Log in to your Inderes Free account to see all free content on this page.
Tulikivi
0.42
EUR
+3.7 %
TULAV
NASDAQ Helsinki
Home Products
Consumer Goods & Services
4,169 following
+3.7%
-4.11%
-8.3%
0%
-11.39%
+3.07%
-11.02%
+200%
+4.05%
www.tulikivi.com/en/tulikivi/corporation
Tulikivi is a manufacturer of wood burning stoves. The product range is wide and the ovens are made of soapstone. In addition to the main business, sauna heaters adapted for both electric saunas and wood-fired saunas are also offered, as well as furnishing stones for kitchens, bathrooms, and saunas. The largest operations are in the Nordic region, where the products are sold through external resellers.
P/E (adj.) (24e)
21.01
EV/EBIT (adj.) (24e)
13.71
P/B (24e)
1.34
Dividend yield-% (24e)
3.33 %
Target price
0.40 EUR
Recommendation
Reduce
Updated
4.11.2024
NASDAQ Helsinki
TULAV
Daily low / high price
0.406 / 0.42
EUR
Market cap
25.15M EUR
Turnover
25.18K EUR
Volume
60K
Business risk
Valuation risk
Current
Previous
Analyst
Thomas Westerholm
Analyst
Financial calendar
Annual report
07.03.2025
General meeting
24.04.2025
Interim report
09.05.2025
Interim report
15.08.2025
Interim report
07.11.2025
Major OwnersSource: Millistream Market Data AB
| Owner | Capital | Votes |
|---|---|---|
| Vauhkonen Matti Heikki | 10.4 % | 10.4 % |
| Laakkonen Mikko Kalervo | 9.3 % | 9.3 % |
Premium
This content is for our Premium customers only.
Insider Transactions
| Insider | Date | Total value |
|---|---|---|
| Niko Haavisto | 08.11.2024 | 10,155EUR |
| Heikki Vauhkonen | 07.05.2024 | 18,000EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 29.2 | 33.5 | 44.3 | 45.4 | 34.3 | 34.4 | 35.2 | 36.5 |
| growth-% | 1.6 % | 14.9 % | 32.1 % | 2.4 % | -24.3 % | 0.1 % | 2.3 % | 3.8 % |
| EBITDA | 3.6 | 5.1 | 7.2 | 8.6 | 4.8 | 5.2 | 5.6 | 5.8 |
| EBIT (adj.) | 1.2 | 2.7 | 4.7 | 5.5 | 2.3 | 2.7 | 3.1 | 3.3 |
| EBIT | 1.2 | 2.7 | 4.7 | 5.5 | 2.3 | 2.7 | 3.1 | 3.3 |
| Profit before taxes | 0.4 | 2.1 | 4.1 | 4.9 | 1.5 | 2.2 | 2.8 | 3.2 |
| Net income | 0.2 | 1.7 | 4.9 | 3.8 | 1.2 | 1.8 | 2.2 | 2.5 |
| EPS (adj.) | 0.00 | 0.03 | 0.08 | 0.06 | 0.02 | 0.03 | 0.04 | 0.04 |
| growth-% | 616.9 % | 189.2 % | -23.5 % | -68.4 % | 48.1 % | 27.0 % | 13.4 % | |
| Dividend | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.02 | 0.02 | 0.03 |
| Dividend ratio | 15.4 % | 70.0 % | 53.0 % | 58.5 % | 60.0 % |
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-% | 12.4 % | 15.3 % | 16.3 % | 18.9 % | 14.1 % | 15.2 % | 16.0 % | 16.0 % |
| EBIT-% (adj.) | 4.0 % | 8.1 % | 10.7 % | 12.0 % | 6.6 % | 7.8 % | 8.9 % | 9.1 % |
| EBIT-% | 4.0 % | 8.1 % | 10.7 % | 12.0 % | 6.6 % | 7.8 % | 8.9 % | 9.1 % |
| ROE | 3.1 % | 19.6 % | 41.2 % | 23.3 % | 6.5 % | 9.2 % | 11.1 % | 11.8 % |
| ROI | 4.9 % | 11.4 % | 17.9 % | 18.2 % | 7.9 % | 10.5 % | 12.6 % | 13.7 % |
Login required
This content is only available for logged in users
Valuation
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Share price (EUR) | 0.39 | 0.48 | 0.60 | 0.47 | 0.42 | 0.42 | 0.42 | 0.42 |
| Shares | 59.7 | 59.7 | 59.7 | 59.7 | 59.7 | 59.7 | 59.7 | 59.7 |
| Market cap | 23.3 | 28.6 | 35.8 | 28.1 | 25.1 | 25.1 | 25.1 | 25.1 |
| Enterprise value | 37.2 | 42.2 | 46.3 | 38.7 | 30.9 | 29.2 | 27.4 | 25.7 |
| EV/S | 1.3 | 1.3 | 1.0 | 0.9 | 0.9 | 0.9 | 0.8 | 0.7 |
| EV/EBITDA | 10.2 | 8.3 | 6.4 | 4.5 | 6.4 | 5.6 | 4.9 | 4.4 |
| EV/EBIT (adj.) | 31.7 | 15.6 | 9.8 | 7.1 | 13.7 | 10.9 | 8.8 | 7.7 |
| EV/EBIT | 31.7 | 15.6 | 9.8 | 7.1 | 13.7 | 10.9 | 8.8 | 7.7 |
| P/E (adj.) | 97.7 | 16.7 | 7.3 | 7.4 | 21.0 | 14.2 | 11.2 | 9.8 |
| P/E | 97.7 | 16.7 | 7.3 | 7.4 | 21.0 | 14.2 | 11.2 | 9.8 |
| P/B | 2.9 | 3.0 | 2.5 | 1.6 | 1.3 | 1.3 | 1.2 | 1.1 |
| P/S | 0.8 | 0.9 | 0.8 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 |
| Dividend yield | 2.1 % | 3.3 % | 3.7 % | 5.2 % | 6.1 % | |||
| Equity ratio | 24.6 % | 29.4 % | 39.0 % | 49.8 % | 57.9 % | 61.6 % | 66.5 % | 70.8 % |
| Gearing ratio | 175.3 % | 142.9 % | 72.7 % | 58.4 % | 31.3 % | 21.1 % | 10.9 % | 2.6 % |
Login required
This content is only available for logged in users
Quarter data
| Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.9 | 45.4 | 8.5 | 9.3 | 7.2 | 9.3 | 34.3 | ||
| EBITDA | 1.5 | 8.6 | 0.9 | 1.3 | 1.2 | 1.4 | 4.8 | ||
| EBIT | 0.6 | 5.5 | 0.3 | 0.8 | 0.5 | 0.7 | 2.3 | ||
| Profit before taxes | 0.5 | 4.9 | 0.1 | 0.6 | 0.3 | 0.6 | 1.5 | ||
| Net income | 0.3 | 3.8 | 0.1 | 0.4 | 0.3 | 0.5 | 1.2 |
Login required
This content is only available for logged in users
ShowingAll content types
Tulikivi Corporation - Managers' Transactions: NENAN Invest Oy
Tulikivi Corporation interim report 1–9/2024: Strategic projects made good progress
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
Tulikivi Corporation has appointed Mikko Kuoppa as the head of the sauna business and a member of the company's management team
Tulikivi is revising downward and focusing its guidance for 2024: Net sales are expected to be EUR 33 to 37 million and comparable operating profit is expected to be approximately EUR 2 to 3 million
Tulikivi Corporation half year financial report 1–6/2024: Key projects progressing well
The EIA report of the Suomussalmi talc project submitted to ELY center
