25 XP   0   0   10

Wulff-Yhtiot Oy
Buy, Hold or Sell?

Let's analyze Wulff together

I guess you are interested in Wulff-Yhtiot Oy. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Wulff-Yhtiot Oy. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Wulff-Yhtiot Oy

I send you an email if I find something interesting about Wulff-Yhtiot Oy.

Quick analysis of Wulff (30 sec.)










What can you expect buying and holding a share of Wulff? (30 sec.)

How much money do you get?

How much money do you get?
‚ā¨0.24
When do you have the money?
1 year
How often do you get paid?
72.5%

What is your share worth?

Current worth
‚ā¨3.22
Expected worth in 1 year
‚ā¨3.36
How sure are you?
75.0%

+ What do you gain per year?

Total Gains per Share
‚ā¨0.36
Return On Investment
13.4%

For what price can you sell your share?

Current Price per Share
‚ā¨2.67
Expected price per share
‚ā¨2.59 - ‚ā¨2.9
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

1. Valuation of Wulff (5 min.)




Live pricePrice per Share (EOD)

‚ā¨2.67

Intrinsic Value Per Share

‚ā¨-3.06 - ‚ā¨-3.85

Total Value Per Share

‚ā¨0.15 - ‚ā¨-0.63

2. Growth of Wulff (5 min.)




Is Wulff growing?

Current yearPrevious yearGrowGrow %
How rich?$23.8m$22.5m$889.1k3.8%

How much money is Wulff making?

Current yearPrevious yearGrowGrow %
Making money$470.7k$736.1k-$265.3k-56.4%
Net Profit Margin1.9%2.6%--

How much money comes from the company's main activities?

3. Financial Health of Wulff (5 min.)




4. Comparing to competitors in the Business Equipment & Supplies industry (5 min.)




  Industry Rankings (Business Equipment & Supplies)  


Richest
#61 / 70

Most Revenue
#45 / 70

Most Profit
#42 / 70
3rd party ad coffee SUPPORTERis ad-free.

What can you expect buying and holding a share of Wulff? (5 min.)

Welcome investor! Wulff's management wants to use your money to grow the business. In return you get a share of Wulff.

What can you expect buying and holding a share of Wulff?

First you should know what it really means to hold a share of Wulff. And how you can make/lose money.

Speculation

The Price per Share of Wulff is ‚ā¨2.67. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Wulff.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Wulff, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is ‚ā¨3.22. Based on the TTM, the Book Value Change Per Share is ‚ā¨0.03 per quarter. Based on the YOY, the Book Value Change Per Share is ‚ā¨0.02 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is ‚ā¨0.05 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Wulff.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 ‚ā¨% of Price per Share‚ā¨% of Price per Share‚ā¨% of Price per Share‚ā¨% of Price per Share‚ā¨% of Price per Share
Usd Eps0.031.2%0.051.9%0.114.0%0.114.2%0.072.6%
Usd Book Value Change Per Share-0.02-0.7%0.041.4%0.020.7%0.114.1%0.041.4%
Usd Dividend Per Share0.000.0%0.062.2%0.052.0%0.072.6%0.062.3%
Usd Total Gains Per Share-0.02-0.7%0.103.6%0.072.7%0.186.6%0.103.6%
Usd Price Per Share2.79-2.97-3.77-3.27-2.44-
Price to Earnings Ratio21.64-29.23-16.37-17.40-13.29-
Price-to-Total Gains Ratio-155.34--16.91--37.42-0.10-4.77-
Price to Book Ratio0.80-0.86-1.15-1.19-1.04-
Price-to-Total Gains Ratio-155.34--16.91--37.42-0.10-4.77-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share2.91297
Number of shares343
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.060.07
Usd Book Value Change Per Share0.040.11
Usd Total Gains Per Share0.100.18
Gains per Quarter (343 shares)33.4060.65
Gains per Year (343 shares)133.58242.60
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1815212494149233
2163105258187298476
3244157392281447719
4325209526374596962
54072616604687451205
64883147945628941448
756936692865510431691
8651418106274911921934
9732470119684213412177
10813523133093614902420

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%19.01.00.095.0%32.03.05.080.0%57.03.021.070.4%
Book Value Change Per Share2.02.00.050.0%8.04.00.066.7%14.06.00.070.0%22.018.00.055.0%37.044.00.045.7%
Dividend per Share3.00.01.075.0%10.00.02.083.3%17.00.03.085.0%29.00.011.072.5%59.00.022.072.8%
Total Gains per Share3.01.00.075.0%10.02.00.083.3%17.03.00.085.0%30.010.00.075.0%58.023.00.071.6%
3rd party ad coffee SUPPORTERis ad-free.

Fundamentals of Wulff

About Wulff-Yhtiot Oy

Wulff-Yhtiöt Oyj, together with its subsidiaries, provides workplace products, IT supplies, ergonomics, printing, international exhibition, and event services in Finland, Sweden, Norway, Denmark, Estonia, other European countries, and internationally. The company operates through two segments: Contract Customers and Expertise Sales. It offers hygiene and protection, care, first aid, site, and coffee products; office supplies, cleaning and property maintenance, financial management and staffing, and occupational safety services. In addition, the company offers local office, accountancy, contract, print and document management, corporate catering, well-being at work, studio, branding, and exhibition services. It serves micro and small companies through wulffinkulma.fi, a webshop; and wulff.fi, as well as through sales professionals and stores. The company was formerly known as Beltton Group Plc and changed its name to Wulff-Yhtiöt Oyj in 2008. Wulff-Yhtiöt Oyj was founded in 1890 and is headquartered in Espoo, Finland.

