![Rapala VMC Oyj, Webcast with teleconference, Q2'24](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/df16478f-919b-45b1-9e54-04e8bf48fb2a.png)
Rapala VMC
2,67 EUR -0,37%5.915 investorer følger denne virksomhed
Rapala VMC is active in recreational fishing. Sales of fishing equipment take place via the company's distribution network and include a number of brands. The product range consists of fishing clothes as well as associated equipment such as fishing rods, metal locks, baits and fishing knives. Operations are conducted worldwide, with the largest presence in Europe and North America. The company is headquartered in Helsinki.
P/E (24e)
-45,92
EV/EBIT (adj.) (24e)
26,65
P/B (24e)
0,65
Udbytteafkast, % (24e)
-
Kursmål
2.70 EUR
Anbefaling
Reducer
Opdateret
26.7.2024
NASDAQ Helsinki
RAP1V
Daglig lav / høj pris
2,6 / 2,75
EUR
Markedsværdi
104,13 mio. EUR
Aktieomsætning
275,5 t EUR
Volumen
104 t
Business risk
Valuation risk
Current
Previous
Seneste analyser
Extensive report
Inderes' extensive report is an investor's handbook on customer companies covered by our research.
The latest extensive report was released
Read the reportAnalyst
![Thomas Westerholm Thomas Westerholm](https://www.inderes.se/cdn-cgi/image/format=auto,width=128,height=128,quality=90,fit=cover/https://core.inderes.fi/sites/default/files/2023-08/Thomas_Westerholm.jpg)
Thomas Westerholm
Analytiker
Større aktionærerKilde: Millistream Market Data AB
Ejer | Kapital | Stemmer |
---|---|---|
Viellard Migeon Et Compagnie Sa | 43,0 % | 43,0 % |
Nordea Nordic Small Cap Fund | 12,3 % | 12,3 % |
Premium
This content is for our Premium customers only.
Insider transaktioner
Insider | Date | Total value |
---|---|---|
Emmanuel Viellard | 18.12.2023 | 3.000.062EUR |
Alexander Rosenlew | 13.04.2023 | 24.828EUR |
Premium
This content is for our Premium customers only.
Resultatopgørelse
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Omsætning | 261,3 | 294,3 | 274,3 | 221,6 | 231,6 | 242,4 | 250,9 | 258,5 |
vækst-% | -5,1 % | 12,6 % | -6,8 % | -19,2 % | 4,5 % | 4,6 % | 3,5 % | 3,0 % |
EBITDA | 24,7 | 46,0 | 23,6 | 15,5 | 25,1 | 30,6 | 32,7 | 33,6 |
EBIT (adj.) | 21,5 | 32,7 | 15,3 | 5,6 | 8,7 | 19,0 | 21,3 | 22,2 |
EBIT | 10,8 | 32,1 | 12,3 | 4,0 | 13,7 | 19,0 | 21,3 | 22,2 |
Overskud før skat | 6,6 | 28,0 | 8,8 | -6,2 | 6,3 | 13,9 | 16,3 | 17,3 |
Netto indkomst | 1,2 | 17,0 | 3,7 | -7,0 | 2,7 | 7,2 | 9,1 | 12,6 |
EPS (adj.) | 0,31 | 0,46 | 0,17 | -0,14 | -0,06 | 0,19 | 0,24 | 0,32 |
vækst-% | 46,1 % | 48,1 % | -62,3 % | -179,7 % | 26,2 % | 37,9 % | ||
Udbytte | 0,00 | 0,15 | 0,04 | 0,00 | 0,00 | 0,00 | 0,04 | 0,19 |
Udbytte ratio | 34,0 % | 42,0 % | 17,0 % | 60,0 % |
Lønsomhed og afkast på kapital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 9,5 % | 15,6 % | 8,6 % | 7,0 % | 10,8 % | 12,6 % | 13,1 % | 13,0 % |
EBIT-% (adj.) | 8,2 % | 11,1 % | 5,6 % | 2,5 % | 3,7 % | 7,8 % | 8,5 % | 8,6 % |
EBIT-% | 4,1 % | 10,9 % | 4,5 % | 1,8 % | 5,9 % | 7,8 % | 8,5 % | 8,6 % |
ROE | 0,8 % | 12,3 % | 2,7 % | -4,7 % | 1,7 % | 4,4 % | 5,9 % | 8,3 % |
ROI | 4,7 % | 13,8 % | 4,7 % | 1,5 % | 5,5 % | 7,7 % | 8,7 % | 9,2 % |
Værdiansættelse
