Company Overview
Wulff-Yhtiöt Oyj is a Finnish public company that operates as a leading provider of human resources, staffing, and consulting services. The company's primary mission is to deliver innovative solutions that support the growth and development of its clients' businesses. With a strong focus on customer satisfaction, Wulff-Yhtiöt Oyj aims to provide exceptional service and expertise in various industries, including construction, manufacturing, and services.
The company's core values are built around the principles of innovation, customer-centricity, and collaboration. Wulff-Yhtiöt Oyj is committed to fostering a culture of continuous learning and improvement, where employees are empowered to think creatively and develop new solutions. By prioritizing its customers' needs and delivering high-quality services, the company seeks to establish long-term relationships and drive business growth.
Key Products/Services
Wulff-Yhtiöt Oyj offers a range of products and services that cater to the diverse needs of its clients. Some of the key offerings include:
- Human Resources Services: Wulff-Yhtiöt Oyj provides comprehensive HR solutions, including recruitment, staffing, and employee management.
- Consulting Services: The company offers expert consulting services in areas such as strategy development, operational improvement, and change management.
- Talent Management: Wulff-Yhtiöt Oyj specializes in talent management, helping clients identify, develop, and retain top talent.
- Staffing Services: The company provides temporary and permanent staffing solutions to meet the changing needs of its clients' businesses.
The benefits of Wulff-Yhtiöt Oyj's products and services include improved operational efficiency, enhanced employee engagement, and increased competitiveness in the market. By partnering with Wulff-Yhtiöt Oyj, clients can access a pool of skilled professionals, expert consulting services, and tailored solutions that support their business growth.
Benefits and Competitive Advantage
Wulff-Yhtiöt Oyj's unique selling proposition lies in its ability to deliver innovative solutions that address the complex needs of its clients' businesses. The company's expertise in human resources, staffing, and consulting services enables it to provide tailored support that drives business growth and improves operational efficiency.
The benefits of investing in Wulff-Yhtiöt Oyj include access to a pool of skilled professionals, expert consulting services, and tailored solutions that support business growth. By partnering with the company, investors can tap into its expertise and experience in various industries, including construction, manufacturing, and services.
Valuation
| 2022 | 2023 | 2024 | 2025 | 2026 (e) | 2027 (e) | 2028 (e) | |
|---|---|---|---|---|---|---|---|
| Number of Shares (million) | 6.8 | 6.8 | 6.8 | 6.8 | 6.8 | 6.8 | 6.8 |
| Target Valuation (MEur) | 48.5 | 49.9 | 44.3 | 47.7 | 54.5 | 57.7 | 57.7 |
| Targer Price | 7.1 | 7.34 | 6.51 | 7.03 | 8.03 | 8.48 | 8.48 |
| Potential, % | 115.6 | 275.2 | 112.0 | 76.7 | 96.0 | 107.6 | 107.6 |
| Recommendation | Buy | Buy | Buy | Buy | Buy | Buy | Buy |
| MCAP (MEur) | 22.5 | 13.3 | 20.9 | 27.0 | 27.8 | 27.8 | 27.8 |
| Price | 3.3 | 1.96 | 3.08 | 3.97 | 4.09 | 4.09 | 4.09 |
| EV | 35.0 | 25.0 | 35.0 | 40.0 | 42.0 | 38.0 | 32.0 |
| P/S | 0.22 | 0.14 | 0.2 | 0.22 | 0.2 | 0.19 | 0.16 |