Fundamental data was last updated by Penke on 2024-07-02 10:34:06.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating inefficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is able to pay all its debts with equity.

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is overpriced.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

1.1. Profitability of Wulff-Yhtiot Oy.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit¬†Wulff earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare¬†Wulff to the¬†Business Equipment & Supplies industry mean.
  • A Net Profit Margin of 0.9%¬†means that¬†€0.01 for each €1¬†in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Wulff-Yhtiot Oy:

  • The MRQ is 0.9%. The company is not making a profit/loss.
  • The TTM is 1.9%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ0.9%TTM1.9%-1.0%
TTM1.9%YOY2.6%-0.8%
TTM1.9%5Y3.4%-1.6%
5Y3.4%10Y2.2%+1.2%
Compared to industry (Business Equipment & Supplies)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9%3.0%-2.1%
TTM1.9%4.0%-2.1%
YOY2.6%3.3%-0.7%
5Y3.4%3.7%-0.3%
10Y2.2%4.0%-1.8%
1.1.2. Return on Assets

Shows how efficient Wulff is using its assets to generate profit.

  • Above 5% is considered healthy¬†but always compare¬†Wulff to the¬†Business Equipment & Supplies industry mean.
  • 0.4% Return on Assets means that¬†Wulff generated¬†€0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Wulff-Yhtiot Oy:

  • The MRQ is 0.4%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.8%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.4%TTM0.8%-0.5%
TTM0.8%YOY1.3%-0.4%
TTM0.8%5Y1.5%-0.7%
5Y1.5%10Y1.1%+0.4%
Compared to industry (Business Equipment & Supplies)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4%0.8%-0.4%
TTM0.8%1.0%-0.2%
YOY1.3%1.1%+0.2%
5Y1.5%1.0%+0.5%
10Y1.1%1.2%-0.1%
1.1.3. Return on Equity

Shows how efficient Wulff is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare¬†Wulff to the¬†Business Equipment & Supplies industry mean.
  • 0.9% Return on Equity means Wulff generated €0.01¬†for each¬†€1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Wulff-Yhtiot Oy:

  • The MRQ is 0.9%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.0%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.9%TTM2.0%-1.1%
TTM2.0%YOY3.3%-1.3%
TTM2.0%5Y4.2%-2.2%
5Y4.2%10Y2.9%+1.3%
Compared to industry (Business Equipment & Supplies)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9%2.0%-1.1%
TTM2.0%2.0%+0.0%
YOY3.3%1.8%+1.5%
5Y4.2%1.9%+2.3%
10Y2.9%2.2%+0.7%
3rd party ad coffee SUPPORTERis ad-free.

1.2. Operating Efficiency of Wulff-Yhtiot Oy.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Wulff is operating .

  • Measures how much profit Wulff makes for each €1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare¬†Wulff to the¬†Business Equipment & Supplies industry mean.
  • An Operating Margin of 0.0%¬†means the company generated €0.00 ¬†for each €1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Wulff-Yhtiot Oy:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM0.4%-0.4%
TTM0.4%YOY3.7%-3.3%
TTM0.4%5Y4.2%-3.8%
5Y4.2%10Y2.5%+1.7%
Compared to industry (Business Equipment & Supplies)
PeriodCompanyIndustry (mean)+/- 
MRQ-5.0%-5.0%
TTM0.4%2.0%-1.6%
YOY3.7%3.7%0.0%
5Y4.2%4.5%-0.3%
10Y2.5%3.6%-1.1%
1.2.2. Operating Ratio

Measures how efficient Wulff is keeping operating costs low.

  • Below 1 is considered healthy (always compare to¬†Business Equipment & Supplies industry mean).
  • An Operation Ratio of 1.68 means that the operating costs are €1.68 for each €1 in net sales.

Let's take a look of the Operating Ratio trends of Wulff-Yhtiot Oy:

  • The MRQ is 1.680. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.667. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.680TTM1.667+0.013
TTM1.667YOY1.665+0.002
TTM1.6675Y1.629+0.038
5Y1.62910Y1.389+0.240
Compared to industry (Business Equipment & Supplies)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6801.518+0.162
TTM1.6671.490+0.177
YOY1.6651.515+0.150
5Y1.6291.508+0.121
10Y1.3891.216+0.173
3rd party ad coffee SUPPORTERis ad-free.

1.3. Liquidity of Wulff-Yhtiot Oy.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Wulff is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to¬†Business Equipment & Supplies industry mean).
  • A Current Ratio of 1.44¬†means the company has €1.44 in assets for each €1 in short-term debts.

Let's take a look of the Current Ratio trends of Wulff-Yhtiot Oy:

  • The MRQ is 1.441. The company is just able to pay all its short-term debts.
  • The TTM is 1.449. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.441TTM1.449-0.008
TTM1.449YOY1.376+0.073
TTM1.4495Y1.269+0.180
5Y1.26910Y0.959+0.310
Compared to industry (Business Equipment & Supplies)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4411.774-0.333
TTM1.4491.875-0.426
YOY1.3761.822-0.446
5Y1.2691.869-0.600
10Y0.9591.644-0.685
1.3.2. Quick Ratio

Measures if Wulff is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but¬†always compare¬†Wulff to the¬†Business Equipment & Supplies industry mean.
  • A Quick Ratio of 0.00¬†means the company can pay off €0.00 for each €1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Wulff-Yhtiot Oy:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM0.569-0.569
TTM0.569YOY0.776-0.208
TTM0.5695Y0.576-0.007
5Y0.57610Y0.631-0.055
Compared to industry (Business Equipment & Supplies)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.752-0.752
TTM0.5690.765-0.196
YOY0.7760.834-0.058
5Y0.5760.892-0.316
10Y0.6310.929-0.298
3rd party ad coffee SUPPORTERis ad-free.

