Log in to your Inderes Free account to see all free content on this page.
Rebl Group
1.67 EUR -0.6%2,674 investors are following this company
Rebl Group is a Finnish group that operates in the media and printing industry. A range of products is delivered that consists of print magazines and services in graphic design. The group has a number of subsidiaries, each with a business focus, one of the better known of which includes the news magazine Karjalainen. The company's headquarters are located in Joensuu.
P/E (adj.) (24e)
-8.38
EV/EBIT (adj.) (24e)
-110.36
P/B (24e)
0.5
Dividend yield-% (24e)
-
Target price
1.90 EUR
Recommendation
Reduce
Updated
19.8.2024
NASDAQ Helsinki
REBL
Daily low / high price
1.67 / 1.68
EUR
Market cap
20.9M EUR
Turnover
746.32 EUR
Volume
446
Business risk
Valuation risk
Current
Previous
Major OwnersSource: Millistream Market Data AB
| Owner | Capital | Votes |
|---|---|---|
| Kauppahuone Laakkonen | 26.4 % | 26.4 % |
| HML Finance Oy | 23.4 % | 23.4 % |
Premium
This content is for our Premium customers only.
Insider Transactions
| Insider | Date | Total value |
|---|---|---|
| Juha Mäkihonko | 19.08.2024 | 7,056EUR |
| Juha Mäkihonko | 19.08.2024 | 4,149EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 102.8 | 106.0 | 133.5 | 133.9 | 117.7 | 117.8 | 115.4 | 113.4 |
| growth-% | -4.2 % | 3.1 % | 25.9 % | 0.3 % | -12.1 % | 0.1 % | -2.0 % | -1.8 % |
| EBITDA | 8.0 | 7.3 | 6.1 | 9.1 | 18.0 | 8.0 | 7.7 | 7.0 |
| EBIT (adj.) | -1.5 | -1.8 | -3.1 | -0.3 | -0.4 | -0.6 | -0.1 | 0.1 |
| EBIT | -2.5 | -1.8 | -3.1 | -0.3 | 9.0 | -0.6 | -0.1 | 0.1 |
| Profit before taxes | -0.8 | 5.1 | -6.2 | -3.4 | 6.1 | -2.7 | -2.1 | -1.6 |
| Net income | -0.7 | 4.5 | -5.4 | -3.4 | 6.9 | -2.3 | -1.9 | -1.4 |
| EPS (adj.) | 0.02 | 0.36 | -0.43 | -0.27 | -0.20 | -0.19 | -0.15 | -0.12 |
| growth-% | -87.2 % | 1,451.7 % | -220.4 % | |||||
| Dividend | 0.15 | 0.18 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Dividend ratio | -264.5 % | 50.1 % |
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-% | 7.8 % | 6.9 % | 4.6 % | 6.8 % | 15.3 % | 6.8 % | 6.7 % | 6.2 % |
| EBIT-% (adj.) | -1.5 % | -1.7 % | -2.3 % | -0.2 % | -0.4 % | -0.5 % | -0.1 % | 0.1 % |
| EBIT-% | -2.4 % | -1.7 % | -2.3 % | -0.2 % | 7.6 % | -0.5 % | -0.1 % | 0.1 % |
| ROE | -1.5 % | 10.0 % | -13.0 % | -9.4 % | 18.2 % | -5.8 % | -4.9 % | -4.0 % |
| ROI | -5.1 % | -2.1 % | -3.4 % | -0.3 % | 11.0 % | -0.8 % | -0.1 % | 0.2 % |
Login required
This content is only available for logged in users
Valuation
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Share price (EUR) | 5.55 | 5.50 | 3.80 | 2.88 | 1.67 | 1.67 | 1.67 | 1.67 |
| Shares | 12.5 | 12.5 | 12.5 | 12.5 | 12.5 | 12.5 | 12.5 | 12.5 |
| Market cap | 69.5 | 68.8 | 47.6 | 36.1 | 20.9 | 20.9 | 20.9 | 20.9 |
| Enterprise value | 88.3 | 91.6 | 84.4 | 72.1 | 47.5 | 46.1 | 44.6 | 42.5 |
| EV/S | 0.9 | 0.9 | 0.6 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 |
| EV/EBITDA | 11.0 | 12.6 | 13.8 | 7.9 | 2.6 | 5.8 | 5.8 | 6.1 |
| EV/EBIT (adj.) | - | - | - | - | - | - | - | 295.4 |
| EV/EBIT | - | - | - | - | 5.3 | - | - | 295.4 |
| P/E (adj.) | 239.6 | 15.3 | - | - | - | - | - | - |
| P/E | - | 15.3 | - | - | 3.0 | - | - | - |
| P/B | 1.6 | 1.5 | 1.3 | 1.0 | 0.5 | 0.5 | 0.6 | 0.6 |
| P/S | 0.7 | 0.6 | 0.4 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 |
| Dividend yield | 2.7 % | 3.3 % | ||||||
| Equity ratio | 43.5 % | 41.5 % | 32.9 % | 32.0 % | 42.4 % | 41.6 % | 41.2 % | 41.4 % |
| Gearing ratio | 42.5 % | 49.7 % | 96.1 % | 102.8 % | 63.2 % | 63.5 % | 62.8 % | 59.6 % |
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 | 29.1 | 36.1 | 133.9 | 27.6 | 31.0 | 26.2 | 32.8 | 117.7 | |
| EBITDA | 2.2 | 3.1 | 9.1 | 0.4 | 12.5 | 2.0 | 3.1 | 18.0 | |
| EBIT | -0.1 | 0.7 | -0.3 | -1.9 | 10.2 | -0.2 | 0.9 | 9.0 | |
| Profit before taxes | -1.5 | -0.1 | -3.4 | -2.6 | 9.6 | -1.0 | 0.1 | 6.1 | |
| Net income | -1.5 | -0.1 | -3.4 | -2.1 | 9.8 | -0.8 | 0.0 | 6.9 |
Login required
This content is only available for logged in users
ShowingAll content types
Join Inderes community
Don't miss out - create an account and get all the possible benefits
FREE account
Stock market's most popular morning newsletter
Analyst comments and recommendations
Stock comparison tool
PREMIUM account
All company reports and content
Premium tools (e.g. insider transactions & stock screener)
Model portfolio