Rapala VMC
1.985
EUR
-1.73 %
RAP1V
NASDAQ Helsinki
Personal Goods
Consumer Goods & Services
Rapala VMC is active in recreational fishing. Sales of fishing equipment take place via the company's distribution network and include a number of brands. The product range consists of fishing clothes as well as associated equipment such as fishing rods, metal locks, baits and fishing knives. Operations are conducted worldwide, with the largest presence in Europe and North America. The company is headquartered in Helsinki.
Latest research
Extensive report
Analyst
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Viellard Migeon Et Compagnie Sa | 43.0 % | 43.0 % |
Skandinaviska Enskilda Banken AB | 22.3 % | 22.3 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Emmanuel Viellard | 18.12.2023 | 3,000,062EUR |
Alexander Rosenlew | 13.04.2023 | 24,828EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 261.3 | 294.3 | 274.3 | 221.6 | 231.6 | 242.4 | 250.9 | 258.5 |
growth-% | -5.1 % | 12.6 % | -6.8 % | -19.2 % | 4.5 % | 4.6 % | 3.5 % | 3.0 % |
EBITDA | 24.7 | 46.0 | 23.6 | 15.5 | 25.1 | 30.6 | 32.7 | 33.6 |
EBIT (adj.) | 21.5 | 32.7 | 15.3 | 5.6 | 8.7 | 19.0 | 21.3 | 22.2 |
EBIT | 10.8 | 32.1 | 12.3 | 4.0 | 13.7 | 19.0 | 21.3 | 22.2 |
Profit before taxes | 6.6 | 28.0 | 8.8 | -6.2 | 6.3 | 13.9 | 16.3 | 17.3 |
Net income | 1.2 | 17.0 | 3.7 | -7.0 | 2.7 | 7.2 | 9.1 | 12.6 |
EPS (adj.) | 0.31 | 0.46 | 0.17 | -0.14 | -0.06 | 0.19 | 0.24 | 0.32 |
growth-% | 46.1 % | 48.1 % | -62.3 % | -179.7 % | 26.2 % | 37.9 % | ||
Dividend | 0.00 | 0.15 | 0.04 | 0.00 | 0.00 | 0.00 | 0.04 | 0.19 |
Dividend ratio | 34.0 % | 42.0 % | 17.0 % | 60.0 % |
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-% | 9.5 % | 15.6 % | 8.6 % | 7.0 % | 10.8 % | 12.6 % | 13.1 % | 13.0 % |
EBIT-% (adj.) | 8.2 % | 11.1 % | 5.6 % | 2.5 % | 3.7 % | 7.8 % | 8.5 % | 8.6 % |
EBIT-% | 4.1 % | 10.9 % | 4.5 % | 1.8 % | 5.9 % | 7.8 % | 8.5 % | 8.6 % |
ROE | 0.8 % | 12.3 % | 2.7 % | -4.7 % | 1.7 % | 4.4 % | 5.9 % | 8.3 % |
ROI | 4.7 % | 13.8 % | 4.7 % | 1.5 % | 5.5 % | 7.7 % | 8.7 % | 9.2 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 4.36 | 8.72 | 5.00 | 2.84 | 1.99 | 1.99 | 1.99 | 1.99 |
Shares | 38.6 | 38.6 | 38.9 | 38.9 | 38.9 | 38.9 | 38.9 | 38.9 |
Market cap | 168.1 | 336.7 | 194.4 | 110.4 | 77.2 | 77.2 | 77.2 | 77.2 |
Enterprise value | 270.5 | 414.8 | 316.2 | 252.1 | 204.6 | 197.3 | 156.9 | 143.4 |
EV/S | 1.0 | 1.4 | 1.2 | 1.1 | 0.9 | 0.8 | 0.6 | 0.6 |
EV/EBITDA | 11.0 | 9.0 | 13.4 | 16.3 | 8.2 | 6.4 | 4.8 | 4.3 |
EV/EBIT (adj.) | 12.6 | 12.7 | 20.7 | 44.7 | 23.6 | 10.4 | 7.4 | 6.5 |
EV/EBIT | 25.0 | 12.9 | 25.7 | 63.0 | 15.0 | 10.4 | 7.4 | 6.5 |
P/E (adj.) | 14.1 | 19.1 | 29.0 | - | - | 10.7 | 8.4 | 6.1 |
P/E | 141.2 | 19.8 | 52.5 | - | 28.2 | 10.7 | 8.4 | 6.1 |
P/B | 1.2 | 2.4 | 1.4 | 0.7 | 0.5 | 0.5 | 0.5 | 0.5 |
P/S | 0.6 | 1.1 | 0.7 | 0.5 | 0.3 | 0.3 | 0.3 | 0.3 |
Dividend yield | 1.7 % | 0.8 % | 2.0 % | 9.8 % | ||||
Equity ratio | 52.4 % | 44.2 % | 41.1 % | 52.1 % | 54.1 % | 56.2 % | 49.9 % | 53.9 % |
Gearing ratio | 36.6 % | 56.1 % | 87.6 % | 52.2 % | 42.3 % | 36.1 % | 54.5 % | 42.0 % |
Login required
This content is only available for logged in users
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 117.9 | 103.7 | 221.6 | 120.5 | 111.1 | ||||
EBITDA | 10.1 | 5.5 | 15.5 | 16.9 | 8.2 | ||||
EBIT | 4.5 | -0.5 | 4.0 | 11.2 | 2.5 | ||||
Profit before taxes | -0.5 | -5.8 | -6.2 | 6.9 | -0.6 | ||||
Net income | -1.1 | -5.9 | -7.0 | 4.7 | -2.0 |
Login required
This content is only available for logged in users
Rapala VMC Oyj, Webcast with teleconference, Q2'24
Rapala VMC Corporation’s Half Year Report H1/2024: Profitability Improved in a Recovering Market
Join Inderes community
Don't miss out - create an account and get all the possible benefits