1.4. Solvency of Wulff-Yhtiot Oy.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Wulff assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare¬†Wulff to Business Equipment & Supplies industry mean.
  • A Debt to Asset Ratio of 0.59¬†means that Wulff assets are¬†financed with 58.8% credit (debt) and the remaining percentage (100% - 58.8%)¬†is financed by its owners/shareholders.¬†

Let's take a look of the Debt to Asset Ratio trends of Wulff-Yhtiot Oy:

  • The MRQ is 0.588. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.586. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.588TTM0.586+0.002
TTM0.586YOY0.615-0.029
TTM0.5865Y0.618-0.032
5Y0.61810Y0.598+0.020
Compared to industry (Business Equipment & Supplies)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5880.408+0.180
TTM0.5860.427+0.159
YOY0.6150.421+0.194
5Y0.6180.409+0.209
10Y0.5980.418+0.180
1.4.2. Debt to Equity Ratio

Measures if Wulff is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but¬†always compare¬†Wulff to the¬†Business Equipment & Supplies industry mean.
  • A Debt to Equity ratio of 144.7% means that company has €1.45 debt for each €1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Wulff-Yhtiot Oy:

  • The MRQ is 1.447. The company is able to pay all its debts with equity. +1
  • The TTM is 1.431. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.447TTM1.431+0.016
TTM1.431YOY1.633-0.201
TTM1.4315Y1.688-0.257
5Y1.68810Y1.565+0.123
Compared to industry (Business Equipment & Supplies)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4470.744+0.703
TTM1.4310.821+0.610
YOY1.6330.785+0.848
5Y1.6880.719+0.969
10Y1.5650.770+0.795
3rd party ad coffee SUPPORTERis ad-free.

2. Market Valuation of Wulff-Yhtiot Oy

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

Measures¬†how much money you pay¬†for each share for¬†every €1 in earnings Wulff generates.

  • Above 15 is considered overpriced but¬†always compare¬†Wulff to the¬†Business Equipment & Supplies industry mean.
  • A PE ratio of 21.64 means the investor is paying €21.64¬†for every €1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Wulff-Yhtiot Oy:

  • The EOD is 22.569. Based on the earnings, the company is fair priced.
  • The MRQ is 21.639. Based on the earnings, the company is fair priced.
  • The TTM is 29.231. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD22.569MRQ21.639+0.930
MRQ21.639TTM29.231-7.592
TTM29.231YOY16.367+12.864
TTM29.2315Y17.396+11.835
5Y17.39610Y13.286+4.109
Compared to industry (Business Equipment & Supplies)
PeriodCompanyIndustry (mean)+/- 
EOD22.56916.228+6.341
MRQ21.63915.988+5.651
TTM29.23115.476+13.755
YOY16.36716.419-0.052
5Y17.39615.416+1.980
10Y13.28623.999-10.713
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Wulff-Yhtiot Oy:

  • The EOD is -3.679. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -3.528. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -3.770. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-3.679MRQ-3.528-0.152
MRQ-3.528TTM-3.770+0.242
TTM-3.770YOY1.116-4.886
TTM-3.7705Y0.979-4.748
5Y0.97910Y0.686+0.292
Compared to industry (Business Equipment & Supplies)
PeriodCompanyIndustry (mean)+/- 
EOD-3.6794.637-8.316
MRQ-3.5285.182-8.710
TTM-3.7704.964-8.734
YOY1.1162.258-1.142
5Y0.9792.731-1.752
10Y0.6867.457-6.771
3rd party ad coffee SUPPORTERis ad-free.
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Wulff is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy¬†(always compare to Business Equipment & Supplies industry mean).
  • A PB ratio of 0.80 means the investor is paying €0.80¬†for each €1 in book value.

Let's take a look of the Price to Book Ratio trends of Wulff-Yhtiot Oy:

