Wulff Group
2.89
EUR
+1.4 %
WUF1V
NASDAQ Helsinki
Industrial Goods & Services
Industrials
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.
Analyst
Financial calendar
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
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 | 2.89 | 2.89 | 2.89 | 2.89 |
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 | 19.8 | 19.8 | 19.8 | 19.8 |
Enterprise value | 30.1 | 45.3 | 39.4 | 25.0 | 34.6 | 34.1 | 33.5 | 32.7 |
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 | 9.1 | 7.8 | 7.2 | 6.7 |
EV/EBIT | 8.5 | 6.6 | 9.9 | 7.9 | 9.5 | 7.8 | 7.2 | 6.7 |
P/E (adj.) | 10.1 | 11.5 | 8.6 | 5.5 | 8.7 | 8.8 | 8.2 | 7.6 |
P/E | 10.1 | 5.6 | 8.6 | 6.4 | 9.3 | 8.8 | 8.2 | 7.6 |
P/B | 1.6 | 1.8 | 1.3 | 0.6 | 0.9 | 0.8 | 0.8 | 0.7 |
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 % | 5.2 % | 5.5 % | 5.9 % | 6.2 % |
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
Wulff Group Plc's Interim Report January—September 2024: Wulff reports a strong quarter – net sales and operating profit increased
Wulff Group Plc's Half-Year Financial Report January-June 2024: Wulff had a successful quarter – net sales increased and profitability improved
Join Inderes community
Don't miss out - create an account and get all the possible benefits