Log in to your Inderes Free account to see all free content on this page.
Wulff Group
2.93
EUR
-0.68 %
WUF1V
NASDAQ Helsinki
Industrial Goods & Services
Industrials
4,005 following
www.wulff.fi/en
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 (adj.) (24e)
8.78
EV/EBIT (adj.) (24e)
9.17
P/B (24e)
0.89
Dividend yield-% (24e)
5.12 %
Target price
3.10 EUR
Recommendation
Reduce
Updated
21.10.2024
NASDAQ Helsinki
WUF1V
Daily low / high price
2.85 / 2.95
EUR
Market cap
20.24M EUR
Turnover
6.61K EUR
Volume
2.3K
Business risk
Valuation risk
Current
Previous
Analyst
Olli Koponen
Analyst
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
Saa kyllä kannattavuuden ja tuloksen osalta Olli melkoisesti nostella ennusteita.
7/18/2024, 9:33 AM💙 4
Income statement
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 57.5 | 90.4 | 102.2 | 93.8 | 103.1 | 110.0 | 113.4 | 116.5 |
| growth-% | 2.1 % | 57.2 % | 13.0 % | -8.2 % | 10.0 % | 6.6 % | 3.2 % | 2.6 % |
| EBITDA | 5.2 | 9.1 | 6.2 | 5.1 | 6.0 | 7.0 | 7.5 | 7.8 |
| EBIT (adj.) | 3.5 | 3.9 | 4.0 | 3.5 | 3.8 | 4.4 | 4.6 | 4.9 |
| EBIT | 3.5 | 6.9 | 4.0 | 3.2 | 3.6 | 4.4 | 4.6 | 4.9 |
| Profit before taxes | 3.1 | 6.5 | 3.3 | 2.1 | 2.5 | 3.2 | 3.5 | 3.8 |
| Net income | 2.2 | 5.9 | 3.1 | 2.1 | 2.1 | 2.2 | 2.4 | 2.6 |
| EPS (adj.) | 0.32 | 0.43 | 0.45 | 0.36 | 0.33 | 0.33 | 0.35 | 0.38 |
| growth-% | 90.7 % | 33.2 % | 4.2 % | -20.1 % | -6.4 % | -2.1 % | 7.9 % | 7.5 % |
| 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 % | 48.3 % | 49.0 % | 48.2 % | 47.5 % |
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 % | 5.8 % | 6.3 % | 6.6 % | 6.7 % |
| EBIT-% (adj.) | 6.2 % | 4.3 % | 3.9 % | 3.8 % | 3.7 % | 4.0 % | 4.1 % | 4.2 % |
| EBIT-% | 6.2 % | 7.6 % | 3.9 % | 3.4 % | 3.5 % | 4.0 % | 4.1 % | 4.2 % |
| ROE | 17.0 % | 36.8 % | 15.7 % | 9.9 % | 9.7 % | 9.7 % | 9.9 % | 10.1 % |
| ROI | 16.1 % | 25.1 % | 11.8 % | 9.2 % | 10.0 % | 11.2 % | 11.9 % | 12.4 % |
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 | 3.85 | 1.95 | 2.93 | 2.93 | 2.93 | 2.93 |
| Shares | 6.8 | 6.8 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 |
| Market cap | 21.9 | 33.3 | 26.4 | 13.4 | 20.1 | 20.1 | 20.1 | 20.1 |
| Enterprise value | 30.1 | 45.3 | 39.4 | 25.0 | 34.9 | 34.3 | 33.7 | 32.9 |
| EV/S | 0.5 | 0.5 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
| EV/EBITDA | 5.8 | 5.0 | 6.3 | 4.9 | 5.8 | 4.9 | 4.5 | 4.2 |
| EV/EBIT (adj.) | 8.5 | 11.6 | 9.9 | 7.1 | 9.2 | 7.9 | 7.3 | 6.7 |
| EV/EBIT | 8.5 | 6.6 | 9.9 | 7.9 | 9.6 | 7.9 | 7.3 | 6.7 |
| P/E (adj.) | 10.1 | 11.5 | 8.6 | 5.5 | 8.8 | 9.0 | 8.3 | 7.7 |
| P/E | 10.1 | 5.6 | 8.6 | 6.4 | 9.4 | 9.0 | 8.3 | 7.7 |
| P/B | 1.6 | 1.8 | 1.3 | 0.6 | 0.9 | 0.8 | 0.8 | 0.8 |
| P/S | 0.4 | 0.4 | 0.3 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 |
| Dividend yield | 3.7 % | 2.6 % | 3.6 % | 7.7 % | 5.1 % | 5.5 % | 5.8 % | 6.1 % |
| Equity ratio | 40.4 % | 37.2 % | 39.5 % | 44.5 % | 39.6 % | 41.3 % | 42.5 % | 44.1 % |
| Gearing ratio | 57.4 % | 62.1 % | 60.7 % | 53.0 % | 65.2 % | 59.7 % | 54.2 % | 48.3 % |
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 | 22.9 | 93.8 | 23.3 | 25.5 | 26.2 | 28.2 | 103.1 | 27.0 | 27.9 |
| EBITDA | 1.6 | 5.1 | 0.9 | 1.7 | 1.4 | 2.0 | 6.0 | 1.2 | 1.8 |
| EBIT | 1.1 | 3.2 | 0.4 | 1.2 | 0.8 | 1.3 | 3.6 | 0.6 | 1.2 |
| Profit before taxes | 0.8 | 2.1 | 0.1 | 1.1 | 0.4 | 0.9 | 2.5 | 0.3 | 0.9 |
| Net income | 0.8 | 2.1 | 0.2 | 1.0 | 0.3 | 0.6 | 2.1 | 0.2 | 0.6 |
Login required
This content is only available for logged in users
ShowingAll content types
Wulff Group Plc's Half-Year Financial Report January-June 2024: Wulff had a successful quarter – net sales increased and profitability improved
Wulff-Yhtiöt Oyj: ADDITION to Wulff Group Plc's stock exchange release on June 10, 2024 regarding a business acquisition
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