Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
14.92 EUR | -0.40% | -1.71% | +12.40% |
May. 15 | Transcript : Marimekko Oyj, Q1 2024 Earnings Call, May 15, 2024 | |
May. 15 | Marimekko Oyj Provides Earnings Guidance for 2024 | CI |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 290.3 | 369.4 | 686.9 | 355.4 | 540 | 607.8 | - | - |
Enterprise Value (EV) 1 | 300.6 | 366.2 | 659.5 | 356.7 | 535.9 | 591.4 | 582.9 | 571.8 |
P/E ratio | 22.2 x | 26.8 x | 28.1 x | 15.6 x | 22.9 x | 23.5 x | 21.3 x | 19.5 x |
Yield | 2.51% | 2.2% | 1.89% | 3.88% | 2.78% | 2.79% | 3.31% | 3.5% |
Capitalization / Revenue | 2.32 x | 2.99 x | 4.51 x | 2.13 x | 3.1 x | 3.33 x | 3.09 x | 2.89 x |
EV / Revenue | 2.4 x | 2.96 x | 4.33 x | 2.14 x | 3.08 x | 3.24 x | 2.96 x | 2.72 x |
EV / EBITDA | 10.1 x | 11.2 x | 15.3 x | 8.92 x | 13 x | 14 x | 12.6 x | 11.4 x |
EV / FCF | 11 x | 14.5 x | 18.8 x | 18.6 x | 19.6 x | 22.5 x | 19.3 x | 17.7 x |
FCF Yield | 9.12% | 6.89% | 5.31% | 5.37% | 5.11% | 4.45% | 5.19% | 5.66% |
Price to Book | 7.46 x | 7 x | 9.85 x | 6.39 x | 8.22 x | 7.94 x | 6.89 x | 5.96 x |
Nbr of stocks (in thousands) | 40,549 | 40,549 | 40,549 | 40,571 | 40,571 | 40,571 | - | - |
Reference price 2 | 7.160 | 9.110 | 16.94 | 8.760 | 13.31 | 14.98 | 14.98 | 14.98 |
Announcement Date | 2/13/20 | 2/18/21 | 2/15/22 | 2/16/23 | 2/15/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 125.4 | 123.6 | 152.2 | 166.5 | 174.1 | 182.3 | 196.7 | 210 |
EBITDA 1 | 29.7 | 32.7 | 43.1 | 40 | 41.21 | 42.35 | 46.37 | 49.97 |
EBIT 1 | 17.1 | 20.2 | 31.2 | 30.4 | 32 | 33.33 | 37.17 | 40.51 |
Operating Margin | 13.64% | 16.34% | 20.5% | 18.26% | 18.38% | 18.29% | 18.9% | 19.3% |
Earnings before Tax (EBT) 1 | 16.15 | 17.56 | 30.7 | 29.14 | 29.74 | 32.44 | 35.9 | 39.08 |
Net income 1 | 13 | 13.8 | 24.4 | 22.7 | 23.6 | 25.86 | 28.62 | 31.15 |
Net margin | 10.37% | 11.17% | 16.03% | 13.63% | 13.56% | 14.19% | 14.55% | 14.84% |
EPS 2 | 0.3220 | 0.3400 | 0.6020 | 0.5600 | 0.5800 | 0.6384 | 0.7042 | 0.7663 |
Free Cash Flow 1 | 27.42 | 25.24 | 34.99 | 19.14 | 27.4 | 26.32 | 30.22 | 32.37 |
FCF margin | 21.87% | 20.42% | 22.99% | 11.5% | 15.74% | 14.44% | 15.37% | 15.42% |
FCF Conversion (EBITDA) | 92.33% | 77.19% | 81.19% | 47.86% | 66.49% | 62.16% | 65.18% | 64.77% |
FCF Conversion (Net income) | 210.95% | 182.91% | 143.41% | 84.33% | 116.11% | 101.78% | 105.6% | 103.92% |
Dividend per Share 2 | 0.1800 | 0.2000 | 0.3200 | 0.3400 | 0.3700 | 0.4180 | 0.4960 | 0.5250 |
