Tokmanni Group
11.37 EUR +1.7%13,295 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)
11.28
EV/EBIT (adj.) (24e)
12.46
P/B (24e)
2.41
Dividend yield-% (24e)
6.77 %
Target price
15.00 EUR
Recommendation
Accumulate
Updated
13.6.2024
NASDAQ Helsinki
TOKMAN
Daily low / high price
11.12 / 11.41
EUR
Market cap
669.34M EUR
Turnover
1.12M EUR
Volume
99K
Business risk
Valuation risk
Current
Previous
Latest research
Analyst
![Arttu Heikura Arttu Heikura](https://www.inderes.se/cdn-cgi/image/format=auto,width=128,height=128,quality=90,fit=cover/https://core.inderes.fi/sites/default/files/2023-11/arttu-heikura-2023.jpg)
Arttu Heikura
Analyst
Latest videos
Financial calendar
Interim report
2024-08-16
Business review
2024-11-15
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 |
---|---|---|
Seppo Saastamoinen | 2024-06-07 | 255,655EUR |
Seppo Saastamoinen | 2024-06-07 | 255,655EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 1,073.2 | 1,141.8 | 1,168.0 | 1,392.7 | 1,673.3 | 1,794.7 | 1,882.8 | 1,959.7 |
growth-% | 13.6 % | 6.4 % | 2.3 % | 19.2 % | 20.2 % | 7.3 % | 4.9 % | 4.1 % |
EBITDA | 163.6 | 174.6 | 157.2 | 189.9 | 235.8 | 259.1 | 271.7 | 284.5 |
EBIT (adj.) | 99.6 | 105.7 | 85.7 | 100.2 | 112.9 | 134.2 | 145.1 | 155.8 |
EBIT | 99.0 | 107.7 | 84.0 | 93.1 | 110.1 | 131.2 | 142.1 | 152.8 |
Profit before taxes | 89.0 | 97.5 | 73.3 | 68.5 | 71.6 | 94.4 | 105.7 | 117.0 |
Net income | 71.3 | 78.0 | 58.8 | 54.1 | 56.5 | 74.6 | 83.5 | 92.4 |
EPS (adj.) | 1.22 | 1.29 | 1.03 | 1.04 | 1.01 | 1.32 | 1.47 | 1.62 |
growth-% | 49.4 % | 5.6 % | -20.4 % | 1.2 % | -3.0 % | 30.8 % | 11.5 % | 10.4 % |
Dividend | 0.85 | 0.96 | 0.76 | 0.76 | 0.77 | 0.82 | 0.92 | 0.94 |
Dividend ratio | 70.2 % | 72.5 % | 76.1 % | 82.6 % | 80.1 % | 65.0 % | 65.0 % | 60.0 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 15.2 % | 15.3 % | 13.5 % | 13.6 % | 14.1 % | 14.4 % | 14.4 % | 14.5 % |
EBIT-% (adj.) | 9.3 % | 9.3 % | 7.3 % | 7.2 % | 6.7 % | 7.5 % | 7.7 % | 8.0 % |
EBIT-% | 9.2 % | 9.4 % | 7.2 % | 6.7 % | 6.6 % | 7.3 % | 7.5 % | 7.8 % |
ROE | 35.4 % | 33.8 % | 23.9 % | 21.1 % | 20.8 % | 25.5 % | 25.7 % | 25.6 % |
ROI | 16.2 % | 17.0 % | 13.1 % | 10.5 % | 9.6 % | 11.2 % | 11.9 % | 12.5 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 16.24 | 19.65 | 11.29 | 14.62 | 11.37 | 11.37 | 11.37 | 11.37 |
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 | 668.8 | 668.8 | 668.8 | 668.8 |
Enterprise value | 1,288.4 | 1,471.1 | 1,047.9 | 1,590.5 | 1,405.9 | 1,390.8 | 1,369.0 | 1,344.0 |
EV/S | 1.2 | 1.3 | 0.9 | 1.1 | 0.8 | 0.8 | 0.7 | 0.7 |
EV/EBITDA | 7.9 | 8.4 | 6.7 | 8.4 | 6.0 | 5.4 | 5.0 | 4.7 |
EV/EBIT (adj.) | 12.9 | 13.9 | 12.2 | 15.9 | 12.5 | 10.4 | 9.4 | 8.6 |
