Log in to your Inderes Free account to see all free content on this page.
Wulff Group
2.73 EUR +5%3,996 investors are following this company
Wulff Group is a reseller of office supplies. The range is wide and includes, for example, equipment, IT solutions, first aid equipment, and various ergonomic solutions. In addition, lighting and products for construction sites are offered. The company operates worldwide, with the largest presence in the Nordic market. The head office is located in Vantaa.
P/E (24e)
10.38
EV/EBIT (adj.) (24e)
9.74
P/B (24e)
0.85
Dividend yield-% (24e)
5.49 %
Target price
2.80 EUR
Recommendation
Reduce
Updated
22.4.2024
NASDAQ Helsinki
WUF1V
Daily low / high price
2.73 / 2.75
EUR
Market cap
18.86M EUR
Turnover
1.65K EUR
Volume
601
Business risk
Valuation risk
Current
Previous
Analyst
Olli Koponen
Analyst
Financial calendar
Interim report
18.07.2024
Half year dividend
04.10.2024
Interim report
21.10.2024
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Vienola Heikki | 36.5 % | 36.5 % |
Elo Pension Company | 5.1 % | 5.1 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Kari Juutilainen | 21.02.2024 | 6,086EUR |
Kari Juutilainen | 20.02.2024 | 6,909EUR |
Premium
This content is for our Premium customers only.
Forum updates
Tässä olisi Wulffin Elina Rahkosen katsaus yhtiöönsä.
4/4/2024, 3:43 PM💙 8
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 57.5 | 90.4 | 102.2 | 93.8 | 102.4 | 110.0 | 113.6 | 115.1 |
growth-% | 2.1 % | 57.2 % | 13.0 % | -8.2 % | 9.2 % | 7.4 % | 3.3 % | 1.3 % |
EBITDA | 5.2 | 9.1 | 6.2 | 5.1 | 5.6 | 6.6 | 7.3 | 7.3 |
EBIT (adj.) | 3.5 | 3.9 | 4.0 | 3.5 | 3.3 | 4.0 | 4.6 | 4.6 |
EBIT | 3.5 | 6.9 | 4.0 | 3.2 | 3.1 | 4.0 | 4.6 | 4.6 |
Profit before taxes | 3.1 | 6.5 | 3.3 | 2.1 | 1.9 | 2.8 | 3.5 | 3.6 |
Net income | 2.2 | 5.9 | 3.1 | 2.1 | 1.6 | 2.0 | 2.5 | 2.5 |
EPS (adj.) | 0.32 | 0.43 | 0.45 | 0.36 | 0.26 | 0.29 | 0.36 | 0.37 |
growth-% | 90.7 % | 33.2 % | 4.2 % | -20.1 % | -26.2 % | 8.5 % | 27.3 % | 2.0 % |
Dividend | 0.12 | 0.13 | 0.14 | 0.15 | 0.15 | 0.16 | 0.17 | 0.18 |
Dividend ratio | 37.3 % | 14.9 % | 31.4 % | 49.3 % | 63.2 % | 56.1 % | 46.8 % | 48.6 % |
Login required
This content is only available for logged in users
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 9.1 % | 10.1 % | 6.1 % | 5.4 % | 5.4 % | 6.0 % | 6.4 % | 6.4 % |
EBIT-% (adj.) | 6.2 % | 4.3 % | 3.9 % | 3.8 % | 3.2 % | 3.6 % | 4.0 % | 4.0 % |
EBIT-% | 6.2 % | 7.6 % | 3.9 % | 3.4 % | 3.1 % | 3.6 % | 4.0 % | 4.0 % |
ROE | 17.0 % | 36.8 % | 15.7 % | 9.9 % | 7.5 % | 8.7 % | 10.5 % | 10.1 % |
ROI | 16.1 % | 25.1 % | 11.8 % | 9.2 % | 9.0 % | 11.0 % | 12.3 % | 12.1 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 3.24 | 4.92 | 3.29 | 1.95 | 2.73 | 2.73 | 2.73 | 2.73 |
Shares | 6.8 | 6.8 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 |
Market cap | 21.9 | 33.3 | 22.6 | 13.4 | 18.7 | 18.7 | 18.7 | 18.7 |
Enterprise value | 30.1 | 45.3 | 35.5 | 25.0 | 32.4 | 32.1 | 31.5 | 30.7 |
EV/S | 0.5 | 0.5 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
EV/EBITDA | 5.8 | 5.0 | 5.7 | 4.9 | 5.8 | 4.9 | 4.3 | 4.2 |
EV/EBIT (adj.) | 8.5 | 11.6 | 8.9 | 7.1 | 9.7 | 8.0 | 6.9 | 6.7 |
EV/EBIT | 8.5 | 6.6 | 8.9 | 7.9 | 10.3 | 8.0 | 6.9 | 6.7 |
P/E (adj.) | 10.1 | 11.5 | 7.4 | 5.5 | 10.4 | 9.6 | 7.5 | 7.4 |
P/E | 10.1 | 5.6 | 7.4 | 6.4 | 11.5 | 9.6 | 7.5 | 7.4 |
P/B | 1.6 | 1.8 | 1.1 | 0.6 | 0.8 | 0.8 | 0.8 | 0.7 |
P/S | 0.4 | 0.4 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 |
Dividend yield | 3.7 % | 2.6 % | 4.3 % | 7.7 % | 5.5 % | 5.9 % | 6.2 % | 6.6 % |
Equity ratio | 40.4 % | 37.2 % | 39.5 % | 44.5 % | 40.9 % | 41.1 % | 42.4 % | 44.2 % |
Gearing ratio | 57.4 % | 62.1 % | 60.7 % | 53.0 % | 61.6 % | 58.1 % | 52.4 % | 46.4 % |
Login required
This content is only available for logged in users
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 24.4 | 21.2 | 22.9 | 93.8 | 23.3 | 24.3 | 27.2 | 27.7 | 102.4 |
EBITDA | 1.3 | 0.8 | 1.6 | 5.1 | 0.9 | 1.3 | 1.6 | 1.8 | 5.6 |
EBIT | 0.8 | 0.3 | 1.1 | 3.2 | 0.4 | 0.8 | 0.9 | 1.1 | 3.1 |
Profit before taxes | 0.5 | 0.1 | 0.8 | 2.1 | 0.1 | 0.4 | 0.5 | 0.9 | 1.9 |
Net income | 0.6 | 0.1 | 0.8 | 2.1 | 0.2 | 0.4 | 0.4 | 0.6 | 1.6 |
Login required
This content is only available for logged in users
ShowingAll content types
Wulff-Yhtiöt Oyj: Wulff changes its financial reporting structure and provides the comparative segment information
Wulff-Yhtiöt Oyj: Decisions of Wulff Group Plc's Annual General Meeting on April 4, 2024
Join Inderes community
Don't miss out - create an account and get all the possible benefits
FREE account
Stock market's most popular morning newsletter
Analyst comments and recommendations
Stock comparison tool
PREMIUM account
All company reports and content
Premium tools (e.g. insider transactions & stock screener)
Model portfolio