  • The EOD is 0.830. Based on the equity, the company is cheap. +2
  • The MRQ is 0.795. Based on the equity, the company is cheap. +2
  • The TTM is 0.865. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.830MRQ0.795+0.034
MRQ0.795TTM0.865-0.070
TTM0.865YOY1.146-0.281
TTM0.8655Y1.192-0.327
5Y1.19210Y1.036+0.156
Compared to industry (Business Equipment & Supplies)
PeriodCompanyIndustry (mean)+/- 
EOD0.8301.753-0.923
MRQ0.7951.883-1.088
TTM0.8651.905-1.040
YOY1.1461.933-0.787
5Y1.1922.155-0.963
10Y1.0362.546-1.510
2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Wulff-Yhtiot Oy compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---0.0160.035-147%0.016-203%0.100-117%0.033-149%
Book Value Per Share--3.2193.159+2%3.024+6%2.535+27%2.119+52%
Current Ratio--1.4411.449-1%1.376+5%1.269+14%0.959+50%
Debt To Asset Ratio--0.5880.586+0%0.615-4%0.618-5%0.598-2%
Debt To Equity Ratio--1.4471.431+1%1.633-11%1.688-14%1.565-8%
Dividend Per Share---0.054-100%0.049-100%0.063-100%0.056-100%
Eps--0.0300.046-36%0.099-70%0.102-71%0.064-54%
Free Cash Flow Per Share---0.1810.130-240%0.016-1254%0.070-360%0.042-533%
Free Cash Flow To Equity Per Share---0.1810.142-228%-0.006-97%0.069-362%0.050-464%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.875+14%
Intrinsic Value_10Y_max---3.847--------
Intrinsic Value_10Y_min---3.065--------
Intrinsic Value_1Y_max--0.246--------
Intrinsic Value_1Y_min--0.242--------
Intrinsic Value_3Y_max--0.257--------
Intrinsic Value_3Y_min--0.256--------
Intrinsic Value_5Y_max---0.311--------
Intrinsic Value_5Y_min---0.247--------
Market Cap18145320.000+4%17397770.24018485124.490-6%23609086.800-26%20765304.012-16%15568609.431+12%
Net Profit Margin--0.0090.019-53%0.026-67%0.034-75%0.022-61%
Operating Margin---0.004-100%0.037-100%0.042-100%0.025-100%
Operating Ratio--1.6801.667+1%1.665+1%1.629+3%1.389+21%
Pb Ratio0.830+4%0.7950.865-8%1.146-31%1.192-33%1.036-23%
Pe Ratio22.569+4%21.63929.231-26%16.367+32%17.396+24%13.286+63%
Price Per Share2.670+4%2.5602.720-6%3.458-26%2.998-15%2.238+14%
Price To Free Cash Flow Ratio-3.679-4%-3.528-3.770+7%1.116-416%0.979-460%0.686-614%
Price To Total Gains Ratio-162.012-4%-155.337-16.906-89%-37.419-76%0.103-150944%4.766-3359%
Quick Ratio---0.569-100%0.776-100%0.576-100%0.631-100%
Return On Assets--0.0040.008-55%0.013-70%0.015-75%0.011-64%
Return On Equity--0.0090.020-54%0.033-72%0.042-78%0.029-68%
Total Gains Per Share---0.0160.089-118%0.065-125%0.162-110%0.089-119%
Usd Book Value--23864534.00023422406.250+2%22533241.250+6%19082844.650+25%15998696.750+49%
Usd Book Value Change Per Share---0.0180.038-147%0.017-203%0.109-117%0.036-149%
Usd Book Value Per Share--3.5123.446+2%3.300+6%2.765+27%2.312+52%
Usd Dividend Per Share---0.059-100%0.053-100%0.068-100%0.061-100%
Usd Eps--0.0320.050-36%0.108-70%0.111-71%0.070-54%
Usd Free Cash Flow---1345203.000963898.500-240%116191.500-1258%503769.250-367%201234.950-768%
Usd Free Cash Flow Per Share---0.1980.142-240%0.017-1254%0.076-360%0.046-533%
Usd Free Cash Flow To Equity Per Share---0.1980.155-228%-0.006-97%0.076-362%0.054-464%
Usd Market Cap19796544.120+4%18980967.33220167270.819-6%25757513.699-26%22654946.677-16%16985352.889+12%
Usd Price Per Share2.913+4%2.7932.968-6%3.772-26%3.271-15%2.442+14%
Usd Profit--219291.000470766.500-53%736152.250-70%782792.500-72%492504.675-55%
Usd Revenue--25397389.00025040904.750+1%27769495.750-9%22348971.350+14%19609961.300+30%
Usd Total Gains Per Share---0.0180.097-118%0.071-125%0.177-110%0.097-119%
 EOD+4 -4MRQTTM+7 -28YOY+9 -265Y+10 -2510Y+13 -23

3.2. Fundamental Score

Let's check the fundamental score of Wulff-Yhtiot Oy based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1522.569
Price to Book Ratio (EOD)Between0-10.830
Net Profit Margin (MRQ)Greater than00.009
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.000
Current Ratio (MRQ)Greater than11.441
Debt to Asset Ratio (MRQ)Less than10.588
Debt to Equity Ratio (MRQ)Less than11.447
Return on Equity (MRQ)Greater than0.150.009
Return on Assets (MRQ)Greater than0.050.004
Total4/10 (40.0%)

3.3. Technical Score

Let's check the technical score of Wulff-Yhtiot Oy based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5060.693
Ma 20Greater thanMa 502.493
Ma 50Greater thanMa 1002.510
Ma 100Greater thanMa 2002.515
OpenGreater thanClose2.420
Total2/5 (40.0%)



Latest Balance Sheet

Balance Sheet of 2024-03-31. Currency in EUR. All numbers in thousands.

