Harvia
42.05
EUR
-1.52 %
HARVIA
NASDAQ Helsinki
Home Products
Consumer Goods & Services
14,813 following
-1.52%
-7.28%
-9.28%
+0.12%
-4.43%
+54.6%
+71.63%
-20.66%
+393.54%
+741%
harviagroup.com/investor-relations
Harvia is a manufacturer of sauna systems. The product range consists of complete solutions that include ready-made sauna and spa facilities, as well as electric sauna heaters, wood-fired sauna stoves, and associated furnishings. In addition, the company manufactures infrared sauna systems. Harvia operates worldwide, and the company's products are found via partners. The company was founded in 1950 and is headquartered in Muurame.
P/E (adj.) (24e)
28.71
EV/EBIT (adj.) (24e)
21.66
P/B (24e)
6.51
Dividend yield-% (24e)
1.71 %
Target price
40.00 EUR
Recommendation
Sell
Updated
8.11.2024
NASDAQ Helsinki
HARVIA
Daily low / high price
41.45 / 42.75
EUR
Market cap
786.09M EUR
Turnover
862.76K EUR
Volume
21K
Business risk
Valuation risk
Current
Previous
Latest research
Extensive report
Inderes' extensive report is an investor's handbook on customer companies covered by our research.
The latest extensive report was released
Read the reportAnalyst
Rauli Juva
Analyst
Latest videos
Financial calendar
Annual report
2025-02-13
General meeting
2025-04-08
Interim report
2025-05-07
Interim report
2025-08-07
Interim report
2025-11-06
Forum updates
Ny intervju med @rauli.juva om Harvia Harvia: Good company with a high valuation - Inderes
10/16/2024, 10:10 AM💙 3
Ny Harvia intervju med Rauli Juva Harvia Q3’24: Positive margin surprise
11/14/2024, 1:31 PM💙 2
JA ! Omfattande analys ute nu! In o läs!
9/26/2024, 9:58 AM💙 1
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 109.1 | 179.1 | 172.4 | 150.5 | 171.1 | 199.6 | 218.5 | 238.5 |
growth-% | 47.3 % | 64.2 % | -3.8 % | -12.7 % | 13.7 % | 16.6 % | 9.5 % | 9.1 % |
EBITDA | 26.7 | 52.5 | 42.2 | 39.3 | 43.8 | 51.9 | 59.2 | 66.1 |
EBIT (adj.) | 24.5 | 47.4 | 36.5 | 33.7 | 38.7 | 45.5 | 52.2 | 58.5 |
EBIT | 22.4 | 46.6 | 34.7 | 33.0 | 37.1 | 45.0 | 51.9 | 58.5 |
Profit before taxes | 20.3 | 45.2 | 36.8 | 29.5 | 33.4 | 42.1 | 49.4 | 57.1 |
Net income | 15.5 | 33.7 | 27.1 | 23.3 | 25.7 | 32.4 | 38.0 | 44.0 |
EPS (adj.) | 0.94 | 1.85 | 1.55 | 1.28 | 1.46 | 1.76 | 2.05 | 2.36 |
growth-% | 73.6 % | 96.7 % | -16.4 % | -17.1 % | 14.0 % | 20.3 % | 16.6 % | 14.6 % |
Dividend | 0.51 | 0.60 | 0.64 | 0.68 | 0.72 | 0.80 | 1.00 | 1.41 |
Dividend ratio | 61.5 % | 33.1 % | 44.0 % | 54.5 % | 52.2 % | 46.1 % | 49.1 % | 60.0 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 24.5 % | 29.3 % | 24.5 % | 26.1 % | 25.6 % | 26.0 % | 27.1 % | 27.7 % |
EBIT-% (adj.) | 22.4 % | 26.5 % | 21.2 % | 22.4 % | 22.6 % | 22.8 % | 23.9 % | 24.5 % |
EBIT-% | 20.5 % | 26.0 % | 20.1 % | 21.9 % | 21.7 % | 22.6 % | 23.7 % | 24.5 % |
ROE | 22.9 % | 45.8 % | 30.5 % | 22.7 % | 22.6 % | 24.9 % | 25.2 % | 25.1 % |
ROI | 19.4 % | 35.2 % | 21.8 % | 18.1 % | 18.4 % | 21.7 % | 26.0 % | 28.6 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 24.50 | 58.70 | 17.68 | 25.48 | 42.05 | 42.05 | 42.05 | 42.05 |
Shares | 18.6 | 18.6 | 18.7 | 18.7 | 18.7 | 18.7 | 18.7 | 18.7 |
Market cap | 456.8 | 1,091.4 | 330.0 | 475.5 | 784.8 | 784.8 | 784.8 | 784.8 |
Enterprise value | 485.8 | 1,132.3 | 384.6 | 513.1 | 837.5 | 824.0 | 803.1 | 782.0 |
EV/S | 4.5 | 6.3 | 2.2 | 3.4 | 4.9 | 4.1 | 3.7 | 3.3 |
EV/EBITDA | 18.2 | 21.6 | 9.1 | 13.1 | 19.1 | 15.9 | 13.6 | 11.8 |
EV/EBIT (adj.) | 19.9 | 23.9 | 10.5 | 15.2 | 21.7 | 18.1 | 15.4 | 13.4 |
EV/EBIT | 21.7 | 24.3 | 11.1 | 15.5 | 22.6 | 18.3 | 15.5 | 13.4 |
P/E (adj.) | 26.0 | 31.7 | 11.4 | 19.8 | 28.7 | 23.9 | 20.5 | 17.9 |
P/E | 29.5 | 32.4 | 12.2 | 20.4 | 30.5 | 24.2 | 20.6 | 17.9 |
P/B | 6.9 | 13.5 | 3.4 | 4.4 | 6.5 | 5.6 | 4.8 | 4.2 |
P/S | 4.2 | 6.1 | 1.9 | 3.2 | 4.6 | 3.9 | 3.6 | 3.3 |
Dividend yield | 2.1 % | 1.0 % | 3.6 % | 2.7 % | 1.7 % | 1.9 % | 2.4 % | 3.4 % |
Equity ratio | 41.6 % | 41.8 % | 47.1 % | 50.7 % | 48.8 % | 60.1 % | 68.1 % | 75.8 % |
Gearing ratio | 42.2 % | 48.7 % | 55.5 % | 34.6 % | 43.3 % | 27.9 % | 11.2 % | -1.5 % |
Quarter data
Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 39.4 | 150.5 | 42.4 | 43.2 | 38.7 | 46.9 | 171.1 | ||
EBITDA | 10.9 | 39.3 | 11.5 | 10.5 | 10.1 | 11.8 | 43.8 | ||
EBIT | 9.2 | 33.0 | 9.9 | 8.9 | 8.3 | 10.0 | 37.1 | ||
Profit before taxes | 8.2 | 29.5 | 9.8 | 7.8 | 6.8 | 9.0 | 33.4 | ||
Net income | 7.2 | 23.3 | 7.5 | 5.9 | 5.5 | 6.9 | 25.7 |
ShowingAll content types
Harvia Q3'24: Efficiency at work
Harvia Plc, Q3'24
Join Inderes community
Don't miss out - create an account and get all the possible benefits
Inderes account
Followings and notifications on followed companies
Analyst comments and recommendations
Stock comparison tool & other popular tools