Log in to your Inderes Free account to see all free content on this page.
Puuilo
9.035 EUR -2.59%6,557 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 (adj.) (24e)
16.82
EV/EBIT (adj.) (24e)
13.92
P/B (24e)
7.79
Dividend yield-% (24e)
4.75 %
Target price
11.00 EUR
Recommendation
Accumulate
Updated
13.9.2024
NASDAQ Helsinki
PUUILO
Daily low / high price
9.03 / 9.32
EUR
Market cap
765.96M EUR
Turnover
457.56K EUR
Volume
50K
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
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Tuomaala Markku Kalevi | 5.6 % | 5.6 % |
Keskinäinen Eläkevakuutusyhtiö Ilmarinen | 2.1 % | 2.1 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Lasse Aho | 03.10.2024 | 10,496EUR |
Lasse Aho | 06.08.2024 | 7,616EUR |
Premium
This content is for our Premium customers only.
Forum updates
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 % |
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-% | 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 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 7.99 | 6.32 | 9.26 | 9.04 | 9.04 | 9.04 | 9.04 | |
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 | 766.0 | 766.0 | 766.0 | 766.0 | |
Enterprise value | 775.0 | 630.3 | 886.3 | 864.6 | 854.4 | 853.3 | 852.8 | |
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 | 8.0 | 7.2 |
EV/EBIT (adj.) | - | 16.4 | 13.2 | 16.8 | 13.9 | 11.8 | 10.4 | 9.2 |
EV/EBIT | - | 17.4 | 13.4 | 16.8 | 13.9 | 11.8 | 10.4 | 9.2 |
P/E (adj.) | - | 19.4 | 15.0 | 20.3 | 16.8 | 14.1 | 12.5 | 11.0 |
P/E | - | 21.2 | 15.3 | 20.3 | 16.8 | 14.1 | 12.5 | 11.0 |
P/B | - | 10.0 | 7.0 | 9.2 | 7.8 | 6.6 | 5.7 | 5.0 |
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 % | 7.2 % | |
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 % |
Login required
This content is only available for logged in users
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 |
Login required
This content is only available for logged in users
ShowingAll content types
Puuilo Q2/24: Growth continued in a rough market
Puuilo Plc: Financial reporting and Annual General Meeting in 2025
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