 | 6.5 | 8.9 | 8.3 | 7.1 | 6.1 | 5.3 |
P/S | - | 2.9 | 1.7 | 2.2 | 2.1 | 1.9 | 1.7 | 1.6 |
Dividend yield | 3.2 % | 5.9 % | 4.3 % | 4.6 % | 5.3 % | 6.0 % | 6.8 % | |
Equity ratio | 4.0 % | 31.6 % | 32.9 % | 34.2 % | 35.6 % | 37.9 % | 39.4 % | 41.0 % |
Gearing ratio | 1,762.5 % | 144.0 % | 124.0 % | 119.2 % | 96.9 % | 72.8 % | 62.5 % | 53.4 % |
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 104.4 | 92.3 | 76.8 | 338.5 | 75.4 | 126.1 | 106.3 | 93.1 | 401.0 |
EBITDA | 24.3 | 18.7 | 14.3 | 67.8 | 12.4 | 30.4 | 22.9 | 18.8 | 84.5 |
EBIT | 20.6 | 15.0 | 10.3 | 52.8 | 7.6 | 25.7 | 17.9 | 13.5 | 64.7 |
Profit before taxes | 19.3 | 14.0 | 9.1 | 48.4 | 6.3 | 24.4 | 16.6 | 12.2 | 59.5 |
Net income | 15.4 | 11.2 | 7.3 | 38.7 | 5.0 | 19.5 | 13.3 | 9.8 | 47.6 |
ShowingAll content types
Puuilo Oyj - Managers' Transactions (Saarela)
Puuilo Q1'24: An exemplary performance in an unstable market
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
![Puuilo, Webcast, Q1'24](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/fdf82612-31e4-4fd3-b23c-4d5a8dbd666a.png)
Puuilo, Webcast, Q1'24
![Puuilo Q1'24 flash comment: A good report in terms of sale](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=contain/https://content.inderes.se/assets/ddb20959-658d-4e29-8f6d-61301e154e8e.png)
Puuilo Q1'24 flash comment: A good report in terms of sale
Puuilo Plc: Business Review for Q1/2024: Steady performance - business as usual
![Puuilo Q1'24 preview: Overperformance continues in the market](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=contain/https://content.inderes.se/assets/07748032-39c7-45f9-895e-a2002c685df0.png)
Puuilo Q1'24 preview: Overperformance continues in the market
Puuilo Plc will publish its Q1 2024 Business review on 12 June 2024
Puuilo Plc: Resolutions of the Annual General Meeting and the constitutive meeting of the Board of Directors
Puuilo announced a new store opening
Growth continues by capturing domestic market share
![Puuilo, Investor Day, 2024](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/3a32c8d3-642d-4b3d-8c5a-108391ae8e0d.png)
Puuilo, Investor Day, 2024
![Puuilo updates its strategy](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=contain/https://content.inderes.se/assets/70ef05ef-4041-4ab5-b451-773912879153.png)
Puuilo updates its strategy
Puuilo Plc’s updated long-term financial targets for the strategy period 2024 – 2028
Puuilo Plc: Notice to the annual general meeting
Puuilo Plc decided on performance matching share plan for its key employees
Puuilo’s Annual Reporting 2023 has been published
![PUUILO: a top-performing DYI discount chain](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/32c336b4-b1bd-42c8-a90b-7d17f663cfdf.png)