Marimekko
12.14 EUR +1.68%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.
Log in to see the recommendation and risk by Inderes
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 % |
Varma Mutual Pension Insurance Company | 4.8 % | 4.8 % |
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 | 180.4 | 194.1 | 207.9 | 222.0 |
growth-% | -1.5 % | 23.2 % | 9.4 % | 4.6 % | 3.6 % | 7.6 % | 7.1 % | 6.8 % |
EBITDA | 31.9 | 43.1 | 39.9 | 40.6 | 42.2 | 46.6 | 50.3 | 53.9 |
EBIT (adj.) | 20.2 | 31.2 | 30.4 | 32.0 | 33.0 | 37.2 | 40.9 | 44.3 |
EBIT | 19.3 | 31.2 | 30.2 | 31.4 | 33.0 | 37.2 | 40.9 | 44.3 |
Profit before taxes | 17.6 | 30.7 | 29.2 | 29.7 | 32.0 | 36.2 | 39.9 | 43.8 |
Net income | 13.8 | 24.4 | 22.8 | 23.6 | 25.6 | 28.8 | 31.7 | 34.8 |
EPS (adj.) | 0.36 | 0.60 | 0.56 | 0.60 | 0.63 | 0.71 | 0.78 | 0.86 |
growth-% | 12.0 % | 66.8 % | -5.7 % | 5.6 % | 5.6 % | 12.5 % | 10.0 % | 9.8 % |
Dividend | 0.20 | 0.72 | 0.34 | 0.37 | 0.45 | 0.60 | 0.66 | 0.73 |
Dividend ratio | 59.0 % | 120.2 % | 60.6 % | 63.6 % | 71.5 % | 84.7 % | 85.0 % | 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 % | 23.4 % | 24.0 % | 24.2 % | 24.3 % |
EBIT-% (adj.) | 16.3 % | 20.5 % | 18.2 % | 18.4 % | 18.3 % | 19.2 % | 19.7 % | 20.0 % |
EBIT-% | 15.7 % | 20.5 % | 18.2 % | 18.0 % | 18.3 % | 19.2 % | 19.7 % | 20.0 % |
ROE | 30.2 % | 39.8 % | 36.4 % | 39.0 % | 36.0 % | 35.3 % | 35.0 % | 35.5 % |
ROI | 23.4 % | 32.5 % | 31.5 % | 33.4 % | 33.3 % | 35.6 % | 36.0 % | 36.6 % |
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 | 8.76 | 13.31 | 12.14 | 12.14 | 12.14 | 12.14 |
Shares | 40.6 | 40.6 | 40.6 | 40.6 | 40.6 | 40.6 | 40.6 | 40.6 |
Market cap | 370.1 | 688.6 | 356.1 | 541.0 | 493.5 | 493.5 | 493.5 | 493.5 |
Enterprise value | 367.0 | 661.1 | 357.4 | 536.9 | 476.4 | 468.3 | 463.6 | 458.4 |
EV/S | 3.0 | 4.3 | 2.1 | 3.1 | 2.6 | 2.4 | 2.2 | 2.1 |
EV/EBITDA | 11.5 | 15.3 | 9.0 | 13.2 | 11.3 | 10.1 | 9.2 | 8.5 |
EV/EBIT (adj.) | 18.2 | 21.2 | 11.8 | 16.8 | 14.4 | 12.6 | 11.3 | 10.3 |
EV/EBIT | 19.0 | 21.2 | 11.8 | 17.1 | 14.4 | 12.6 | 11.3 | 10.3 |
P/E (adj.) | 25.4 | 28.3 | 15.5 | 22.3 | 19.3 | 17.1 | 15.6 | 14.2 |
P/E | 26.9 | 28.3 | 15.6 | 22.9 | 19.3 | 17.1 | 15.6 | 14.2 |
P/B | 7.1 | 9.8 | 6.4 | 8.2 | 6.5 | 5.7 | 5.2 | 4.8 |
P/S | 3.0 | 4.5 | 2.1 | 3.1 | 2.7 | 2.5 | 2.4 | 2.2 |
Dividend yield | 2.2 % | 4.3 % | 3.9 % | 2.8 % | 3.7 % | 4.9 % | 5.5 % | 6.0 % |
Equity ratio | 45.7 % | 52.7 % | 48.3 % | 53.3 % | 60.4 % | 62.5 % | 63.5 % | 64.4 % |
Gearing ratio | -6.1 % | -39.2 % | 2.3 % | -6.2 % | -22.3 % | -29.0 % | -31.8 % | -34.4 % |
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 | 35.3 | 40.4 | 47.9 | 50.6 | 174.1 | 35.7 | 43.5 | 47.8 | 53.4 |
EBITDA | 6.1 | 8.8 | 15.2 | 10.5 | 40.6 | 5.2 | 10.0 | 14.5 | 12.5 |
EBIT | 3.8 | 6.6 | 12.9 | 8.1 | 31.4 | 2.9 | 7.7 | 12.2 | 10.2 |
Profit before taxes | 3.0 | 6.0 | 12.9 | 7.9 | 29.7 | 2.7 | 7.5 | 12.0 | 10.0 |
Net income | 2.5 | 4.7 | 10.3 | 6.2 | 23.6 | 2.1 | 6.0 | 9.6 | 8.0 |
Login required
This content is only available for logged in users
Marimekko’s annual report for 2023 is published
Marimekko Oyj, Q1, 2024
Join Inderes community
Don't miss out - create an account and get all the possible benefits