Marimekko

9,335EUR +0,27 %
10.177 investorer følger denne virksomhed

Marimekko is a textile and clothing company. The range includes clothes, bags, accessories, and household items that touch on everything from furniture fabrics to porcelain. The products are sold via physical stores under the company's brand worldwide, mainly in Europe, North America and Asia. Marimekko was originally founded in 1951 and is headquartered in Helsinki.

P/E (23e)
16,57
EV/EBIT (23e)
12,24
P/B (23e)
5,88
Udbytteafkast, % (23e)
4,28 %
Kursmål
10.00 EUR
Anbefaling
Akkumulér
Opdateret
17.5.2023
NASDAQ Helsinki
MEKKO
Daglig lav / høj pris
9,265 / 9,34 EUR
Markedsværdi
379,46 mio. EUR
Aktieomsætning
127,55 t EUR
Volumen
14 t
Risiko og anbefaling
HøjRisikoLav
SælgAnbefalingKøb

Resultatopgørelse

20192020202120222023e2024e2025e2026e
Omsætning125,42123,57152,23166,54173,67190,62202,41215,12
vækst-%12,10 %-1,48 %23,19 %9,40 %4,28 %9,77 %6,18 %6,28 %
EBITDA29,6631,9043,0739,9339,4745,5047,4150,24
EBIT (adj.)17,1220,1731,2030,3929,9735,0536,4738,94
EBIT17,1219,3531,2030,2329,9735,0536,4738,94
Overskud før skat16,1517,5630,6529,1628,5734,0535,4737,94
Netto indkomst13,0213,7624,3522,8022,9127,0728,2030,16
EPS (adj.)0,320,360,600,560,560,670,690,74
vækst-%58,79 %12,03 %66,80 %-5,71 %-0,23 %18,18 %4,18 %6,95 %
Udbytte0,180,200,720,340,400,500,590,63
Udbytte ratio56,15 %59,04 %120,20 %60,62 %70,98 %75,08 %85,00 %85,00 %

Profitability and return on capital

20192020202120222023e2024e2025e2026e
EBITDA-%23,65 %25,82 %28,30 %23,98 %22,73 %23,87 %23,42 %23,36 %
EBIT-% (adj.)13,65 %16,32 %20,50 %18,25 %17,26 %18,39 %18,02 %18,10 %
EBIT-%13,65 %15,66 %20,50 %18,15 %17,26 %18,39 %18,02 %18,10 %
ROE32,99 %30,17 %39,82 %36,37 %38,21 %38,73 %35,59 %34,96 %
ROI29,62 %23,41 %32,47 %31,54 %33,70 %37,53 %35,68 %35,64 %

Værdiansættelse

20192020202120222023e2024e2025e2026e
Share price (EUR)7,169,1116,948,769,349,349,349,34
Aktier40,6140,6340,6540,6540,6540,6540,6540,65
Markedsværdi290,76370,13688,60356,09379,46379,46379,46379,46
Enterprise value301,03366,97661,15357,39366,90358,88353,10349,04
EV/S2,402,974,342,152,111,881,741,62
EV/EBITDA10,1511,5015,358,959,307,897,456,95
EV/EBIT (adj.)17,5918,1921,1911,7612,2410,249,688,96
EV/EBIT17,5918,9721,1911,8212,2410,249,688,96
P/E (adj.)22,3425,3728,2815,5116,5714,0213,4612,58
P/E22,3426,8928,2815,6216,5714,0213,4612,58
P/B7,477,079,846,435,885,044,564,25
P/S2,323,004,522,142,191,991,871,76
Udbytteprocent2,51 %2,20 %4,25 %3,88 %4,28 %5,36 %6,32 %6,76 %
Equity ratio40,18 %45,74 %52,66 %48,32 %54,41 %57,39 %58,95 %59,80 %
Gearing ratio26,39 %-6,05 %-39,22 %2,35 %-19,48 %-27,34 %-31,70 %-34,04 %

Kvartalsdata

Q2/22Q3/22Q4/222022Q1/23Q2/23eQ3/23eQ4/23e2023e
Omsætning38,0044,1048,39166,5435,2739,0047,8051,60173,67
EBITDA8,2113,409,2039,936,108,2512,9212,2039,47
EBIT5,7011,106,8030,233,805,8510,529,8029,97
Overskud før skat6,0111,235,4029,163,005,6510,329,6028,57
Netto indkomst4,798,874,1022,802,454,528,257,6822,91