Meriaura Group
0.047 EUR -3.69%Meriaura Group has two business areas: Maritime Logistics and Renewable Energy. Meriaura transports dry cargo and executes demanding project deliveries in Northern Europe. The company offers CO2 reducing marine transport services based on the use of recycled, in-house produced bio-oil. Meriaura Energy designs and delivers clean energy production solutions for district heating and industrial use worldwide, with Europe as the main market area.
Latest research
Extensive report
Analyst
Financial calendar
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Meriaura Invest Oy | 61.2 % | 61.2 % |
Hybrid Consulting Oy | 3.9 % | 3.9 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Repo Eljas | 30.03.2023 | 33,937SEK |
Eero Kalevi Auranne | 27.03.2023 | 347EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 5.1 | 2.5 | 8.6 | 66.2 | 77.8 | 84.6 | 93.6 | 100.4 |
growth-% | 49.8 % | -51.2 % | 245.8 % | 666.5 % | 17.6 % | 8.8 % | 10.6 % | 7.3 % |
EBITDA | -3.4 | -4.2 | -3.6 | 6.3 | 8.5 | 10.0 | 13.4 | 15.0 |
EBIT (adj.) | -3.9 | -4.6 | -3.8 | 1.0 | 2.8 | 4.2 | 5.8 | 6.6 |
EBIT | -3.9 | -4.6 | -3.8 | 1.0 | 2.8 | 4.2 | 5.8 | 6.6 |
Profit before taxes | -5.0 | -5.8 | -4.1 | -0.3 | 1.5 | 2.7 | 4.1 | 5.0 |
Net income | -5.0 | -5.8 | -4.1 | -0.3 | 1.4 | 2.5 | 3.9 | 4.8 |
EPS (adj.) | -0.08 | -0.03 | -0.01 | -0.00 | 0.00 | 0.00 | 0.00 | 0.01 |
growth-% | 84.3 % | 56.6 % | 22.1 % | |||||
Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Dividend ratio |
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-% | -66.6 % | -167.2 % | -41.4 % | 9.6 % | 10.9 % | 11.8 % | 14.3 % | 14.9 % |
EBIT-% (adj.) | -76.2 % | -182.4 % | -43.6 % | 1.6 % | 3.7 % | 4.9 % | 6.2 % | 6.6 % |
EBIT-% | -76.2 % | -182.4 % | -43.6 % | 1.6 % | 3.7 % | 4.9 % | 6.2 % | 6.6 % |
ROE | -120.6 % | -103.4 % | -19.4 % | -0.7 % | 3.3 % | 5.9 % | 8.5 % | 9.5 % |
ROI | -77.7 % | -76.2 % | -12.0 % | 1.8 % | 4.4 % | 5.8 % | 7.4 % | 8.0 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 0.14 | 0.05 | 0.07 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
Shares | 62.9 | 165.2 | 783.1 | 886.8 | 886.8 | 886.8 | 886.8 | 886.8 |
Market cap | 9.0 | 7.9 | 54.8 | 43.5 | 41.7 | 41.7 | 41.7 | 41.7 |
Enterprise value | 7.0 | 4.1 | 71.5 | 56.8 | 59.2 | 63.5 | 65.9 | 59.7 |
EV/S | 1.4 | 1.6 | 8.3 | 0.9 | 0.8 | 0.7 | 0.7 | 0.6 |
EV/EBITDA | - | - | - | 9.0 | 7.0 | 6.4 | 4.9 | 4.0 |
EV/EBIT (adj.) | - | - | - | 54.4 | 20.8 | 15.3 | 11.3 | 9.1 |
EV/EBIT | - | - | - | 54.4 | 20.8 | 15.3 | 11.3 | 9.1 |
P/E (adj.) | - | - | - | - | 30.7 | 16.7 | 10.6 | 8.7 |
P/E | - | - | - | - | 30.7 | 16.7 | 10.6 | 8.7 |
P/B | 1.9 | 1.2 | 1.5 | 1.1 | 1.0 | 1.0 | 0.9 | 0.8 |
P/S | 1.8 | 3.2 | 6.3 | 0.7 | 0.5 | 0.5 | 0.4 | 0.4 |
Dividend yield | ||||||||
Equity ratio | 66.2 % | 79.5 % | 55.0 % | 58.9 % | 54.7 % | 52.5 % | 52.2 % | 57.4 % |
Gearing ratio | -41.9 % | -58.8 % | 47.2 % | 33.3 % | 42.3 % | 49.7 % | 50.7 % | 34.4 % |
Login required
This content is only available for logged in users
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 15.3 | 15.7 | 19.0 | 66.2 | 17.9 | 19.8 | 19.2 | 20.9 | 77.8 |
EBITDA | 1.1 | 1.7 | 2.1 | 6.3 | 1.2 | 2.2 | 2.2 | 2.9 | 8.5 |
EBIT | -0.2 | 0.3 | 0.8 | 1.0 | -0.2 | 0.9 | 0.7 | 1.5 | 2.8 |
Profit before taxes | -0.5 | 0.0 | 0.2 | -0.3 | -0.5 | 0.6 | 0.4 | 1.1 | 1.5 |
Net income | -0.5 | 0.0 | 0.3 | -0.3 | -0.5 | 0.5 | 0.3 | 1.0 | 1.4 |
Login required
This content is only available for logged in users
Meriaura Group Q1 morning result: A challenging quarter as expected, but outlook pretty positive
Meriaura Group: Sizable solar thermal delivery to Germany supports our growth forecasts
Join Inderes community
Don't miss out - create an account and get all the possible benefits