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Aktiekurs (EUR) | 4,36 | 8,72 | 5,00 | 3,00 | 2,67 | 2,67 | 2,67 | 2,67 |
Aktier | 38,6 | 38,6 | 38,9 | 38,9 | 38,9 | 38,9 | 38,9 | 38,9 |
Markedsværdi | 168,1 | 336,7 | 194,4 | 116,6 | 103,8 | 103,8 | 103,8 | 103,8 |
Enterprise value | 270,5 | 414,8 | 316,2 | 258,3 | 231,2 | 224,0 | 183,5 | 170,0 |
EV/S | 1,0 | 1,4 | 1,2 | 1,2 | 1,0 | 0,9 | 0,7 | 0,7 |
EV/EBITDA | 11,0 | 9,0 | 13,4 | 16,7 | 9,2 | 7,3 | 5,6 | 5,1 |
EV/EBIT (adj.) | 12,6 | 12,7 | 20,7 | 45,8 | 26,6 | 11,8 | 8,6 | 7,7 |
EV/EBIT | 25,0 | 12,9 | 25,7 | 64,6 | 16,9 | 11,8 | 8,6 | 7,7 |
P/E (adj.) | 14,1 | 19,1 | 29,0 | - | - | 14,3 | 11,4 | 8,2 |
P/E | 141,2 | 19,8 | 52,5 | - | 37,9 | 14,3 | 11,4 | 8,2 |
P/B | 1,2 | 2,4 | 1,4 | 0,7 | 0,7 | 0,6 | 0,7 | 0,7 |
P/S | 0,6 | 1,1 | 0,7 | 0,5 | 0,4 | 0,4 | 0,4 | 0,4 |
Udbytteprocent | 1,7 % | 0,8 % | 1,5 % | 7,3 % | ||||
Equity ratio | 52,4 % | 44,2 % | 41,1 % | 52,1 % | 54,1 % | 56,2 % | 49,9 % | 53,9 % |
Gearing ratio | 36,6 % | 56,1 % | 87,6 % | 52,2 % | 42,3 % | 36,1 % | 54,5 % | 42,0 % |
Kvartalsdata
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Omsætning | 117,9 | 103,7 | 221,6 | 120,5 | 111,1 | ||||
EBITDA | 10,1 | 5,5 | 15,5 | 16,9 | 8,2 | ||||
EBIT | 4,5 | -0,5 | 4,0 | 11,2 | 2,5 | ||||
Overskud før skat | -0,5 | -5,8 | -6,2 | 6,9 | -0,6 | ||||
Netto indkomst | -1,1 | -5,9 | -7,0 | 4,7 | -2,0 |
ViserAlle indholdstyper
![Rapala VMC Oyj, Webcast with teleconference, Q2'24](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/df16478f-919b-45b1-9e54-04e8bf48fb2a.png)
Rapala VMC Corporation’s Half Year Report H1/2024: Profitability Improved in a Recovering Market
Rapala VMC Corporation: Changes in Global Management Team
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
![Rapala as an Investment | Consumer Goods Night June 11, 2024](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/8e48e0e2-8b2e-42ce-bfe9-62da164a5c34.png)
Rapala as an Investment | Consumer Goods Night June 11, 2024
![Consumer Goods Companies as Investments | Consumer Goods Night June 11, 2024](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/3b354886-868b-464c-a3b9-efef95fd766b.png)
Consumer Goods Companies as Investments | Consumer Goods Night June 11, 2024
![Consumer Goods Night | June 11, 2024](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/895c101b-5da5-4441-8b4c-17ceda21416a.png)
Consumer Goods Night | June 11, 2024
Rapala VMC strengthens is sustainability commitments by joining UN Global Compact
Decisions of Rapala VMC Corporation’s Annual General Meeting and Organising Meeting of the Board of Directors
Rapala VMC Corporation: Board member Jorma Kasslin has passed away
Rapala VMC Corporation: Changes in Global Management Team
Rapala VMC Corporation’s Financial Statement and other 2023 reports have been released
Notice of the Annual General Meeting of Rapala VMC Corporation
Correction: Rapala VMC Corporation’s Annual Accounts 2023: Strong Cash Flow but Sales and Profitability Down From Last Year in a Tough Market Environment
![Rapala Q4'23 – Friday, Mar. 8 at 11:00 am EET](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/ad773459-0e97-4954-98fd-ed47f623ffcb.png)