Tulikivi
0.42
EUR
+3.7 %
TULAV
NASDAQ Helsinki
Home Products
Consumer Goods & Services
4,169 following
+3.7%
-2.1%
-4.11%
-8.3%
0%
-11.39%
+3.07%
-11.02%
+200%
+4.05%
www.tulikivi.com/en/tulikivi/corporation
Tulikivi is a manufacturer of wood burning stoves. The product range is wide and the ovens are made of soapstone. In addition to the main business, sauna heaters adapted for both electric saunas and wood-fired saunas are also offered, as well as furnishing stones for kitchens, bathrooms, and saunas. The largest operations are in the Nordic region, where the products are sold through external resellers.
P/E (adj.) (24e)
21.01
EV/EBIT (adj.) (24e)
13.71
P/B (24e)
1.34
Dividend yield-% (24e)
3.33 %
Target price
0.40 EUR
Recommendation
Reduce
Updated
4.11.2024
NASDAQ Helsinki
TULAV
Daily low / high price
0.406 / 0.42
EUR
Market cap
25.15M EUR
Turnover
23.54K EUR
Volume
57K
Business risk
Valuation risk
Current
Previous
Analyst
Thomas Westerholm
Analyst
Financial calendar
Annual report
2025-03-07
General meeting
2025-04-24
Interim report
2025-05-09
Interim report
2025-08-15
Interim report
2025-11-07
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 29.2 | 33.5 | 44.3 | 45.4 | 34.3 | 34.4 | 35.2 | 36.5 |
growth-% | 1.6 % | 14.9 % | 32.1 % | 2.4 % | -24.3 % | 0.1 % | 2.3 % | 3.8 % |
EBITDA | 3.6 | 5.1 | 7.2 | 8.6 | 4.8 | 5.2 | 5.6 | 5.8 |
EBIT (adj.) | 1.2 | 2.7 | 4.7 | 5.5 | 2.3 | 2.7 | 3.1 | 3.3 |
EBIT | 1.2 | 2.7 | 4.7 | 5.5 | 2.3 | 2.7 | 3.1 | 3.3 |
Profit before taxes | 0.4 | 2.1 | 4.1 | 4.9 | 1.5 | 2.2 | 2.8 | 3.2 |
Net income | 0.2 | 1.7 | 4.9 | 3.8 | 1.2 | 1.8 | 2.2 | 2.5 |
EPS (adj.) | 0.00 | 0.03 | 0.08 | 0.06 | 0.02 | 0.03 | 0.04 | 0.04 |
growth-% | 616.9 % | 189.2 % | -23.5 % | -68.4 % | 48.1 % | 27.0 % | 13.4 % | |
Dividend | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.02 | 0.02 | 0.03 |
Dividend ratio | 15.4 % | 70.0 % | 53.0 % | 58.5 % | 60.0 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 12.4 % | 15.3 % | 16.3 % | 18.9 % | 14.1 % | 15.2 % | 16.0 % | 16.0 % |
EBIT-% (adj.) | 4.0 % | 8.1 % | 10.7 % | 12.0 % | 6.6 % | 7.8 % | 8.9 % | 9.1 % |
EBIT-% | 4.0 % | 8.1 % | 10.7 % | 12.0 % | 6.6 % | 7.8 % | 8.9 % | 9.1 % |
ROE | 3.1 % | 19.6 % | 41.2 % | 23.3 % | 6.5 % | 9.2 % | 11.1 % | 11.8 % |
ROI | 4.9 % | 11.4 % | 17.9 % | 18.2 % | 7.9 % | 10.5 % | 12.6 % | 13.7 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 0.39 | 0.48 | 0.60 | 0.47 | 0.42 | 0.42 | 0.42 | 0.42 |
Shares | 59.7 | 59.7 | 59.7 | 59.7 | 59.7 | 59.7 | 59.7 | 59.7 |
Market cap | 23.3 | 28.6 | 35.8 | 28.1 | 25.1 | 25.1 | 25.1 | 25.1 |
Enterprise value | 37.2 | 42.2 | 46.3 | 38.7 | 30.9 | 29.2 | 27.4 | 25.7 |
EV/S | 1.3 | 1.3 | 1.0 | 0.9 | 0.9 | 0.9 | 0.8 | 0.7 |
EV/EBITDA | 10.2 | 8.3 | 6.4 | 4.5 | 6.4 | 5.6 | 4.9 | 4.4 |
EV/EBIT (adj.) | 31.7 | 15.6 | 9.8 | 7.1 | 13.7 | 10.9 | 8.8 | 7.7 |
EV/EBIT | 31.7 | 15.6 | 9.8 | 7.1 | 13.7 | 10.9 | 8.8 | 7.7 |
P/E (adj.) | 97.7 | 16.7 | 7.3 | 7.4 | 21.0 | 14.2 | 11.2 | 9.8 |
P/E | 97.7 | 16.7 | 7.3 | 7.4 | 21.0 | 14.2 | 11.2 | 9.8 |
P/B | 2.9 | 3.0 | 2.5 | 1.6 | 1.3 | 1.3 | 1.2 | 1.1 |
P/S | 0.8 | 0.9 | 0.8 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 |
Dividend yield | 2.1 % | 3.3 % | 3.7 % | 5.2 % | 6.1 % | |||
Equity ratio | 24.6 % | 29.4 % | 39.0 % | 49.8 % | 57.9 % | 61.6 % | 66.5 % | 70.8 % |
Gearing ratio | 175.3 % | 142.9 % | 72.7 % | 58.4 % | 31.3 % | 21.1 % | 10.9 % | 2.6 % |
Quarter data
Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 9.9 | 45.4 | 8.5 | 9.3 | 7.2 | 9.3 | 34.3 | ||
EBITDA | 1.5 | 8.6 | 0.9 | 1.3 | 1.2 | 1.4 | 4.8 | ||
EBIT | 0.6 | 5.5 | 0.3 | 0.8 | 0.5 | 0.7 | 2.3 | ||
Profit before taxes | 0.5 | 4.9 | 0.1 | 0.6 | 0.3 | 0.6 | 1.5 | ||
Net income | 0.3 | 3.8 | 0.1 | 0.4 | 0.3 | 0.5 | 1.2 |
ShowingAll content types
Tulikivi Corporation - Managers' Transactions: NENAN Invest Oy
Tulikivi Corporation interim report 1–9/2024: Strategic projects made good progress
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