Summary
Total Assets53,080
Total Liabilities31,206
Total Stockholder Equity21,567
 As reported
Total Liabilities 31,206
Total Stockholder Equity+ 21,567
Total Assets = 53,080

Assets

Total Assets53,080
Total Current Assets29,086
Long-term Assets23,995
Total Current Assets
Cash And Cash Equivalents 757
Inventory 13,600
Total Current Assets  (as reported)29,086
Total Current Assets  (calculated)14,357
+/- 14,729
Long-term Assets
Property Plant Equipment 9,152
Goodwill 10,161
Intangible Assets 2,702
Long-term Assets  (as reported)23,995
Long-term Assets  (calculated)22,015
+/- 1,980

Liabilities & Shareholders' Equity

Total Current Liabilities20,186
Long-term Liabilities11,020
Total Stockholder Equity21,567
Total Current Liabilities
Short Long Term Debt 4,012
Other Current Liabilities 15,600
Total Current Liabilities  (as reported)20,186
Total Current Liabilities  (calculated)19,612
+/- 574
Long-term Liabilities
Long term Debt 10,278
Capital Lease Obligations Min Short Term Debt1,132
Long-term Liabilities Other -1
Long-term Liabilities  (as reported)11,020
Long-term Liabilities  (calculated)11,409
+/- 389
Total Stockholder Equity
Retained Earnings 11,988
Total Stockholder Equity (as reported)21,567
Total Stockholder Equity (calculated)11,988
+/- 9,579
Other
Capital Stock2,650
Common Stock Shares Outstanding 6,796
Net Debt 13,533
Net Invested Capital 35,857
Net Working Capital 8,900



Balance Sheet

Currency in EUR. All numbers in thousands.