Announcement Date | 2/13/20 | 2/18/21 | 2/15/22 | 2/16/23 | 2/15/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 48.1 | 36 | 38 | 44.1 | 48.4 | 35.3 | 40.3 | 47.88 | 50.62 | 37.68 | 43.5 | 48.7 | 52.77 |
EBITDA 1 | 10.6 | 9.1 | 8.1 | 13.5 | 9.3 | 6.2 | 9 | 15.22 | 10.63 | 7.525 | 8.945 | 14.35 | 12.35 |
EBIT 1 | 7.6 | 6.6 | 5.7 | 11.1 | 6.9 | 3.8 | 6.6 | 12.93 | 8.3 | 5.2 | 7.27 | 12.65 | 8.34 |
Operating Margin | 15.8% | 18.33% | 15% | 25.17% | 14.26% | 10.76% | 16.38% | 27% | 16.4% | 13.8% | 16.71% | 25.98% | 15.81% |
Earnings before Tax (EBT) 1 | 7.57 | 6.518 | 5.973 | 11.28 | 5.373 | 2.97 | 6.067 | 12.88 | 7.821 | 4.857 | 7.05 | 12.4 | 7.975 |
Net income 1 | 5.9 | 5 | 4.8 | 8.9 | 4 | 2.4 | 4.8 | 10.34 | 6.088 | 3.886 | 5.585 | 9.9 | 6.395 |
Net margin | 12.27% | 13.89% | 12.63% | 20.18% | 8.26% | 6.8% | 11.91% | 21.59% | 12.03% | 10.31% | 12.84% | 20.33% | 12.12% |
EPS 2 | 0.1440 | 0.1200 | 0.1200 | 0.2200 | 0.1000 | 0.0600 | 0.1200 | 0.2500 | 0.1500 | 0.1000 | 0.1375 | 0.2450 | 0.1600 |
Dividend per Share 2 | 0.3200 | - | - | - | 0.3400 | - | - | - | 0.3700 | - | - | - | - |
Announcement Date | 2/15/22 | 5/13/22 | 8/17/22 | 11/2/22 | 2/16/23 | 5/16/23 | 8/17/23 | 11/8/23 | 2/15/24 | 5/15/24 | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | 10.3 | - | - | 1.28 | - | - | - | - |
Net Cash position 1 | - | 3.17 | 27.4 | - | 4.14 | 16.4 | 24.8 | 36 |
Leverage (Debt/EBITDA) | 0.3458 x | - | - | 0.032 x | - | - | - | - |
Free Cash Flow 1 | 27.4 | 25.2 | 35 | 19.1 | 27.4 | 26.3 | 30.2 | 32.4 |
ROE (net income / shareholders' equity) | 33% | 30% | 40% | 36.3% | 39% | 36.4% | 34.7% | 32.6% |
ROA (Net income/ Total Assets) | - | - | - | - | 19.8% | 19.6% | 20.1% | 19.9% |
Assets 1 | - | - | - | - | 118.9 | 131.9 | 142.3 | 156.6 |
Book Value Per Share 2 | 0.9600 | 1.300 | 1.720 | 1.370 | 1.620 | 1.890 | 2.170 | 2.510 |
Cash Flow per Share 2 | 0.7200 | 0.6900 | 0.8900 | 0.5000 | 0.7300 | 0.9400 | 0.9000 | 0.9600 |
Capex 1 | 1.57 | 2.85 | 0.91 | 1 | 2.03 | 9.75 | 10.9 | 8.77 |
Capex / Sales | 1.25% | 2.3% | 0.6% | 0.6% | 1.16% | 5.35% | 5.54% | 4.18% |
Announcement Date | 2/13/20 | 2/18/21 | 2/15/22 | 2/16/23 | 2/15/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
+12.40% | 653M | |
+1.06% | 399B | |
-0.35% | 137B | |
+6.64% | 17.52B | |
+30.60% | 11.77B | |
+42.56% | 9.39B | |
-1.26% | 6.83B | |
-1.20% | 6.76B | |
+19.81% | 6.43B | |
+29.34% | 6.46B |
- Stock Market
- Equities
- MEKKO Stock
- Financials Marimekko Oyj