Stock 0IU9 WULFF-YHTIÖT OYJ
Add to a list
To use this feature you must be a member
Log inSign up

Financials Wulff-Yhtiöt Oyj London S.E.

Equities

0IU9

FI0009008452

Business Support Supplies

Market Closed - London S.E.
Other stock markets
 09:55:00 29/03/2019 pm IST 		5-day change 1st Jan Change
1.7 EUR -.--% Intraday chart for Wulff-Yhtiöt Oyj -65.09% -65.09%
10/06 Wulff-Yhtiöt Oyj acquired Tilitoimisto Raahen Tase Oy for ?1.9 million. CI
22/04 Wulff-Yhtiöt Oyj Provides Earnings Guidance for the Year 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 16.51 - -
Enterprise Value (EV) 1 19.25 28.84 45.33 35.29 24.9 16.51 29.91 16.51
P/E ratio 11.8 x 10.1 x 5.66 x 7.31 x 6.29 x 9 x 8.38 x 6.75 x
Yield 6.21% 3.7% 2.64% 4.26% 7.69% 6.17% 6.58% 7%
Capitalization / Revenue 0.21 x 0.38 x 0.37 x 0.22 x 0.14 x 0.16 x 0.15 x 0.15 x
EV / Revenue 0.21 x 0.38 x 0.37 x 0.22 x 0.14 x 0.16 x 0.15 x 0.15 x
EV / EBITDA 39,40,880 x 42,10,861 x 36,49,236 x 35,98,723 x 25,93,389 x - 25,02,167 x 22,62,231 x
EV / FCF -3.37 x 10.6 x -28.9 x 23 x 4.88 x 27.5 x 6.61 x 5.69 x
FCF Yield -29.6% 9.42% -3.46% 4.35% 20.5% 3.63% 15.1% 17.6%
Price to Book 1 x 1.62 x 1.8 x 1.09 x 0.62 x - 0.72 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 2.430 2.430 2.430
Announcement Date 17/02/20 22/02/21 21/02/22 20/02/23 19/02/24 - - -
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 93.78 102.6 110.4 113.6
EBITDA 3.067 5.204 9.128 6.213 5.11 - 6.6 7.3
EBIT 1 1.57 3.541 3.885 3.988 3.17 3.4 4.1 4.6
Operating Margin 2.79% 6.15% 4.3% 3.9% 3.38% 3.31% 3.71% 4.05%
Earnings before Tax (EBT) 1.194 3.101 6.552 3.273 2.132 - 2.8 3.5
Net income 1.039 2.174 5.896 3.052 2.087 - 2 2.5
Net margin 1.84% 3.78% 6.52% 2.99% 2.23% - 1.81% 2.2%
EPS 2 0.1500 0.3200 0.8700 0.4500 0.3100 0.2700 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% 0.58% 2.26% 2.55%
FCF Conversion (EBITDA) - 39.66% - 15.66% 53.13% - 37.88% 39.73%
FCF Conversion (Net income) - 94.94% - 31.88% 130.09% - 125% 116%
Dividend per Share 2 0.1100 0.1200 0.1300 0.1400 0.1500 0.1500 0.1600 0.1700
Announcement Date 17/02/20 22/02/21 21/02/22 20/02/23 19/02/24 - - -
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
Net sales 1 27.64 25.61 24.87 24.01 27.68 - 24.36 21.23 22.93 23.28
EBITDA 1 - 1.799 - - 1.765 - 1.308 1.096 1.581 0.889
EBIT 1 1.475 1.207 0.398 1.166 1.218 - 0.832 0.628 1.093 0.39
Operating Margin 5.34% 4.71% 1.6% 4.86% 4.4% - 3.41% 2.96% 4.77% 1.68%
Earnings before Tax (EBT) 1 0.695 1.001 0.224 1.013 1.035 - 0.541 0.113 0.802 0.075
Net income 1 - 0.914 - - 1.087 0.561 0.598 0.119 0.809 0.201
Net margin - 3.57% - - 3.93% - 2.45% 0.56% 3.53% 0.86%
EPS 2 0.0900 0.1300 0.0200 0.1300 0.1600 0.0800 0.0900 0.0200 0.1200 0.0300
Dividend per Share 0.1300 - - - - - - - - -
Announcement Date 21/02/22 25/04/22 25/07/22 24/10/22 20/02/23 24/04/23 17/07/23 23/10/23 19/02/24 22/04/24
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 7.16 6.92 12 12.9 11.6 - 13.4 -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) 2.336 x 1.33 x 1.317 x 2.081 x 2.279 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% - 8.7% -
ROA (Net income/ Total Assets) - - - - - - - -
Assets - - - - - - - -
Book Value Per Share 1.760 2.000 2.730 3.020 3.170 - 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% 2.81% 2.73%
Announcement Date 17/02/20 22/02/21 21/02/22 20/02/23 19/02/24 - - -
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

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
UNDERPERFORM
Number of Analysts
1
Last Close Price
2.43 EUR
Average target price
2.7 EUR
Spread / Average Target
+11.11%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Office Supplies Wholesale

1st Jan change Capi.
CREATIVE NEWTECH LIMITED Stock Creative Newtech Limited
+14.76% 11Cr
Office Supplies Wholesale
  1. Stock Market
  2. Equities
  3. WUF1V Stock
  4. 0IU9 Stock
  5. Financials Wulff-Yhtiöt Oyj