 Trend2024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-30
> Total Assets 
39,026
38,697
39,710
37,132
39,624
35,324
35,094
35,690
37,298
38,121
37,148
37,785
38,450
40,679
40,400
48,327
47,898
42,335
40,480
39,931
39,898
39,451
38,213
37,293
46,757
45,708
45,127
45,238
45,308
46,025
44,420
43,232
43,347
44,505
43,538
41,854
42,289
41,515
41,827
40,179
39,967
35,156
34,369
34,358
34,104
34,759
30,545
29,315
29,228
28,514
26,479
26,117
26,657
25,432
26,427
26,577
26,089
24,933
25,757
25,140
27,217
26,412
32,908
34,143
34,362
33,093
33,530
36,043
35,454
35,353
35,271
56,489
53,805
52,045
53,057
53,258
53,673
54,119
53,641
52,567
52,380
49,550
53,080
53,08049,55052,38052,56753,64154,11953,67353,25853,05752,04553,80556,48935,27135,35335,45436,04333,53033,09334,36234,14332,90826,41227,21725,14025,75724,93326,08926,57726,42725,43226,65726,11726,47928,51429,22829,31530,54534,75934,10434,35834,36935,15639,96740,17941,82741,51542,28941,85443,53844,50543,34743,23244,42046,02545,30845,23845,12745,70846,75737,29338,21339,45139,89839,93140,48042,33547,89848,32740,40040,67938,45037,78537,14838,12137,29835,69035,09435,32439,62437,13239,71038,69739,026
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
16,338
17,355
17,637
17,060
15,834
16,619
16,090
16,651
16,076
17,480
16,634
16,509
15,218
15,343
17,872
17,719
17,233
17,124
35,234
32,959
31,399
31,600
31,644
31,889
31,968
31,553
30,718
30,530
27,314
29,086
29,08627,31430,53030,71831,55331,96831,88931,64431,60031,39932,95935,23417,12417,23317,71917,87215,34315,21816,50916,63417,48016,07616,65116,09016,61915,83417,06017,63717,35516,33800000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
419
642
718
598
213
459
429
416
476
519
574
487
348
329
598
819
480
459
4,037
1,896
797
982
1,399
611
1,028
430
526
219
151
757
7571512195264301,0286111,3999827971,8964,03745948081959832934848757451947641642945921359871864241900000000000000000000000000000000000000000000000000000
       Net Receivables 
13,406
7,359
11,276
11,918
12,378
7,611
11,207
10,845
12,310
8,586
11,077
11,492
12,194
12,556
11,540
13,674
14,428
13,088
12,296
12,360
12,700
11,336
11,495
10,442
14,987
13,246
13,013
13,962
15,431
14,769
16,121
14,927
15,659
15,777
15,578
14,713
15,723
13,032
14,636
14,568
14,074
11,628
11,747
11,992
12,028
12,498
11,218
11,303
11,468
10,107
8,770
8,962
9,812
8,473
9,486
9,409
9,315
8,639
9,261
8,624
9,102
8,364
17
16
16
8,006
8,109
9,189
8,460
8,066
8,844
16,547
17,615
17,211
17,162
17,674
17,979
16,800
17,219
16,732
16,452
12,743
0
012,74316,45216,73217,21916,80017,97917,67417,16217,21117,61516,5478,8448,0668,4609,1898,1098,0061616178,3649,1028,6249,2618,6399,3159,4099,4868,4739,8128,9628,77010,10711,46811,30311,21812,49812,02811,99211,74711,62814,07414,56814,63613,03215,72314,71315,57815,77715,65914,92716,12114,76915,43113,96213,01313,24614,98710,44211,49511,33612,70012,36012,29613,08814,42813,67411,54012,55612,19411,49211,0778,58612,31010,84511,2077,61112,37811,91811,2767,35913,406
       Other Current Assets 
0
3,300
0
0
0
4,329
1,286
1,102
1,448
4,142
1,202
1,102
1,012
0
1,026
0
0
0
0
0
0
0
1
1
0
0
0
0
1
14
0
0
0
340
0
0
1
335
0
0
0
120
0
0
0
45
0
0
1
395
262
0
0
149
0
0
0
23
-1
0
0
9
0
0
1
1
-1
-1
2
0
0
0
-1
0
-1
0
1
0
0
0
1
-1
0
0-1100010-10-10002-1-11100900-123000149002623951004500012000033510034000014100001100000001,02601,0121,1021,2024,1421,4481,1021,2864,3290003,3000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
15,428
17,509
17,852
17,874
18,188
18,171
17,735
18,120
18,148
21,255
20,846
20,646
21,457
21,614
21,784
22,151
22,087
21,849
21,851
22,236
23,995
23,99522,23621,85121,84922,08722,15121,78421,61421,45720,64620,84621,25518,14818,12017,73518,17118,18817,87417,85217,50915,42800000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
5,585
5,482
5,726
5,769
5,651
5,635
5,685
5,520
5,402
5,127
5,109
5,046
4,984
4,913
4,979
5,587
5,450
2,829
2,507
2,501
2,368
2,338
2,419
2,255
2,073
1,952
1,912
2,079
2,267
2,285
2,038
1,907
1,984
2,102
2,146
2,137
2,030
1,890
1,953
1,757
1,687
1,536
1,501
1,382
1,288
1,094
1,043
866
826
453
432
570
508
472
472
453
491
499
632
603
687
663
5,742
7,749
8,211
8,025
8,420
8,460
8,157
8,051
7,796
10,741
10,484
9,994
9,773
10,234
10,094
10,038
9,828
9,417
9,142
9,049
9,152
9,1529,0499,1429,4179,82810,03810,09410,2349,7739,99410,48410,7417,7968,0518,1578,4608,4208,0258,2117,7495,7426636876036324994914534724725085704324538268661,0431,0941,2881,3821,5011,5361,6871,7571,9531,8902,0302,1372,1462,1021,9841,9072,0382,2852,2672,0791,9121,9522,0732,2552,4192,3382,3682,5012,5072,8295,4505,5874,9794,9134,9845,0465,1095,1275,4025,5205,6855,6355,6515,7695,7265,4825,585
       Goodwill 
4,744
4,490
4,363
4,236
4,109
3,982
4,542
4,542
4,542
4,542
4,542
4,697
4,697
4,903
4,903
7,737
7,737
7,204
7,204
7,204
7,204
8,356
8,356
8,356
10,824
10,658
10,804
10,858
10,622
9,501
9,507
9,414
9,396
9,467
9,484
9,500
9,574
9,546
9,592
9,491
8,883
7,845
7,830
7,782
7,794
7,730
7,755
7,068
7,020
6,916
6,910
6,873
6,838
6,850
6,854
6,835
6,834
6,801
6,731
6,706
8,192
8,160
8,138
8,114
8,095
8,131
8,046
8,124
8,113
8,194
8,187
8,182
8,173
8,160
8,930
8,873
8,850
8,821
8,801
8,737
8,770
8,825
10,161
