Marimekko

9,57EUR +2,13 %
10 088 investerare följer bolaget.

Marimekko är ett textil- och konfektionsbolag. Sortimentet innefattar kläder, väskor, accessoarer och hushållsartiklar som berör alltifrån möbeltyger till porslin. Produkterna säljs via fysiska butiker under bolagets varumärke runtom den globala marknaden, främst inom Europa, Nordamerika och Asien. Marimekko grundades ursprungligen 1951 och har sitt huvudkontor i Helsingfors.

P/E (23e)
15,87
EV/EBIT (23e)
11,92
P/B (23e)
5,89
Direktavkastnings- % (23e)
4,18 %
Riktkurs
10.00 EUR
Rekommendation
Öka
Uppdaterad
9.3.2023
NASDAQ Helsinki
MEKKO
Dagens lägsta / högsta pris
9,4 / 9,62 EUR
Börsvärde
389,01 mn EUR
Omsättning
130,95 tn EUR
Volym
14 tn
Risk och rekommendation
HögRiskLåg
SäljRekommendationKöp

Income statement

20192020202120222023e2024e2025e2026e
Revenue125,42123,57152,23166,54173,30190,31201,98214,57
growth-%12,10 %−1,48 %23,19 %9,40 %4,06 %9,81 %6,14 %6,23 %
EBITDA29,6631,9043,0739,9341,0445,8147,3549,90
EBIT (adj.)17,1220,1731,2030,3931,4435,3936,4338,61
EBIT17,1219,3531,2030,2331,4435,3936,4338,61
Profit before taxes16,1517,5630,6529,1630,6434,3935,4337,61
Net income13,0213,7624,3522,8024,5127,3428,1729,90
EPS (adj.)0,320,360,600,560,600,670,690,74
growth-%58,79 %12,03 %66,80 %−5,71 %6,77 %11,52 %3,04 %6,15 %
Dividend0,180,200,720,340,400,500,590,63
Dividend ratio56,15 %59,04 %120,20 %60,62 %66,33 %74,35 %85,00 %85,00 %

Profitability and return on capital

20192020202120222023e2024e2025e2026e
EBITDA-%23,65 %25,82 %28,30 %23,98 %23,68 %24,07 %23,44 %23,26 %
EBIT-% (adj.)13,65 %16,32 %20,50 %18,25 %18,14 %18,59 %18,04 %18,00 %
EBIT-%13,65 %15,66 %20,50 %18,15 %18,14 %18,59 %18,04 %18,00 %
ROE32,99 %30,17 %39,82 %36,37 %40,35 %38,16 %34,74 %33,98 %
ROI29,62 %23,41 %32,47 %31,54 %35,03 %37,20 %35,00 %34,79 %

Valuation

20192020202120222023e2024e2025e2026e
Share price (EUR)7,169,1116,948,769,579,579,579,57
Shares40,6140,6340,6540,6540,6540,6540,6540,65
Market cap290,76370,13688,60356,09389,01389,01389,01389,01
Enterprise value301,03366,97661,15357,39374,72366,46360,72356,90
EV/S2,402,974,342,152,161,931,791,66
EV/EBITDA10,1511,5015,358,959,138,007,627,15
EV/EBIT (adj.)17,5918,1921,1911,7611,9210,369,909,24
EV/EBIT17,5918,9721,1911,8211,9210,369,909,24
P/E (adj.)22,3425,3728,2815,5115,8714,2313,8113,01
P/E22,3426,8928,2815,6215,8714,2313,8113,01
P/B7,477,079,846,435,895,044,584,28
P/S2,323,004,522,142,242,041,931,81
Dividend yield2,51 %2,20 %4,25 %3,88 %4,18 %5,22 %6,15 %6,53 %
Equity ratio40,18 %45,74 %52,66 %48,32 %55,05 %58,01 %59,51 %60,27 %
Gearing ratio26,39 %−6,05 %−39,22 %2,35 %−21,63 %−29,23 %−33,28 %−35,30 %

Quarter data

Q1/22Q2/22Q3/22Q4/222022Q1/23eQ2/23eQ3/23eQ4/23e
Revenue36,0438,0044,1048,39166,5434,2039,1048,2051,80
EBITDA9,128,2113,409,2039,937,538,2713,0012,24
EBIT6,635,7011,106,8030,235,135,8710,609,84
Profit before taxes6,526,0111,235,4029,164,935,6710,409,64
Net income5,044,798,874,1022,803,944,538,327,71
Publisher
Video

Marimekko Q4'22 – Thursday, Feb. 16 at 2:00 pm EET

Follow Marimekko’s Q4'22 info on Thursday, February 16 at 2:00 pm EET on inderesTV.

2023-02-16
Publisher
Video

Marimekko Q3'22 – Wednesday, Nov. 2 at 2:00 pm EET

Follow Marimekko's Q3’22 info on November 2 at 2:00 pm EET on inderesTV. Please send us questions through the chat, and we will answer them in the Q&A-session.

2022-11-02
Publisher
Video

Marimekko CMD – Wednesday, Sep. 14 at 1:00 pm EEST

Follow the first ever Capital Markets Day of Marimekko. We air on September 14th at 1:00 pm EEST on inderesTV. Please send us questions through the chat, and we will answer them in the Q&A-session.

2022-09-14
Publisher
Video

Marimekko: a Lifestyle Concept set on Growth

Seventy-year-old Marimekko has gone from “a simple dress” to a global lifestyle-concept, with international presence in 35 countries. The fashion, accessories and home decor products are known for their captivating and interesting prints, and in recent...

2022-08-18
Publisher
Video

Marimekko Q2'22 – Wednesday, Aug. 17 at 2:00 pm EEST

Follow Marimekko's Q2’22 info on Wednesday, August 17 at 2:00 pm EEST on inderesTV.

2022-08-17
Publisher
Aktieanalys

Marimekko: After digesting multiples its time to jump back on board

The Q1 report was very strong and easily exceeded our estimates. We raised our earnings estimates and expect clear earnings growth in the coming years, even though uncertainty in the operating environment has increased. The valuation picture has improved...

2022-05-16 av Sauli Vilén
Publisher
Video

Marimekko Q1'22 – May. 13 at 14:00 pm EEST

Follow Marimekko's Q1’22 info on May 13th at 14:00 pm EEST on inderesTV. Please send us questions through the chat, and we will answer them in the Q&A-session.

2022-05-13
Publisher
Video

Marimekko Q4'21 – Tuesday, Feb. 14 at 14:00 pm EET

Follow Marimekko's Q4’21 info on Tuesday, February 14th at 14:00 pm EET on inderesTV.

2022-02-15
Publisher
Aktieanalys

Marimekko: Anniversary year turning into an earnings party

Marimekko’s Q1 clearly exceeded the comparison period and market expectations. Last week, the company raised its 2021 guidance, which together with the strong Q1 resulted in us raising our 2021 operating profit estimate by 14%. The Marimekko brand is...

2021-05-21 av Petri Kajaani