Toivo Group
1.125 EUR +2.27%1,530 investors are following this company
Toivo Group is active in the real estate sector. The company develops and manages a wide range of properties. The properties mainly consist of homes for the private sector. The vision is to own the properties in the long term with a focus on management and further development, where renovation and redevelopment account for the majority of the business. In addition to the main business, support and technical maintenance are offered. The largest share of real estate investments is found in the Nordic market.
Read moreP/E (24e)
22.18
EV/EBIT (adj.) (24e)
17.07
P/B (24e)
0.92
Dividend yield-% (24e)
-
Target price
1.20 EUR
Recommendation
Accumulate
Updated
16.5.2024
First North Finland
TOIVO
Daily low / high price
1.08 / 1.15
EUR
Market cap
66.1M EUR
Turnover
6.64K EUR
Volume
6K
Business risk
Valuation risk
Current
Previous
Analyst
![Frans-Mikael Rostedt Frans-Mikael Rostedt](https://www.inderes.se/cdn-cgi/image/format=auto,width=128,height=128,quality=90,fit=cover/https://core.inderes.fi/sites/default/files/2023-08/Frans-Mikael_Rostedt.jpg)
Frans-Mikael Rostedt
Analyst
Latest videos
Financial calendar
Interim report
2024-08-06
Interim report
2024-11-06
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Raatihuone Oy | 67.3 % | 67.3 % |
Korpi Listatut Oy | 5.7 % | 5.7 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Urho Myllymäki | 2024-04-12 | 20,000EUR |
Samuli Niemelä | 2024-04-12 | 25,000EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 4.3 | 16.4 | 20.3 | 43.7 | 50.0 | 51.7 | 74.4 | 79.2 |
growth-% | 38.3 % | 286.3 % | 23.8 % | 115.0 % | 14.5 % | 3.4 % | 43.9 % | 6.4 % |
EBITDA | 7.2 | 15.8 | 15.6 | -0.3 | 8.1 | 12.4 | 13.6 | 14.9 |
EBIT (adj.) | 7.2 | 15.8 | 15.6 | -0.3 | 8.0 | 12.4 | 13.6 | 14.9 |
EBIT | 7.2 | 15.8 | 15.6 | -0.3 | 8.0 | 12.4 | 13.6 | 14.9 |
Profit before taxes | 6.5 | 15.1 | 14.8 | -4.2 | 3.6 | 8.9 | 10.2 | 11.7 |
Net income | 5.0 | 11.9 | 12.0 | -4.4 | 3.0 | 7.0 | 8.1 | 9.4 |
EPS (adj.) | 0.11 | 0.24 | 0.22 | -0.08 | 0.05 | 0.12 | 0.14 | 0.16 |
growth-% | 54.5 % | 115.6 % | -9.5 % | -134.8 % | 135.5 % | 15.2 % | 16.2 % | |
Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.07 |
Dividend ratio | 43.8 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 169.2 % | 96.3 % | 77.0 % | -0.7 % | 16.2 % | 23.9 % | 18.3 % | 18.8 % |
EBIT-% (adj.) | 169.2 % | 96.3 % | 77.0 % | -0.7 % | 16.0 % | 23.9 % | 18.3 % | 18.8 % |
EBIT-% | 169.2 % | 96.3 % | 77.0 % | -0.7 % | 16.0 % | 23.9 % | 18.3 % | 18.8 % |
ROE | 22.2 % | 29.2 % | 19.4 % | -6.4 % | 4.3 % | 9.3 % | 9.8 % | 10.3 % |
ROI | 13.0 % | 19.2 % | 11.2 % | -0.2 % | 4.9 % | 7.8 % | 8.1 % | 8.7 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 2.92 | 1.30 | 1.15 | 1.13 | 1.13 | 1.13 | 1.13 | |
Shares | 45.0 | 53.1 | 58.3 | 58.5 | 58.5 | 58.5 | 58.5 | 58.5 |
Market cap | 154.7 | 75.5 | 67.3 | 65.9 | 65.9 | 65.9 | 65.9 | |
Enterprise value | 195.0 | 167.4 | 166.2 | 136.3 | 141.5 | 134.9 | 127.3 | |
EV/S | - | 11.9 | 8.2 | 3.8 | 2.7 | 2.7 | 1.8 | 1.6 |
EV/EBITDA | - | 12.3 | 10.7 | - | 16.9 | 11.4 | 9.9 | 8.5 |
EV/EBIT (adj.) | - | 12.3 | 10.7 | - | 17.1 | 11.4 | 9.9 | 8.5 |
EV/EBIT | - | 12.3 | 10.7 | - | 17.1 | 11.4 | 9.9 | 8.5 |
P/E (adj.) | - | 12.2 | 6.0 | - | 22.2 | 9.4 | 8.2 | 7.0 |
P/E | - | 12.2 | 6.0 | - | 22.2 | 9.4 | 8.2 | 7.0 |
P/B | - | 2.9 | 1.1 | 1.0 | 0.9 | 0.8 | 0.8 | 0.7 |
P/S | - | 9.4 | 3.7 | 1.5 | 1.3 | 1.3 | 0.9 | 0.8 |
Dividend yield | 6.2 % | |||||||
Equity ratio | 42.8 % | 45.0 % | 38.4 % | 36.4 % | 43.7 % | 44.3 % | 45.9 % | 48.2 % |
Gearing ratio | 88.1 % | 73.9 % | 131.3 % | 144.2 % | 98.4 % | 96.3 % | 79.8 % | 64.1 % |
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 13.6 | 6.1 | 13.9 | 10.1 | 43.7 | 10.3 | 18.9 | 9.8 | 11.0 |
EBITDA | 2.8 | 2.9 | 2.1 | -8.1 | -0.3 | 1.2 | 2.8 | 1.8 | 2.3 |
EBIT | 2.8 | 2.9 | 2.1 | -8.1 | -0.3 | 1.2 | 2.8 | 1.7 | 2.3 |
Profit before taxes | 2.2 | 2.2 | 1.1 | -9.7 | -4.2 | -0.0 | 1.7 | 0.7 | 1.2 |
Net income | 1.6 | 1.6 | 0.9 | -8.5 | -4.4 | 0.1 | 1.3 | 0.6 | 1.0 |
ShowingAll content types
Toivo Group Plc has signed a lease agreement with Norlandia Päiväkodit Oy
Toivo Group Plc starts community property business with Esperi Care Oy
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
Toivo Group Plc has started a project management contract worth EUR 8.7 million in Tampere
Toivo Group Plc has signed a 41,85 M€ contract with Nuveen for the implementation of a portfolio of single-family homes in the Helsinki metropolitan area.
![Toivo Group Liiketoimintakatsaus Q1 2024](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/6b7516ea-e4e0-458a-9b18-58e2f749a726.png)