Toivo Group
0.988
EUR
-3.14 %
TOIVO
First North Finland
Real Estate Management & Development
Real Estate
1,589 following
-3.14%
-13.71%
-7.23%
-0.2%
-14.09%
-3.61%
-66.73%
-
-61.21%
sijoittajille.toivo.fi
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 (adj.) (24e)
39.73
EV/EBIT (adj.) (24e)
22.29
P/B (24e)
0.83
Dividend yield-% (24e)
-
Target price
1.25 EUR
Recommendation
Accumulate
Updated
6.11.2024
First North Finland
TOIVO
Daily low / high price
0.926 / 1.01
EUR
Market cap
58.05M EUR
Turnover
44.41K EUR
Volume
46K
Business risk
Valuation risk
Current
Previous
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 4.3 | 16.4 | 20.3 | 43.7 | 39.8 | 62.0 | 59.1 | 64.7 |
growth-% | 38.3 % | 286.3 % | 23.8 % | 115.0 % | -8.9 % | 55.9 % | -4.8 % | 9.6 % |
EBITDA | 7.2 | 15.8 | 15.6 | -0.3 | 5.9 | 14.4 | 16.4 | 16.9 |
EBIT (adj.) | 7.2 | 15.8 | 15.6 | -0.3 | 5.8 | 14.3 | 16.3 | 16.8 |
EBIT | 7.2 | 15.8 | 15.6 | -0.3 | 5.8 | 14.3 | 16.3 | 16.8 |
Profit before taxes | 6.5 | 15.1 | 14.8 | -4.2 | 1.4 | 10.7 | 12.8 | 13.3 |
Net income | 5.0 | 11.9 | 12.0 | -4.4 | 1.5 | 8.5 | 10.1 | 10.7 |
EPS (adj.) | 0.11 | 0.24 | 0.22 | -0.08 | 0.02 | 0.15 | 0.17 | 0.18 |
growth-% | 54.5 % | 115.6 % | -9.5 % | -134.8 % | 483.8 % | 18.9 % | 5.7 % | |
Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.03 | 0.04 |
Dividend ratio | 13.8 % | 17.4 % | 21.9 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 169.2 % | 96.3 % | 77.0 % | -0.7 % | 14.8 % | 23.3 % | 27.8 % | 26.2 % |
EBIT-% (adj.) | 169.2 % | 96.3 % | 77.0 % | -0.7 % | 14.5 % | 23.1 % | 27.7 % | 26.0 % |
EBIT-% | 169.2 % | 96.3 % | 77.0 % | -0.7 % | 14.5 % | 23.1 % | 27.7 % | 26.0 % |
ROE | 22.2 % | 29.2 % | 19.4 % | -6.4 % | 2.1 % | 11.5 % | 12.2 % | 11.6 % |
ROI | 13.0 % | 19.2 % | 11.2 % | -0.2 % | 3.6 % | 9.3 % | 9.7 % | 9.4 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 2.10 | 2.92 | 1.30 | 1.08 | 0.99 | 0.99 | 0.99 | 0.99 |
Shares | 45.0 | 53.1 | 58.3 | 58.5 | 58.5 | 58.5 | 58.5 | 58.5 |
Market cap | 94.5 | 154.7 | 75.5 | 63.2 | 57.8 | 57.8 | 57.8 | 57.8 |
Enterprise value | 118.5 | 195.0 | 167.4 | 162.1 | 129.0 | 126.0 | 135.6 | 129.5 |
EV/S | 27.9 | 11.9 | 8.2 | 3.7 | 3.2 | 2.0 | 2.3 | 2.0 |
EV/EBITDA | 16.5 | 12.3 | 10.7 | - | 21.9 | 8.7 | 8.2 | 7.6 |
EV/EBIT (adj.) | 16.5 | 12.3 | 10.7 | - | 22.3 | 8.8 | 8.3 | 7.7 |
EV/EBIT | 16.5 | 12.3 | 10.7 | - | 22.3 | 8.8 | 8.3 | 7.7 |
P/E (adj.) | 19.0 | 12.2 | 6.0 | - | 39.7 | 6.8 | 5.7 | 5.4 |
P/E | 19.0 | 12.2 | 6.0 | - | 39.7 | 6.8 | 5.7 | 5.4 |
P/B | 3.5 | 2.9 | 1.1 | 0.9 | 0.8 | 0.7 | 0.7 | 0.6 |
P/S | 22.2 | 9.4 | 3.7 | 1.4 | 1.5 | 0.9 | 1.0 | 0.9 |
Dividend yield | 2.0 % | 3.0 % | 4.1 % | |||||
Equity ratio | 42.8 % | 45.0 % | 38.4 % | 36.4 % | 44.3 % | 45.1 % | 45.3 % | 46.8 % |
Gearing ratio | 88.1 % | 73.9 % | 131.3 % | 144.2 % | 101.7 % | 86.9 % | 88.9 % | 74.3 % |
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 | 18.1 | 4.2 | 7.2 |
EBITDA | 2.8 | 2.9 | 2.1 | -8.1 | -0.3 | 1.2 | 1.2 | 1.1 | 2.4 |
EBIT | 2.8 | 2.9 | 2.1 | -8.1 | -0.3 | 1.2 | 1.2 | 1.1 | 2.4 |
Profit before taxes | 2.2 | 2.2 | 1.1 | -9.7 | -4.2 | -0.0 | 0.1 | -0.1 | 1.4 |
Net income | 1.6 | 1.6 | 0.9 | -8.5 | -4.4 | 0.1 | 0.4 | -0.1 | 1.1 |
ShowingAll content types
Toivo Group Plc has signed a project agreement for a regional construction project valued over EUR 20 million in Suurpelto, Espoo
Toivo Group Liiketoimintakatsaus 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