10,1618,8258,7708,7378,8018,8218,8508,8738,9308,1608,1738,1828,1878,1948,1138,1248,0468,1318,0958,1148,1388,1608,1926,7066,7316,8016,8346,8356,8546,8506,8386,8736,9106,9167,0207,0687,7557,7307,7947,7827,8307,8458,8839,4919,5929,5469,5749,5009,4849,4679,3969,4149,5079,50110,62210,85810,80410,65810,8248,3568,3568,3567,2047,2047,2047,2047,7377,7374,9034,9034,6974,6974,5424,5424,5424,5424,5423,9824,1094,2364,3634,4904,744
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
57
92
92
130
57
105
105
105
57
182
169
105
57
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000057105169182571051051055713092925700000000000000000000000000000000000000000000000000000
       Intangible Assets 
4,965
4,490
4,706
4,586
4,440
3,982
4,851
4,865
4,868
4,874
4,889
5,110
5,123
5,357
5,342
8,289
8,248
7,791
7,831
7,800
7,768
8,938
8,976
8,960
12,171
11,915
12,024
12,021
11,888
10,460
10,929
10,863
10,789
10,805
10,753
10,718
10,884
10,836
10,964
10,834
10,168
9,025
8,996
8,842
8,730
8,460
8,427
7,632
7,535
7,357
7,301
7,220
7,209
7,183
7,284
7,230
7,231
7,068
7,105
348
298
254
266
374
350
501
528
565
544
689
1,026
1,062
1,020
1,241
1,510
1,274
1,417
1,663
1,829
1,974
2,057
2,475
2,702
2,7022,4752,0571,9741,8291,6631,4171,2741,5101,2411,0201,0621,0266895445655285013503742662542983487,1057,0687,2317,2307,2847,1837,2097,2207,3017,3577,5357,6328,4278,4608,7308,8428,9969,02510,16810,83410,96410,83610,88410,71810,75310,80510,78910,86310,92910,46011,88812,02112,02411,91512,1718,9608,9768,9387,7687,8007,8317,7918,2488,2895,3425,3575,1235,1104,8894,8744,8684,8654,8513,9824,4404,5864,7064,4904,965
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
17,509
17,852
-1
18,188
0
1
0
1
0
0
-1
1
1
1
-2
-1
0
0
-2
0
0-200-1-2111-100101018,188-117,85217,509100000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
20,923
18,846
19,296
17,456
20,185
18,111
17,340
18,755
20,417
20,323
19,324
20,660
21,095
22,489
22,193
30,260
29,887
21,701
20,080
20,313
20,377
19,320
18,493
17,976
27,875
26,865
26,197
27,267
27,724
29,211
27,830
26,763
26,882
27,310
26,235
24,927
25,052
23,848
24,094
24,058
24,923
22,294
21,577
22,271
22,386
22,015
17,913
17,385
17,224
15,935
14,237
14,366
14,775
13,330
14,264
15,578
15,219
13,857
14,685
14,152
15,551
14,326
20,752
22,285
22,656
20,714
21,190
22,855
21,623
21,093
20,651
38,301
34,875
32,703
32,366
33,097
32,686
33,577
32,716
31,662
31,270
27,564
31,206
31,20627,56431,27031,66232,71633,57732,68633,09732,36632,70334,87538,30120,65121,09321,62322,85521,19020,71422,65622,28520,75214,32615,55114,15214,68513,85715,21915,57814,26413,33014,77514,36614,23715,93517,22417,38517,91322,01522,38622,27121,57722,29424,92324,05824,09423,84825,05224,92726,23527,31026,88226,76327,83029,21127,72427,26726,19726,86527,87517,97618,49319,32020,37720,31320,08021,70129,88730,26022,19322,48921,09520,66019,32420,32320,41718,75517,34018,11120,18517,45619,29618,84620,923
   > Total Current Liabilities 
9,558
8,422
8,975
7,229
9,974
9,437
8,669
10,091
11,744
12,149
12,231
13,511
13,906
14,248
13,908
19,418
19,247
14,211
12,446
12,680
12,739
12,787
12,194
11,671
18,251
18,599
17,452
19,193
19,137
20,673
20,009
18,689
19,344
19,773
18,864
18,172
18,513
17,738
18,214
18,504
19,598
17,431
16,850
18,230
18,570
18,607
14,639
14,645
14,129
13,074
11,655
11,997
12,886
11,646
12,134
13,550
13,371
12,107
13,166
12,716
13,226
12,107
15,089
15,155
15,829
14,438
14,798
15,686
15,606
15,294
15,201
28,279
25,530
22,536
22,650
24,384
24,524
21,954
21,761
21,811
22,182
17,397
20,186
20,18617,39722,18221,81121,76121,95424,52424,38422,65022,53625,53028,27915,20115,29415,60615,68614,79814,43815,82915,15515,08912,10713,22612,71613,16612,10713,37113,55012,13411,64612,88611,99711,65513,07414,12914,64514,63918,60718,57018,23016,85017,43119,59818,50418,21417,73818,51318,17218,86419,77319,34418,68920,00920,67319,13719,19317,45218,59918,25111,67112,19412,78712,73912,68012,44614,21119,24719,41813,90814,24813,90613,51112,23112,14911,74410,0918,6699,4379,9747,2298,9758,4229,558
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,834
3,712
4,852
3,112
635
2,261
2,532
3,206
1,260
2,966
4,301
4,923
2,539
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000002,5394,9234,3012,9661,2603,2062,5322,2616353,1124,8523,7122,83400000000000000000000000000000000000000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,834
3,712
4,852
3,112
635
2,261
2,532
3,206
1,260
2,966
4,301
4,923
2,539
3,751
2,565
3,462
2,888
3,640
6,499
4,030
2,166
4,157
5,512
6,394
2,752
4,732
5,148
5,944
1,281
4,012
4,0121,2815,9445,1484,7322,7526,3945,5124,1572,1664,0306,4993,6402,8883,4622,5653,7512,5394,9234,3012,9661,2603,2062,5322,2616353,1124,8523,7122,83400000000000000000000000000000000000000000000000000000
       Accounts payable 
0
2,546
0
0
0
9,437
0
0
0
3,365
0
0
0
3,553
0
0
0
3,322
0
0
0
2,834
10,492
10,296
17,156
3,852
0
0
0
8,753
0
0
0
8,804
0
0
0
8,415
0
0
0
7,375
0
0
0
7,536
0
0
0
5,999
0
0
0
5,277
0
0
0
5,769
0
0
0
5,226
0
0
0
5,829
0
0
0
4,995
0
0
0
9,646
0
0
0
10,086
0
0
0
8,590
0
08,59000010,0860009,6460004,9950005,8290005,2260005,7690005,2770005,9990007,5360007,3750008,4150008,8040008,7530003,85217,15610,29610,4922,8340003,3220003,5530003,3650009,4370002,5460