EV/EBIT | 13.0 | 13.7 | 12.5 | 17.1 | 12.8 | 10.6 | 9.6 | 8.8 |
P/E (adj.) | 13.3 | 15.2 | 11.0 | 14.1 | 11.3 | 8.6 | 7.7 | 7.0 |
P/E | 13.4 | 14.8 | 11.3 | 15.9 | 11.8 | 9.0 | 8.0 | 7.2 |
P/B | 4.4 | 4.7 | 2.7 | 3.2 | 2.4 | 2.2 | 2.0 | 1.8 |
P/S | 0.9 | 1.0 | 0.6 | 0.6 | 0.4 | 0.4 | 0.4 | 0.3 |
Dividend yield | 5.2 % | 4.9 % | 6.7 % | 5.2 % | 6.8 % | 7.2 % | 8.1 % | 8.3 % |
Equity ratio | 27.7 % | 30.0 % | 31.1 % | 18.8 % | 18.8 % | 20.2 % | 21.8 % | 23.7 % |
Gearing ratio | 153.1 % | 128.5 % | 155.2 % | 275.3 % | 265.2 % | 235.0 % | 204.6 % | 177.5 % |
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 318.9 | 364.4 | 471.2 | 1,392.7 | 339.2 | 428.4 | 409.6 | 496.1 | 1,673.3 |
EBITDA | 48.5 | 49.6 | 74.3 | 189.9 | 26.9 | 59.0 | 64.6 | 85.4 | 235.8 |
EBIT | 28.7 | 23.0 | 43.4 | 93.1 | -5.0 | 27.9 | 34.6 | 52.5 | 110.1 |
Profit before taxes | 24.5 | 16.2 | 33.1 | 68.5 | -14.1 | 18.1 | 24.9 | 42.7 | 71.6 |
Net income | 19.6 | 12.7 | 26.1 | 54.1 | -12.1 | 14.5 | 19.9 | 34.2 | 56.5 |
ShowingAll content types
Tokmanni's expansion in Denmark continues
Domestic trade progressed well in May
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
Tokmanni Group Oyj: Tokmanni Group Corporation: Managers' Transactions - Takoa Invest Oy
Tokmanni Group Oyj: Tokmanni Group Corporation: Managers' Transactions - Takoa Invest Oy
Tokmanni Group Oyj: Tokmanni Group Corporation: Managers' Transactions - Takoa Invest Oy
Finnish trade sales down in April
Tokmanni Group Oyj: Tokmanni Group Corporation: Managers' Transactions - Mikko Bergman
Tokmanni Group Oyj: Tokmanni Group Corporation: Managers' Transactions - Harri Sivula
Tokmanni Group Oyj: Tokmanni Group Corporation: Managers' Transactions - Ulla Serlenius
Tokmanni Group Oyj: Tokmanni Group Corporation: Managers' Transactions - Seppo Saastamoinen
Tokmanni Group Oyj: Tokmanni Group Corporation: Managers' Transactions - Erkki Järvinen
Tokmanni Group Oyj: Tokmanni Group Corporation: Managers' Transactions - Eja Tuominen
Tokmanni Q1'24: Bumps in the growth story
![Tokmanni Q1 morning result: DollarStore's seasonality draws attention](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=contain/https://content.inderes.se/assets/14267e73-8c37-4a32-a79c-d46132f0ea40.png)
Tokmanni Q1 morning result: DollarStore's seasonality draws attention
Tokmanni Group Oyj: Tokmanni Group's Business Review for 1 January-31 March 2024: Strong growth in challenging market conditions
![Tokmanni Q1 on Friday: No support from the market](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=contain/https://content.inderes.se/assets/834bce06-8428-436c-952f-0b6e8df63719.png)