Rapala VMC

3,91EUR 0 %
5.984 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 (23e)
22,43
EV/EBIT (23e)
17,62
P/B (23e)
1,05
Udbytteafkast, % (23e)
2,56 %
Kursmål
4.50 EUR
Anbefaling
Reducer
Opdateret
10.2.2023
NASDAQ Helsinki
RAP1V
Daglig lav / høj pris
3,91 / 4 EUR
Markedsværdi
152,49 mio. EUR
Aktieomsætning
4,55 t EUR
Volumen
1,2 t
Risiko og anbefaling
HøjRisikoLav
SælgAnbefalingKøb

Resultatopgørelse

20192020202120222023e2024e2025e2026e
Omsætning275,40261,30294,30274,40267,82290,18307,59319,90
vækst-%4,95 %-5,12 %12,63 %-6,76 %-2,40 %8,35 %6,00 %4,00 %
EBITDA26,0024,7045,9923,6025,4532,5740,6143,52
EBIT (adj.)17,9021,5032,6915,3013,8521,0029,0832,01
EBIT13,4010,8032,0912,3013,8521,0029,0832,01
Overskud før skat9,806,6027,998,8010,5516,5524,9028,02
Netto indkomst3,591,1917,043,706,7812,4118,6721,02
EPS (adj.)0,210,310,460,170,170,320,480,54
vækst-%20,67 %46,09 %48,13 %-62,28 %1,13 %83,19 %50,44 %12,55 %
Udbytte0,000,000,150,040,100,200,300,32
Udbytte ratio33,99 %42,03 %57,37 %62,64 %62,46 %60,00 %

Profitability and return on capital

20192020202120222023e2024e2025e2026e
EBITDA-%9,44 %9,45 %15,63 %8,60 %9,50 %11,22 %13,20 %13,60 %
EBIT-% (adj.)6,50 %8,23 %11,11 %5,58 %5,17 %7,24 %9,45 %10,01 %
EBIT-%4,87 %4,13 %10,90 %4,48 %5,17 %7,24 %9,45 %10,01 %
ROE2,48 %0,84 %12,30 %2,66 %4,78 %8,36 %11,80 %12,49 %
ROI5,67 %4,65 %13,78 %4,67 %5,06 %8,01 %10,94 %11,79 %

Værdiansættelse

20192020202120222023e2024e2025e2026e
Share price (EUR)2,774,368,725,003,913,913,913,91
Aktier38,3038,5538,6138,8838,8838,8838,8838,88
Markedsværdi106,09168,08336,67194,38152,01152,01152,01152,01
Enterprise value203,92245,48414,77316,18244,06232,91226,95220,92
EV/S0,740,941,411,150,910,800,740,69
EV/EBITDA7,849,949,0213,409,597,155,595,08
EV/EBIT (adj.)11,3911,4212,6920,6717,6211,097,816,90
EV/EBIT15,2222,7312,9325,7117,6211,097,816,90
P/E (adj.)13,1214,1419,0929,0122,4312,258,147,23
P/E29,59141,2419,7652,5422,4312,258,147,23
P/B0,721,222,421,401,051,000,930,88
P/S0,390,641,140,710,570,520,490,48
Udbytteprocent1,72 %0,80 %2,56 %5,12 %7,67 %8,30 %
Equity ratio52,35 %52,42 %44,15 %41,11 %45,86 %47,97 %49,94 %51,79 %
Gearing ratio54,39 %36,64 %56,07 %87,63 %63,83 %52,97 %45,80 %39,84 %

Kvartalsdata

Q1/22Q2/22Q3/22Q4/222022Q1/23eQ2/23eQ3/23eQ4/23e
Omsætning148,40126,00274,40141,60126,23
EBITDA19,404,2023,6017,308,15
EBIT13,60-1,3012,3011,502,35
Overskud før skat12,50-3,708,809,900,65
Netto indkomst8,65-4,953,707,13-0,35