Merus Power
4.03 EUR 0%2,051 investors are following this company
Merus Power is active in the industrial sector. The company specializes in electrical engineering where the company designs technology for energy efficiency and operational and environmental performance. The company delivers dynamic compensation solutions, power electronics, software technology, and services in electrical engineering. The customer base consists of customers in the industry, power production, and renewable energy sector. The company operates on a global level with headquarters in Nokia.
Read moreP/E (24e)
-62.01
EV/EBIT (adj.) (24e)
-154.52
P/B (24e)
2.66
Dividend yield-% (24e)
-
Target price
5.00 EUR
Recommendation
Accumulate
Updated
13.2.2024
First North Finland
MERUS
Daily low / high price
4 / 4.08
EUR
Market cap
30.81M EUR
Turnover
14.43K EUR
Volume
3.6K
Risk and recommendation
HighRiskLow
SellRecommendationBuy
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Tuomala Kari Antero | 19.6 % | 19.6 % |
Ahlstrom Invest B.V | 10.1 % | 10.1 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Vesa Sadeharju | 2024-04-08 | 880,000EUR |
Mikko Marttala | 2024-03-12 | 6,431EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 6.5 | 14.8 | 16.2 | 29.0 | 31.4 | 39.2 | 50.2 | 57.7 |
growth-% | -36.9 % | 127.2 % | 9.7 % | 79.2 % | 8.0 % | 25.0 % | 28.0 % | 15.0 % |
EBITDA | 0.0 | 0.8 | 0.6 | 0.2 | 0.6 | 1.9 | 4.2 | 5.1 |
EBIT (adj.) | -0.4 | 0.3 | 0.1 | -0.5 | -0.2 | 0.9 | 3.1 | 3.8 |
EBIT | -0.4 | 0.3 | 0.1 | -0.5 | -0.2 | 0.9 | 3.1 | 3.8 |
Profit before taxes | -0.5 | -1.0 | -0.1 | -0.8 | -0.5 | 0.7 | 2.9 | 3.7 |
Net income | -0.5 | -1.0 | -0.1 | -0.8 | -0.5 | 0.7 | 2.9 | 3.7 |
EPS (adj.) | -0.09 | -0.15 | -0.01 | -0.10 | -0.06 | 0.09 | 0.37 | 0.48 |
growth-% | -404.0 % | 307.6 % | 28.9 % | |||||
Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Dividend ratio |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 0.6 % | 5.6 % | 3.6 % | 0.6 % | 1.9 % | 4.8 % | 8.4 % | 8.9 % |
EBIT-% (adj.) | -5.5 % | 2.3 % | 0.7 % | -1.8 % | -0.7 % | 2.3 % | 6.1 % | 6.6 % |
EBIT-% | -5.5 % | 2.3 % | 0.7 % | -1.8 % | -0.7 % | 2.3 % | 6.1 % | 6.6 % |
ROE | -23.3 % | -12.9 % | -0.8 % | -6.4 % | -4.2 % | 5.9 % | 20.8 % | 21.7 % |
ROI | -7.4 % | 3.1 % | 0.6 % | -3.1 % | -1.3 % | 4.9 % | 14.3 % | 16.1 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 8.49 | 4.14 | 4.04 | 4.03 | 4.03 | 4.03 | 4.03 | |
Shares | 5.4 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 |
Market cap | 64.9 | 31.6 | 30.9 | 30.8 | 30.8 | 30.8 | 30.8 | |
Enterprise value | 57.7 | 30.2 | 32.3 | 33.5 | 35.2 | 34.5 | 32.0 | |
EV/S | - | 3.9 | 1.9 | 1.1 | 1.1 | 0.9 | 0.7 | 0.6 |
EV/EBITDA | - | 69.7 | 51.0 | 173.6 | 57.3 | 18.9 | 8.1 | 6.2 |
EV/EBIT (adj.) | - | 173.4 | 284.6 | - | - | 39.1 | 11.3 | 8.3 |
EV/EBIT | - | 173.4 | 284.6 | - | - | 39.1 | 11.3 | 8.3 |
P/E (adj.) | - | - | - | - | - | 44.0 | 10.8 | 8.4 |
P/E | - | - | - | - | - | 44.0 | 10.8 | 8.4 |
P/B | - | 5.0 | 2.5 | 2.6 | 2.7 | 2.5 | 2.0 | 1.6 |
P/S | - | 4.4 | 2.0 | 1.1 | 1.0 | 0.8 | 0.6 | 0.5 |
Dividend yield | ||||||||
Equity ratio | 32.3 % | 64.0 % | 52.5 % | 57.1 % | 52.4 % | 47.5 % | 50.4 % | 58.2 % |
Gearing ratio | 105.1 % | -55.2 % | -11.2 % | 11.6 % | 23.2 % | 35.5 % | 24.3 % | 6.2 % |
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 13.6 | 15.5 | 29.0 | 14.2 | 17.1 | ||||
EBITDA | -0.4 | 0.6 | 0.2 | 0.1 | 0.5 | ||||
EBIT | -0.7 | 0.2 | -0.5 | -0.3 | 0.1 | ||||
Profit before taxes | -0.8 | 0.0 | -0.8 | -0.5 | -0.0 | ||||
Net income | -0.8 | 0.0 | -0.8 | -0.5 | -0.0 |
ShowingAll content types
Merus Power Oyj: Merus Power Plc - Managers' Transactions, Marttala
Merus Power Oyj: Decisions of the annual general meeting and Board of Directors of Merus Power Plc, March 13, 2024
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