Rapala VMC
2.93 EUR +1.03%5,925 investors are following this company
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)
36.34
EV/EBIT (adj.) (24e)
16.74
P/B (24e)
0.71
Dividend yield-% (24e)
1.65 %
Target price
2.70 EUR
Recommendation
Reduce
Updated
9.3.2024
NASDAQ Helsinki
RAP1V
Daily low / high price
2.9 / 3.01
EUR
Market cap
114.27M EUR
Turnover
3.29K EUR
Volume
1.1K
Risk and recommendation
HighRiskLow
SellRecommendationBuy
Latest research
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
Analyst
Financial calendar
Interim report
24.07.2024
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
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 Transactions
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.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 261.3 | 294.3 | 274.3 | 221.6 | 240.3 | 252.4 | 261.3 | 269.1 |
growth-% | -5.1 % | 12.6 % | -6.8 % | -19.2 % | 8.4 % | 5.0 % | 3.5 % | 3.0 % |
EBITDA | 24.7 | 46.0 | 23.6 | 15.5 | 26.0 | 31.9 | 34.1 | 34.3 |
EBIT (adj.) | 21.5 | 32.7 | 15.3 | 5.6 | 14.6 | 20.2 | 22.6 | 22.9 |
EBIT | 10.8 | 32.1 | 12.3 | 4.0 | 14.6 | 20.2 | 22.6 | 22.9 |
Profit before taxes | 6.6 | 28.0 | 8.8 | -6.2 | 7.9 | 15.1 | 14.8 | 15.6 |
Net income | 1.2 | 17.0 | 3.7 | -7.0 | 3.1 | 8.1 | 10.8 | 11.3 |
EPS (adj.) | 0.31 | 0.46 | 0.17 | -0.14 | 0.08 | 0.21 | 0.28 | 0.29 |
growth-% | 46.1 % | 48.1 % | -62.3 % | -179.7 % | 159.1 % | 32.6 % | 5.4 % | |
Dividend | 0.00 | 0.15 | 0.04 | 0.00 | 0.05 | 0.02 | 0.03 | 0.18 |
Dividend ratio | 34.0 % | 42.0 % | 60.0 % | 9.6 % | 10.8 % | 60.0 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 9.5 % | 15.6 % | 8.6 % | 7.0 % | 10.8 % | 12.6 % | 13.0 % | 12.8 % |
EBIT-% (adj.) | 8.2 % | 11.1 % | 5.6 % | 2.5 % | 6.1 % | 8.0 % | 8.6 % | 8.5 % |
EBIT-% | 4.1 % | 10.9 % | 4.5 % | 1.8 % | 6.1 % | 8.0 % | 8.6 % | 8.5 % |
ROE | 0.8 % | 12.3 % | 2.7 % | -4.7 % | 2.0 % | 5.0 % | 6.9 % | 7.5 % |
ROI | 4.7 % | 13.8 % | 4.7 % | 1.5 % | 5.8 % | 8.0 % | 9.0 % | 9.3 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 4.36 | 8.72 | 5.00 | 3.00 | 2.93 | 2.93 | 2.93 | 2.93 |
Shares | 38.6 | 38.6 | 38.9 | 38.9 | 38.9 | 38.9 | 38.9 | 38.9 |
Market cap | 168.1 | 336.7 | 194.4 | 116.6 | 113.9 | 113.9 | 113.9 | 113.9 |
Enterprise value | 270.5 | 414.8 | 316.2 | 258.3 | 244.8 | 238.8 | 197.2 | 184.9 |
EV/S | 1.0 | 1.4 | 1.2 | 1.2 | 1.0 | 0.9 | 0.8 | 0.7 |
EV/EBITDA | 11.0 | 9.0 | 13.4 | 16.7 | 9.4 | 7.5 | 5.8 | 5.4 |
EV/EBIT (adj.) | 12.6 | 12.7 | 20.7 | 45.8 | 16.7 | 11.8 | 8.7 | 8.1 |
EV/EBIT | 25.0 | 12.9 | 25.7 | 64.6 | 16.7 | 11.8 | 8.7 | 8.1 |
P/E (adj.) | 14.1 | 19.1 | 29.0 | - | 36.3 | 14.0 | 10.6 | 10.0 |
P/E | 141.2 | 19.8 | 52.5 | - | 36.3 | 14.0 | 10.6 | 10.0 |
P/B | 1.2 | 2.4 | 1.4 | 0.7 | 0.7 | 0.7 | 0.8 | 0.7 |
P/S | 0.6 | 1.1 | 0.7 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 |
Dividend yield | 1.7 % | 0.8 % | 1.7 % | 0.7 % | 1.0 % | 6.0 % | ||
Equity ratio | 52.4 % | 44.2 % | 41.1 % | 52.1 % | 53.2 % | 54.8 % | 49.0 % | 52.6 % |
Gearing ratio | 36.6 % | 56.1 % | 87.6 % | 52.2 % | 44.4 % | 39.0 % | 56.8 % | 45.2 % |
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 117.9 | 103.7 | 221.6 | 128.5 | 111.8 | ||||
EBITDA | 10.1 | 5.5 | 15.5 | 17.2 | 8.8 | ||||
EBIT | 4.5 | -0.5 | 4.0 | 11.5 | 3.1 | ||||
Profit before taxes | -0.5 | -5.8 | -6.2 | 7.9 | -0.0 | ||||
Net income | -1.1 | -5.9 | -7.0 | 4.6 | -1.5 |
ShowingAll content types
Rapala VMC Corporation: Board member Jorma Kasslin has passed away
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