       Other Current Liabilities 
0
5,876
0
0
0
0
8,669
10,091
11,744
4,311
12,231
13,511
13,906
4,701
13,908
19,418
19,247
9,220
12,446
12,680
12,739
8,173
0
0
0
12,442
15,337
17,037
17,119
9,495
17,218
14,756
14,713
8,834
16,456
15,794
15,116
7,638
15,025
15,162
14,281
7,217
12,329
12,704
12,800
7,280
11,107
11,945
11,537
5,654
10,009
10,762
10,102
5,173
10,506
10,680
10,259
5,602
10,905
10,184
10,020
2,182
11,303
10,110
10,243
1,968
10,440
12,439
11,508
2,255
10,928
20,646
20,461
2,275
17,721
18,251
17,508
2,211
16,401
16,066
15,706
491
15,600
15,60049115,70616,06616,4012,21117,50818,25117,7212,27520,46120,64610,9282,25511,50812,43910,4401,96810,24310,11011,3032,18210,02010,18410,9055,60210,25910,68010,5065,17310,10210,76210,0095,65411,53711,94511,1077,28012,80012,70412,3297,21714,28115,16215,0257,63815,11615,79416,4568,83414,71314,75617,2189,49517,11917,03715,33712,4420008,17312,73912,68012,4469,22019,24719,41813,9084,70113,90613,51112,2314,31111,74410,0918,66900005,8760
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,663
7,130
6,827
6,276
6,391
7,169
6,017
5,799
5,450
10,022
9,345
10,167
9,716
8,713
8,162
10,849
10,175
9,177
8,645
10,167
11,020
11,02010,1678,6459,17710,17510,8498,1628,7139,71610,1679,34510,0225,4505,7996,0177,1696,3916,2766,8277,1305,66300000000000000000000000000000000000000000000000000000000000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,020
10,605
9,932
8,952
8,411
0
0
008,4118,9529,93210,6058,0200000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
1
0
0
1
0
0
0
0
0
0
1
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
2
0
0
0
1
0
0
0
1
0
1
1
46
46
47
73
45
46
945
108
132
211
211
178
180
190
189
181
178
208
192
176
155
148
142
244
243
0
235
0
0
002350243244142148155176192208178181189190180178211211132108945464573474646110100010002000000100000000001000010000001001000000000
> Total Stockholder Equity
17,421
19,101
19,561
18,838
18,601
16,334
16,872
16,037
15,925
16,777
16,857
16,311
16,638
17,301
17,341
17,070
17,065
19,586
19,351
18,524
18,386
18,994
18,606
18,227
17,729
17,479
17,410
16,617
16,136
15,656
15,534
15,402
15,423
15,997
16,236
15,792
16,054
16,384
16,482
15,011
13,984
11,725
11,973
11,705
11,426
12,701
12,693
11,345
11,445
12,002
11,657
11,270
11,401
11,617
11,670
10,547
10,430
10,702
10,704
10,605
11,301
11,717
11,778
11,501
11,365
12,029
11,979
12,572
13,154
13,518
13,804
17,232
17,891
18,512
19,841
19,347
20,158
20,542
20,925
20,905
21,110
21,510
21,567
21,56721,51021,11020,90520,92520,54220,15819,34719,84118,51217,89117,23213,80413,51813,15412,57211,97912,02911,36511,50111,77811,71711,30110,60510,70410,70210,43010,54711,67011,61711,40111,27011,65712,00211,44511,34512,69312,70111,42611,70511,97311,72513,98415,01116,48216,38416,05415,79216,23615,99715,42315,40215,53415,65616,13616,61717,41017,47917,72918,22718,60618,99418,38618,52419,35119,58617,06517,07017,34117,30116,63816,31116,85716,77715,92516,03716,87216,33418,60118,83819,56119,10117,421
   Common Stock
0
2,533
0
0
0
2,601
2,603
2,603
2,603
2,603
2,603
2,603
2,603
2,603
2,603
2,603
2,603
2,603
2,602
2,603
2,603
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
2,650
0
0
002,6502,6502,6502,6502,6502,6502,6502,6502,6502,6502,6502,6502,6502,6502,6502,6502,6502,6502,6502,6502,6502,6502,6502,6502,6502,6502,6502,6502,6502,6502,6502,6502,6502,6502,6502,6502,6502,6502,6502,6502,6502,6502,6502,6502,6502,6502,6502,6502,6502,6502,6502,6502,6502,6502,6502,6502,6502,6502,6502,6502,6032,6032,6022,6032,6032,6032,6032,6032,6032,6032,6032,6032,6032,6032,6032,6010002,5330
   Retained Earnings 
6,021
5,978
8,920
6,544
6,548
3,941
6,607
5,772
5,659
6,512
6,592
6,046
6,374
7,160
7,076
6,805
6,800
9,283
9,087
8,259
8,121
8,607
8,071
7,692
7,194
6,944
6,875
6,082
5,602
5,400
5,282
5,150
5,172
5,860
6,052
5,587
5,741
6,093
6,109
4,803
3,766
1,646
1,960
1,757
1,445
2,867
2,780
1,432
1,605
2,126
1,768
1,396
1,549
1,778
1,829
779
660
935
1,006
927
1,148
1,572
1,645
513
1,297
1,902
1,923
2,543
3,163
3,332
3,601
7,012
7,673
8,278
9,406
9,123
10,011
10,652
11,213
12,011
11,453
11,787
11,988
11,98811,78711,45312,01111,21310,65210,0119,1239,4068,2787,6737,0123,6013,3323,1632,5431,9231,9021,2975131,6451,5721,1489271,0069356607791,8291,7781,5491,3961,7682,1261,6051,4322,7802,8671,4451,7571,9601,6463,7664,8036,1096,0935,7415,5876,0525,8605,1725,1505,2825,4005,6026,0826,8756,9447,1947,6928,0718,6078,1218,2599,0879,2836,8006,8057,0767,1606,3746,0466,5926,5125,6595,7726,6073,9416,5486,5448,9205,9786,021
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,662
7,662
7,662
7,662
7,662
0
0
007,6627,6627,6627,6627,6620000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000-260-260-260-260-260-260-260-260-261-260-260-260-260-260-260-260-260-260-260-260-260-260-272-272-272-272-272-283-283-283-283-2790000000-43000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-213
-211
-284
-282
-285
-354
-374
101
93
82
51
16
75
3
77
40
234
234
420
249
265
235
24
-53
-90
-269
-1,086
-324
0
0
00-324-1,086-269-90-5324235265249420234234407737516518293101-374-354-285-282-284-211-21300000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in EUR. All numbers in thousands.