Tokmanni Group
11.67
EUR
+0.6 %
TOKMAN
NASDAQ Helsinki
Retailers
Consumer Goods & Services
Tokmanni Group is a variety discount retailer in the Nordics. The group has stores in Finland, Sweden and Denmark under the brand names Tokmanni, Dollarstore, Big Dollar, Click Shoes and Miny. In addition, Tokmanni has online stores. Tokmanni's headquarter and logistics centres are located in Mäntsälä, Finland. Dollarstore is headquartered in Kista, Stockholm with a central warehouse in Örebro. The group own a procurement company located in Shanghai together with a Norwegian discount store chain Europris.
Read moreLatest research
Analyst
Latest videos
Financial calendar
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Takoa Invest | 18.7 % | 18.7 % |
Varma Mutual Pension Insurance Company | 4.2 % | 4.2 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Tapio Arimo | 06.09.2024 | 20,900EUR |
Tapio Arimo | 05.09.2024 | 53,000EUR |
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 | 1,392.6 | 1,666.9 | 1,765.9 | 1,848.3 | 1,931.0 |
growth-% | 13.6 % | 6.4 % | 2.3 % | 19.2 % | 19.7 % | 5.9 % | 4.7 % | 4.5 % |
EBITDA | 163.6 | 174.6 | 157.2 | 189.8 | 228.7 | 263.3 | 272.8 | 296.1 |
EBIT (adj.) | 99.6 | 105.7 | 85.7 | 98.8 | 103.7 | 121.7 | 128.0 | 140.9 |
EBIT | 99.0 | 107.7 | 84.0 | 93.0 | 100.3 | 118.7 | 125.0 | 137.9 |
Profit before taxes | 89.0 | 97.5 | 73.3 | 68.4 | 62.8 | 83.2 | 90.0 | 103.6 |
Net income | 71.3 | 78.0 | 58.8 | 54.0 | 50.1 | 65.7 | 71.1 | 81.8 |
EPS (adj.) | 1.22 | 1.29 | 1.03 | 1.02 | 0.91 | 1.17 | 1.26 | 1.44 |
growth-% | 49.4 % | 5.6 % | -20.4 % | -1.0 % | -10.6 % | 28.5 % | 7.9 % | 14.4 % |
Dividend | 0.85 | 0.96 | 0.76 | 0.76 | 0.57 | 0.75 | 0.80 | 0.83 |
Dividend ratio | 70.2 % | 72.5 % | 76.1 % | 82.8 % | 67.0 % | 67.2 % | 66.2 % | 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-% | 15.2 % | 15.3 % | 13.5 % | 13.6 % | 13.7 % | 14.9 % | 14.8 % | 15.3 % |
EBIT-% (adj.) | 9.3 % | 9.3 % | 7.3 % | 7.1 % | 6.2 % | 6.9 % | 6.9 % | 7.3 % |
EBIT-% | 9.2 % | 9.4 % | 7.2 % | 6.7 % | 6.0 % | 6.7 % | 6.8 % | 7.1 % |
ROE | 35.4 % | 33.8 % | 23.9 % | 21.1 % | 18.7 % | 22.9 % | 22.4 % | 23.5 % |
ROI | 16.2 % | 17.0 % | 13.1 % | 10.5 % | 8.9 % | 10.5 % | 10.9 % | 11.8 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 16.24 | 19.65 | 11.29 | 15.42 | 11.67 | 11.67 | 11.67 | 11.67 |
Shares | 58.8 | 58.9 | 58.9 | 58.8 | 58.9 | 58.9 | 58.9 | 58.9 |
Market cap | 955.6 | 1,156.8 | 664.6 | 907.1 | 687.1 | 687.1 | 687.1 | 687.1 |
Enterprise value | 1,288.4 | 1,471.1 | 1,047.9 | 1,637.6 | 1,451.2 | 1,437.8 | 1,429.9 | 1,408.3 |
EV/S | 1.2 | 1.3 | 0.9 | 1.2 | 0.9 | 0.8 | 0.8 | 0.7 |
EV/EBITDA | 7.9 | 8.4 | 6.7 | 8.6 | 6.3 | 5.5 | 5.2 | 4.8 |
EV/EBIT (adj.) | 12.9 | 13.9 | 12.2 | 16.6 | 14.0 | 11.8 | 11.2 | 10.0 |
EV/EBIT | 13.0 | 13.7 | 12.5 | 17.6 | 14.5 | 12.1 | 11.4 | 10.2 |
P/E (adj.) | 13.3 | 15.2 | 11.0 | 15.2 | 12.8 | 10.0 | 9.3 | 8.1 |
P/E | 13.4 | 14.8 | 11.3 | 16.8 | 13.7 | 10.5 | 9.7 | 8.4 |
P/B | 4.4 | 4.7 | 2.7 | 3.4 | 2.5 | 2.3 | 2.1 | 1.9 |
P/S | 0.9 | 1.0 | 0.6 | 0.7 | 0.4 | 0.4 | 0.4 | 0.4 |
Dividend yield | 5.2 % | 4.9 % | 6.7 % | 4.9 % | 4.9 % | 6.4 % | 6.9 % | 7.1 % |
Equity ratio | 27.7 % | 30.0 % | 31.1 % | 18.8 % | 18.9 % | 20.5 % | 21.9 % | 23.7 % |
Gearing ratio | 153.1 % | 128.5 % | 155.2 % | 275.3 % | 281.5 % | 247.2 % | 224.7 % | 197.4 % |
Login required
This content is only available for logged in users
Quarter data
Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 471.2 | 1,392.6 | 339.1 | 422.5 | 416.3 | 489.0 | 1,666.9 | ||
EBITDA | 74.3 | 189.8 | 27.0 | 59.5 | 60.8 | 81.4 | 228.7 | ||
EBIT | 43.4 | 93.0 | -4.9 | 27.8 | 28.9 | 48.5 | 100.3 | ||
Profit before taxes | 33.1 | 68.4 | -14.0 | 18.0 | 20.4 | 38.5 | 62.8 | ||
Net income | 26.1 | 54.0 | -12.0 | 14.8 | 16.6 | 30.8 | 50.1 |
Login required
This content is only available for logged in users
Tokmanni Group Oyj: Tokmanni Group's Business Review for January-September 2024: Revenue increased and EBIT improved in the third quarter
Tokmanni Group Oyj: The Board of Directors of Tokmanni Group Corporation has decided on the payment of dividend
Join Inderes community
Don't miss out - create an account and get all the possible benefits