WULFF-YHTIÖT OYJ |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.48 EUR | -0.40% |
|
+0.81% | +27.18% |
| Apr. 22 | Wulff-Yhtiöt Oyj Provides Earnings Guidance for the Year 2024 | CI |
| Apr. 22 | Wulff-Yhtiöt Oyj Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 12.09 | 21.91 | 33.31 | 22.36 | 13.25 | 16.92 | - | - |
| Enterprise Value (EV) 1 | 19.25 | 28.84 | 45.33 | 35.29 | 24.9 | 30.52 | 30.32 | 16.92 |
| P/E ratio | 11.8 x | 10.1 x | 5.66 x | 7.31 x | 6.29 x | 10.4 x | 8.59 x | 6.92 x |
| Yield | 6.21% | 3.7% | 2.64% | 4.26% | 7.69% | 6.02% | 6.43% | 6.83% |
| Capitalization / Revenue | 0.21 x | 0.38 x | 0.37 x | 0.22 x | 0.14 x | 0.17 x | 0.15 x | 0.15 x |
| EV / Revenue | 0.34 x | 0.5 x | 0.5 x | 0.35 x | 0.27 x | 0.3 x | 0.28 x | 0.15 x |
| EV / EBITDA | 6.28 x | 5.54 x | 4.97 x | 5.68 x | 4.87 x | 5.45 x | 4.59 x | 2.32 x |
| EV / FCF | -5.37 x | 14 x | -39.3 x | 36.3 x | 9.17 x | 50.9 x | 12.1 x | 5.84 x |
| FCF Yield | -18.6% | 7.16% | -2.55% | 2.76% | 10.9% | 1.97% | 8.24% | 17.1% |
| Price to Book | 1 x | 1.62 x | 1.8 x | 1.09 x | 0.62 x | 0.77 x | 0.74 x | - |
| Nbr of stocks (in thousands) | 6,829 | 6,763 | 6,770 | 6,796 | 6,796 | 6,796 | - | - |
| Reference price 2 | 1.770 | 3.240 | 4.920 | 3.290 | 1.950 | 2.490 | 2.490 | 2.490 |
| Announcement Date | 2/17/20 | 2/22/21 | 2/21/22 | 2/20/23 | 2/19/24 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 56.34 | 57.54 | 90.42 | 102.2 | 93.78 | 102.4 | 110 | 113.6 |
| EBITDA 1 | 3.067 | 5.204 | 9.128 | 6.213 | 5.11 | 5.6 | 6.6 | 7.3 |
| EBIT 1 | 1.57 | 3.541 | 3.885 | 3.988 | 3.17 | 3.1 | 4 | 4.6 |
| Operating Margin | 2.79% | 6.15% | 4.3% | 3.9% | 3.38% | 3.03% | 3.64% | 4.05% |
| Earnings before Tax (EBT) 1 | 1.194 | 3.101 | 6.552 | 3.273 | 2.132 | 1.9 | 2.8 | 3.5 |
| Net income 1 | 1.039 | 2.174 | 5.896 | 3.052 | 2.087 | 1.6 | 2 | 2.5 |
| Net margin | 1.84% | 3.78% | 6.52% | 2.99% | 2.23% | 1.56% | 1.82% | 2.2% |
| EPS 2 | 0.1500 | 0.3200 | 0.8700 | 0.4500 | 0.3100 | 0.2400 | 0.2900 | 0.3600 |
| Free Cash Flow 1 | -3.582 | 2.064 | -1.154 | 0.973 | 2.715 | 0.6 | 2.5 | 2.9 |
| FCF margin | -6.36% | 3.59% | -1.28% | 0.95% | 2.9% | 0.59% | 2.27% | 2.55% |
| FCF Conversion (EBITDA) | - | 39.66% | - | 15.66% | 53.13% | 10.71% | 37.88% | 39.73% |
| FCF Conversion (Net income) | - | 94.94% | - | 31.88% | 130.09% | 37.5% | 125% | 116% |
| Dividend per Share 2 | 0.1100 | 0.1200 | 0.1300 | 0.1400 | 0.1500 | 0.1500 | 0.1600 | 0.1700 |
