Marimekko
13.04
EUR
-1.21 %
MARIMEKKO
NASDAQ Helsinki
Personal Goods
Consumer Goods & Services
Marimekko is a textile and clothing company. The range includes clothes, bags, accessories, and household items that touch on everything from furniture fabrics to porcelain. The products are sold via physical stores under the company's brand worldwide, mainly in Europe, North America and Asia. Marimekko was originally founded in 1951 and is headquartered in Helsinki.
Latest research
Analyst
Latest videos
Financial calendar
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
PowerBank Ventures Ltd (Mika Ihamuotila) | 12.5 % | 12.5 % |
Ilmarinen Mutual Pension Insurance Company | 4.9 % | 4.9 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Kari Härkönen | 17.02.2022 | 37,186EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 123.6 | 152.2 | 166.5 | 174.1 | 179.6 | 193.1 | 206.9 | 220.9 |
growth-% | -1.5 % | 23.2 % | 9.4 % | 4.6 % | 3.2 % | 7.5 % | 7.1 % | 6.8 % |
EBITDA | 31.9 | 43.1 | 39.9 | 40.6 | 41.3 | 45.8 | 49.4 | 53.0 |
EBIT (adj.) | 20.2 | 31.2 | 30.4 | 32.0 | 32.4 | 36.4 | 40.0 | 43.4 |
EBIT | 19.3 | 31.2 | 30.2 | 31.4 | 32.0 | 36.4 | 40.0 | 43.4 |
Profit before taxes | 17.6 | 30.7 | 29.2 | 29.7 | 31.4 | 35.4 | 39.0 | 42.9 |
Net income | 13.8 | 24.4 | 22.8 | 23.6 | 24.9 | 28.2 | 31.0 | 34.1 |
EPS (adj.) | 0.36 | 0.60 | 0.56 | 0.60 | 0.62 | 0.69 | 0.76 | 0.84 |
growth-% | 12.0 % | 66.8 % | -5.7 % | 5.6 % | 4.4 % | 11.2 % | 10.1 % | 9.9 % |
Dividend | 0.20 | 0.72 | 0.34 | 0.37 | 0.60 | 0.60 | 0.66 | 0.71 |
Dividend ratio | 59.0 % | 120.2 % | 60.6 % | 63.6 % | 97.9 % | 86.6 % | 86.5 % | 85.0 % |
Login required
This content is only available for logged in users
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 25.8 % | 28.3 % | 24.0 % | 23.3 % | 23.0 % | 23.7 % | 23.9 % | 24.0 % |
EBIT-% (adj.) | 16.3 % | 20.5 % | 18.2 % | 18.4 % | 18.0 % | 18.9 % | 19.3 % | 19.7 % |
EBIT-% | 15.7 % | 20.5 % | 18.2 % | 18.0 % | 17.8 % | 18.9 % | 19.3 % | 19.7 % |
ROE | 30.2 % | 39.8 % | 36.4 % | 39.0 % | 35.3 % | 36.3 % | 37.5 % | 38.0 % |
ROI | 23.4 % | 32.5 % | 31.5 % | 33.4 % | 32.4 % | 36.2 % | 37.9 % | 38.6 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 9.11 | 16.94 | 8.60 | 11.99 | 13.04 | 13.04 | 13.04 | 13.04 |
Shares | 40.6 | 40.6 | 40.6 | 40.6 | 40.6 | 40.6 | 40.6 | 40.6 |
Market cap | 370.1 | 688.6 | 349.6 | 487.4 | 530.1 | 530.1 | 530.1 | 530.1 |
Enterprise value | 367.0 | 661.1 | 350.9 | 483.3 | 513.6 | 512.1 | 508.0 | 503.5 |
EV/S | 3.0 | 4.3 | 2.1 | 2.8 | 2.9 | 2.7 | 2.5 | 2.3 |
EV/EBITDA | 11.5 | 15.3 | 8.8 | 11.9 | 12.5 | 11.2 | 10.3 | 9.5 |
EV/EBIT (adj.) | 18.2 | 21.2 | 11.5 | 15.1 | 15.9 | 14.1 | 12.7 | 11.6 |
EV/EBIT | 19.0 | 21.2 | 11.6 | 15.4 | 16.0 | 14.1 | 12.7 | 11.6 |
P/E (adj.) | 25.4 | 28.3 | 15.2 | 20.1 | 20.9 | 18.8 | 17.1 | 15.6 |
P/E | 26.9 | 28.3 | 15.3 | 20.6 | 21.3 | 18.8 | 17.1 | 15.6 |
P/B | 7.1 | 9.8 | 6.3 | 7.4 | 7.0 | 6.7 | 6.2 | 5.7 |
P/S | 3.0 | 4.5 | 2.1 | 2.8 | 3.0 | 2.7 | 2.6 | 2.4 |
Dividend yield | 2.2 % | 4.3 % | 4.0 % | 3.1 % | 4.6 % | 4.6 % | 5.1 % | 5.5 % |
Equity ratio | 45.7 % | 52.7 % | 48.3 % | 53.3 % | 60.2 % | 60.4 % | 61.4 % | 62.4 % |
Gearing ratio | -6.1 % | -39.2 % | 2.3 % | -6.2 % | -21.8 % | -22.6 % | -25.6 % | -28.5 % |
Login required
This content is only available for logged in users
Quarter data
Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24e | Q4/24e | 2024e | Q1/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 47.9 | 50.6 | 174.1 | 37.7 | 43.7 | 45.9 | 52.4 | 179.6 | |
EBITDA | 15.2 | 10.5 | 40.6 | 7.4 | 8.4 | 14.0 | 11.4 | 41.3 | |
EBIT | 12.9 | 8.1 | 31.4 | 5.1 | 6.1 | 11.7 | 9.1 | 32.0 | |
Profit before taxes | 12.9 | 7.9 | 29.7 | 4.9 | 5.9 | 11.5 | 8.9 | 31.4 | |
Net income | 10.3 | 6.2 | 23.6 | 3.9 | 4.7 | 9.2 | 7.1 | 24.9 |
Login required
This content is only available for logged in users
Marimekko and UNIQLO celebrate autumnal moments with limited-edition Fall/Winter 2024 collection
2024 Q3 results
Join Inderes community
Don't miss out - create an account and get all the possible benefits