| EV/S | 0.35 | 0.26 | 0.34 | 0.33 | 0.3 | 0.25 | 0.19 |
| EV/EBIT | 8.87 | 7.74 | 11.13 | 10.09 | 8.52 | 7.78 | 6.03 |
| P/E | 7.14 | 6.18 | 11.44 | 11.92 | 6.86 | 7.11 | 6.57 |
| P/B | 1.05 | 0.62 | 0.94 | 1.17 | 0.98 | 0.86 | 0.76 |
| P/OCF | 5.63 | 2.91 | 5.07 | 4.2 | 4.21 | 2.89 | 2.28 |
| EV/OCF | 8.87 | 5.38 | 8.6 | 6.26 | 6.3 | 3.94 | 2.61 |
| P/FCF | 28.99 | 5.19 | -38.07 | 3.32 | 4.06 | 7.76 | 4.53 |
| EV/FCF | 45.65 | 9.61 | -64.56 | 4.95 | 6.07 | 10.6 | 5.18 |
Income Statement
| 2022 | 2023 | 2024 | 2025 | 2026 (e) | 2027 (e) | 2028 (e) | |
|---|---|---|---|---|---|---|---|
| Revenue | 102.2 | 93.8 | 102.8 | 122.3 | 139.1 | 149.8 | 170.5 |
| Rev. Growth, % | 13.1 | -8.2 | 9.6 | 19.0 | 13.7 | 7.7 | 13.8 |
| Ebit | 4.0 | 3.2 | 3.2 | 4.0 | 4.9 | 4.9 | 5.3 |
| Ebit Growth, % | 25.0 | -20.0 | 0.0 | 25.0 | 22.5 | 0.0 | 8.2 |
| Ebit, % | 3.9 | 3.4 | 3.1 | 3.3 | 3.5 | 3.3 | 3.1 |
| Profit | 3.1 | 2.1 | 1.8 | 2.3 | 4.1 | 3.9 | 4.2 |
| EPS | 0.45 | 0.31 | 0.26 | 0.34 | 0.6 | 0.57 | 0.62 |
| Profit Growth, % | 0.0 | -32.3 | -14.3 | 27.8 | 78.3 | -4.9 | 7.7 |
| Profit, % | 3.0 | 2.2 | 1.8 | 1.9 | 2.9 | 2.6 | 2.5 |
Balance Sheet
| 2022 | 2023 | 2024 | 2025 | 2026 (e) | 2027 (e) | 2028 (e) | |
|---|---|---|---|---|---|---|---|
| Inventory | 14.1 | 12.3 | 12.8 | 11.2 | 13.3 | 12.3 | 12.1 |
| Acc. Receivable | 16.8 | 14.9 | 14.3 | 17.0 | 18.5 | 18.6 | 18.4 |
| Cash | 1.0 | 0.2 | 1.1 | 2.1 | 7.6 | 11.2 | 17.3 |
| Equity | 21.3 | 21.5 | 22.1 | 23.2 | 28.4 | 32.3 | 36.5 |
| ROE, % | 14.6 | 9.8 | 8.1 | 9.9 | 14.4 | 12.1 | 11.5 |
| ROCE, % | 11.3 | 9.7 | 8.5 | 10.4 | 9.8 | 9.1 | 9.2 |
| Net Debt | 12.9 | 11.3 | 14.5 | 13.3 | 13.8 | 10.2 | 4.0 |
| Gearing, % | 60.6 | 52.5 | 65.6 | 57.3 | 48.4 | 31.5 | 11.0 |
| Equity ratio, % | 39.4 | 43.4 | 40.4 | 38.4 | 39.4 | 42.5 | 46.2 |
| Acc. Payable | 18.6 | 15.6 | 16.1 | 19.2 | 17.5 | 16.3 | 15.8 |
| Total Assets | 54.1 | 49.6 | 54.8 | 60.3 | 72.0 | 76.1 | 79.0 |
| ROA, % | 5.7 | 4.2 | 3.3 | 3.8 | 5.7 | 5.1 | 5.3 |
Cash Flow
| 2022 | 2023 | 2024 | 2025 | 2026 (e) | 2027 (e) | 2028 (e) | |
|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 4.0 | 4.6 | 4.1 | 6.4 | 6.6 | 9.6 | 12.2 |
| Investment Cash Flow | -3.2 | -2.0 | -4.7 | 1.7 | 0.2 | -6.0 | -6.0 |
| Free Cash Flow | 0.8 | 2.6 | -0.5 | 8.1 | 6.8 | 3.6 | 6.1 |
| OCF/CAPEX | 1.24 | 2.27 | 0.88 | 0.0 | 0.0 | 1.59 | 2.02 |
| Financial Cash Flow | -0.5 | -3.4 | 1.5 | 7.1 | 1.1 | 0.0 | 0.0 |
Disclaimer
Risk Disclosure: Trading in financial instruments involves high risks including the risk of losing some, or all, of your investment amount, and may not be suitable for all investors. Prices are extremely volatile and may be affected by external factors such as financial, regulatory or political events. Trading on margin increases the financial risks.
Before deciding to trade in financial instrument you should be fully informed of the risks and costs associated with trading the financial markets, carefully consider your investment objectives, level of experience, and risk appetite, and seek professional advice where needed.
The data contained in this website is not necessarily real-time nor accurate. The data and prices on the website are not provided by any market or exchange, but may be provided by market makers, and so prices may not be accurate and may differ from the actual price at any given market, meaning prices are indicative and not appropriate for trading purposes.
Contact: quant@quantfactory.eu