| Announcement Date | 2/17/20 | 2/22/21 | 2/21/22 | 2/20/23 | 2/19/24 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 27.64 | 25.61 | 24.87 | 24.01 | 27.68 | - | 24.36 | 21.23 | 22.93 | 23.28 | 24.3 | 27.2 | 27.7 |
| EBITDA 1 | - | 1.799 | - | - | 1.765 | - | 1.308 | 1.096 | 1.581 | 0.889 | 1.3 | 1.6 | 1.8 |
| EBIT 1 | 1.475 | 1.207 | 0.398 | 1.166 | 1.218 | - | 0.832 | 0.628 | 1.093 | 0.39 | 0.8 | 0.9 | 1.1 |
| Operating Margin | 5.34% | 4.71% | 1.6% | 4.86% | 4.4% | - | 3.41% | 2.96% | 4.77% | 1.68% | 3.29% | 3.31% | 3.97% |
| Earnings before Tax (EBT) 1 | 0.695 | 1.001 | 0.224 | 1.013 | 1.035 | - | 0.541 | 0.113 | 0.802 | 0.075 | 0.4 | 0.5 | 0.9 |
| Net income 1 | - | 0.914 | - | - | 1.087 | 0.561 | 0.598 | 0.119 | 0.809 | 0.201 | 0.4 | 0.4 | 0.6 |
| Net margin | - | 3.57% | - | - | 3.93% | - | 2.45% | 0.56% | 3.53% | 0.86% | 1.65% | 1.47% | 2.17% |
| EPS 2 | 0.0900 | 0.1300 | 0.0200 | 0.1300 | 0.1600 | 0.0800 | 0.0900 | 0.0200 | 0.1200 | 0.0300 | 0.0600 | 0.0600 | 0.0900 |
| Dividend per Share | 0.1300 | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 2/21/22 | 4/25/22 | 7/25/22 | 10/24/22 | 2/20/23 | 4/24/23 | 7/17/23 | 10/23/23 | 2/19/24 | 4/22/24 | - | - | - |
1EUR in Million2EUR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 7.16 | 6.92 | 12 | 12.9 | 11.6 | 13.6 | 13.4 | - |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 2.336 x | 1.33 x | 1.317 x | 2.081 x | 2.279 x | 2.429 x | 2.03 x | - |
| Free Cash Flow 1 | -3.58 | 2.06 | -1.15 | 0.97 | 2.72 | 0.6 | 2.5 | 2.9 |
| ROE (net income / shareholders' equity) | 8.5% | 19.1% | 36.3% | 15.5% | 9.9% | 7.5% | 8.7% | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - | - |
| Book Value Per Share 2 | 1.760 | 2.000 | 2.730 | 3.020 | 3.170 | 3.220 | 3.360 | - |
| Cash Flow per Share 2 | 0.5500 | 0.4100 | 0.7300 | 0.5900 | 0.6700 | 0.7400 | 0.8200 | - |
| Capex 1 | 7.36 | 0.72 | - | 2.48 | 1.65 | 4.5 | 3.1 | 3.1 |
| Capex / Sales | 13.06% | 1.25% | - | 2.43% | 1.76% | 4.39% | 2.82% | 2.73% |
| Announcement Date | 2/17/20 | 2/22/21 | 2/21/22 | 2/20/23 | 2/19/24 | - | - | - |
1EUR in Million2EUR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
UNDERPERFORM
Number of Analysts
1
Last Close Price
2.49
EUR
Average target price
2.8
EUR
Spread / Average Target
+12.45%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +21.54% | 18.39M | |
| -10.30% | 102M |
- Stock Market
- Equities
- WUF1V Stock
- Financials Wulff-Yhtiöt Oyj
