Tokmanni Group
14.24 EUR -1.25%13,153 investors are following this company
Tokmanni Group is a Finnish retail chain. The Group's product range includes household products, food items, clothing, tools, and electronics and interior design products. The products include a number of external brands and part of the range is sold under the own brand. The group is mainly established around the Finnish domestic market. The company is headquartered in Mäntsälä.
P/E (24e)
12.99
EV/EBIT (adj.) (24e)
13.12
P/B (24e)
2.96
Dividend yield-% (24e)
5.41 %
Target price
16.00 EUR
Recommendation
Accumulate
Updated
25.3.2024
NASDAQ Helsinki
TOKMAN
Daily low / high price
14.18 / 14.48
EUR
Market cap
838.29M EUR
Turnover
599.51K EUR
Volume
42K
Risk and recommendation
HighRiskLow
SellRecommendationBuy
Latest research
Analyst
Arttu Heikura
Analyst
Latest videos
Financial calendar
Business review
17.05.2024
Interim report
16.08.2024
Business review
15.11.2024
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Takoa Invest | 18.4 % | 18.4 % |
Varma Mutual Pension Insurance Company | 4.2 % | 4.2 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Mikko Bergman | 23.11.2023 | 192,465EUR |
Seppo Saastamoinen | 21.11.2023 | 32,977EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 1,073.2 | 1,141.8 | 1,168.0 | 1,392.7 | 1,673.0 | 1,790.8 | 1,878.9 | 1,933.6 |
growth-% | 13.6 % | 6.4 % | 2.3 % | 19.2 % | 20.1 % | 7.0 % | 4.9 % | 2.9 % |
EBITDA | 163.6 | 174.6 | 157.2 | 189.9 | 240.6 | 266.1 | 279.7 | 289.1 |
EBIT (adj.) | 99.6 | 105.7 | 85.7 | 100.2 | 119.0 | 143.0 | 155.4 | 163.2 |
EBIT | 99.0 | 107.7 | 84.0 | 93.1 | 116.0 | 140.0 | 152.4 | 160.2 |
Profit before taxes | 89.0 | 97.5 | 73.3 | 68.5 | 76.9 | 102.6 | 115.9 | 124.7 |
Net income | 71.3 | 78.0 | 58.8 | 54.1 | 61.5 | 81.0 | 91.6 | 98.5 |
EPS (adj.) | 1.22 | 1.29 | 1.03 | 1.04 | 1.10 | 1.43 | 1.61 | 1.73 |
growth-% | 49.4 % | 5.6 % | -20.4 % | 1.2 % | 5.5 % | 30.3 % | 12.5 % | 7.3 % |
Dividend | 0.85 | 0.96 | 0.76 | 0.76 | 0.77 | 0.80 | 0.93 | 1.00 |
Dividend ratio | 70.2 % | 72.5 % | 76.1 % | 82.6 % | 73.6 % | 58.1 % | 60.0 % | 60.0 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 15.2 % | 15.3 % | 13.5 % | 13.6 % | 14.4 % | 14.9 % | 14.9 % | 15.0 % |
EBIT-% (adj.) | 9.3 % | 9.3 % | 7.3 % | 7.2 % | 7.1 % | 8.0 % | 8.3 % | 8.4 % |
EBIT-% | 9.2 % | 9.4 % | 7.2 % | 6.7 % | 6.9 % | 7.8 % | 8.1 % | 8.3 % |
ROE | 35.4 % | 33.8 % | 23.9 % | 21.1 % | 22.4 % | 26.9 % | 26.9 % | 25.6 % |
ROI | 16.2 % | 17.0 % | 13.1 % | 10.5 % | 10.1 % | 11.9 % | 12.6 % | 12.9 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 16.24 | 19.65 | 11.29 | 14.62 | 14.24 | 14.24 | 14.24 | 14.24 |
Shares | 58.8 | 58.9 | 58.9 | 58.8 | 58.8 | 58.8 | 58.8 | 58.8 |
Market cap | 955.6 | 1,156.8 | 664.6 | 860.0 | 837.7 | 837.7 | 837.7 | 837.7 |
Enterprise value | 1,288.4 | 1,471.1 | 1,047.9 | 1,590.5 | 1,560.9 | 1,536.3 | 1,503.0 | 1,463.3 |
EV/S | 1.2 | 1.3 | 0.9 | 1.1 | 0.9 | 0.9 | 0.8 | 0.8 |
EV/EBITDA | 7.9 | 8.4 | 6.7 | 8.4 | 6.5 | 5.8 | 5.4 | 5.1 |
EV/EBIT (adj.) | 12.9 | 13.9 | 12.2 | 15.9 | 13.1 | 10.7 | 9.7 | 9.0 |
EV/EBIT | 13.0 | 13.7 | 12.5 | 17.1 | 13.5 | 11.0 | 9.9 | 9.1 |
P/E (adj.) | 13.3 | 15.2 | 11.0 | 14.1 | 13.0 | 10.0 | 8.9 | 8.3 |
P/E | 13.4 | 14.8 | 11.3 | 15.9 | 13.6 | 10.3 | 9.1 | 8.5 |
P/B | 4.4 | 4.7 | 2.7 | 3.2 | 3.0 | 2.6 | 2.3 | 2.1 |
P/S | 0.9 | 1.0 | 0.6 | 0.6 | 0.5 | 0.5 | 0.4 | 0.4 |
Dividend yield | 5.2 % | 4.9 % | 6.7 % | 5.2 % | 5.4 % | 5.6 % | 6.6 % | 7.0 % |
Equity ratio | 27.7 % | 30.0 % | 31.1 % | 18.8 % | 19.0 % | 20.8 % | 22.9 % | 25.1 % |
Gearing ratio | 153.1 % | 128.5 % | 155.2 % | 275.3 % | 255.7 % | 219.3 % | 183.2 % | 153.8 % |
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 238.2 | 318.9 | 364.4 | 471.2 | 1,392.7 | 335.0 | 432.3 | 409.6 | 496.1 |
EBITDA | 17.5 | 48.5 | 49.6 | 74.3 | 189.9 | 30.4 | 65.3 | 61.5 | 83.3 |
EBIT | -2.0 | 28.7 | 23.0 | 43.4 | 93.1 | -0.3 | 34.3 | 31.6 | 50.4 |
Profit before taxes | -5.3 | 24.5 | 16.2 | 33.1 | 68.5 | -10.1 | 24.5 | 21.8 | 40.6 |
Net income | -4.3 | 19.6 | 12.7 | 26.1 | 54.1 | -8.1 | 19.6 | 17.5 | 32.5 |
ShowingAll content types
Tokmanni Group Oyj: Change in the holding of the Tokmanni Group Corporation's own shares
Tokmanni Group Oyj: Tokmanni Group's Report by the Board of Directors and Financial Statements, Corporate Governance Statement and Remuneration Report for 2023 published
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