Marimekko
11,85EUR -0,5%10.379 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)
19,1
EV/EBIT (adj.) (23e)
14,37
P/B (23e)
7,25
Udbytteafkast, % (23e)
3,38 %
Kursmål
12.50 EUR
Anbefaling
Reducer
Opdateret
8.11.2023
NASDAQ Helsinki
MEKKO
Daglig lav / høj pris
11,82 / 11,98
EUR
Markedsværdi
481,69 mio. EUR
Aktieomsætning
26 t EUR
Volumen
2,2 t
Risiko og anbefaling
HøjRisikoLav
SælgAnbefalingKøb
Seneste analyser
Analyst

Rauli Juva
Analytiker
Seneste videoer
Finanskalender
Årsrapport
15.02.2024
Generalforsamling
16.04.2024
Delårsrapport
15.05.2024
Delårsrapport
15.08.2024
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
PowerBank Ventures Ltd (Mika Ihamuotila) | 12,5 % | 12,5 % |
Varma Mutual Pension Insurance Company | 4,8 % | 4,8 % |
Premium
Not activated
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Kari Härkönen | 17.02.2022 | 37.186EUR |
Catharina Stackelberg-hammarén | 18.05.2020 | 10.385EUR |
Premium
Not activated
This content is for our Premium customers only.
Resultatopgørelse
2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
---|---|---|---|---|---|---|---|---|
Omsætning | 125,42 | 123,57 | 152,23 | 166,54 | 176,05 | 191,69 | 204,94 | 219,48 |
vækst-% | 12,10 % | -1,48 % | 23,19 % | 9,40 % | 5,71 % | 8,89 % | 6,91 % | 7,10 % |
EBITDA | 29,66 | 31,90 | 43,07 | 39,93 | 41,90 | 47,07 | 49,84 | 53,77 |
EBIT (adj.) | 17,12 | 20,17 | 31,20 | 30,39 | 33,20 | 36,76 | 39,28 | 43,00 |
EBIT | 17,12 | 19,35 | 31,20 | 30,23 | 32,80 | 36,76 | 39,28 | 43,00 |
Overskud før skat | 16,15 | 17,56 | 30,65 | 29,16 | 31,05 | 35,76 | 38,28 | 42,00 |
Netto indkomst | 13,02 | 13,76 | 24,35 | 22,80 | 24,82 | 28,43 | 30,43 | 33,39 |
EPS (adj.) | 0,32 | 0,36 | 0,60 | 0,56 | 0,62 | 0,70 | 0,75 | 0,82 |
vækst-% | 58,79 % | 12,03 % | 66,80 % | -5,71 % | 9,84 % | 12,74 % | 7,02 % | 9,74 % |
Udbytte | 0,18 | 0,20 | 0,72 | 0,34 | 0,40 | 0,50 | 0,64 | 0,70 |
Udbytte ratio | 56,15 % | 59,04 % | 120,20 % | 60,62 % | 65,51 % | 71,48 % | 85,00 % | 85,00 % |
Profitability and return on capital
2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 23,65 % | 25,82 % | 28,30 % | 23,98 % | 23,80 % | 24,55 % | 24,32 % | 24,50 % |
EBIT-% (adj.) | 13,65 % | 16,32 % | 20,50 % | 18,25 % | 18,86 % | 19,18 % | 19,16 % | 19,59 % |
EBIT-% | 13,65 % | 15,66 % | 20,50 % | 18,15 % | 18,63 % | 19,18 % | 19,16 % | 19,59 % |
ROE | 32,99 % | 30,17 % | 39,82 % | 36,37 % | 40,75 % | 39,23 % | 36,39 % | 36,12 % |
ROI | 29,62 % | 23,41 % | 32,47 % | 31,54 % | 35,19 % | 36,12 % | 35,19 % | 35,70 % |
Værdiansættelse
2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 7,16 | 9,11 | 16,94 | 8,76 | 11,85 | 11,85 | 11,85 | 11,85 |
Aktier | 40,61 | 40,63 | 40,65 | 40,65 | 40,65 | 40,65 | 40,65 | 40,65 |
Markedsværdi | 290,76 | 370,13 | 688,60 | 356,09 | 481,69 | 481,69 | 481,69 | 481,69 |
Enterprise value | 301,03 | 366,97 | 661,15 | 357,39 | 477,09 | 461,95 | 451,79 | 446,36 |
EV/S | 2,40 | 2,97 | 4,34 | 2,15 | 2,71 | 2,41 | 2,20 | 2,03 |
EV/EBITDA | 10,15 | 11,50 | 15,35 | 8,95 | 11,39 | 9,81 | 9,06 | 8,30 |
EV/EBIT (adj.) | 17,59 | 18,19 | 21,19 | 11,76 | 14,37 | 12,57 | 11,50 | 10,38 |
EV/EBIT | 17,59 | 18,97 | 21,19 | 11,82 | 14,55 | 12,57 | 11,50 | 10,38 |
P/E (adj.) | 22,34 | 25,37 | 28,28 | 15,51 | 19,10 | 16,94 | 15,83 | 14,43 |
P/E | 22,34 | 26,89 | 28,28 | 15,62 | 19,41 | 16,94 | 15,83 | 14,43 |
P/B | 7,47 | 7,07 | 9,84 | 6,43 | 7,25 | 6,13 | 5,43 | 5,01 |
P/S | 2,32 | 3,00 | 4,52 | 2,14 | 2,74 | 2,51 | 2,35 | 2,19 |
Udbytteprocent | 2,51 % | 2,20 % | 4,25 % | 3,88 % | 3,38 % | 4,22 % | 5,37 % | 5,89 % |
Equity ratio | 40,18 % | 45,74 % | 52,66 % | 48,32 % | 53,59 % | 57,04 % | 58,33 % | 59,38 % |
Gearing ratio | 26,39 % | -6,05 % | -39,22 % | 2,35 % | -6,93 % | -25,12 % | -33,72 % | -36,72 % |
Kvartalsdata
Q4/22 | 2022 | Q1/23 | Q2/23 | Q3/23 | Q4/23e | 2023e | Q1/24e | Q2/24e | |
---|---|---|---|---|---|---|---|---|---|
Omsætning | 48,39 | 166,54 | 35,26 | 40,39 | 47,90 | 52,50 | 176,05 | ||
EBITDA | 9,20 | 39,93 | 6,10 | 8,80 | 15,20 | 11,80 | 41,90 | ||
EBIT | 6,80 | 30,23 | 3,80 | 6,60 | 12,90 | 9,50 | 32,80 | ||
Overskud før skat | 5,40 | 29,16 | 3,00 | 6,10 | 12,85 | 9,20 | 31,05 | ||
Netto indkomst | 4,10 | 22,80 | 2,45 | 4,80 | 10,31 | 7,36 | 24,82 |
ViserAlle indholdstyper