Rapala VMC
2.77 EUR +2.59%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.
Log in to see the recommendation and risk by Inderes
Latest research
Extensive report
Analyst
Financial calendar
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Viellard Migeon Et Compagnie Sa | 39.9 % | 39.9 % |
Nordea Nordic Small Cap Fund | 12.3 % | 12.3 % |
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 | 240.3 | 252.4 | 261.3 | 269.1 |
growth-% | -5.1 % | 12.6 % | -6.8 % | -19.2 % | 8.4 % | 5.0 % | 3.5 % | 3.0 % |
EBITDA | 24.7 | 46.0 | 23.6 | 15.5 | 26.0 | 31.9 | 34.1 | 34.3 |
EBIT (adj.) | 21.5 | 32.7 | 15.3 | 5.6 | 14.6 | 20.2 | 22.6 | 22.9 |
EBIT | 10.8 | 32.1 | 12.3 | 4.0 | 14.6 | 20.2 | 22.6 | 22.9 |
Profit before taxes | 6.6 | 28.0 | 8.8 | -6.2 | 7.9 | 15.1 | 14.8 | 15.6 |
Net income | 1.2 | 17.0 | 3.7 | -7.0 | 3.1 | 8.1 | 10.8 | 11.3 |
EPS (adj.) | 0.31 | 0.46 | 0.17 | -0.14 | 0.08 | 0.21 | 0.28 | 0.29 |
growth-% | 46.1 % | 48.1 % | -62.3 % | -179.7 % | 159.1 % | 32.6 % | 5.4 % | |
Dividend | 0.00 | 0.15 | 0.04 | 0.00 | 0.05 | 0.02 | 0.03 | 0.18 |
Dividend ratio | 34.0 % | 42.0 % | 60.0 % | 9.6 % | 10.8 % | 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 % | 13.0 % | 12.8 % |
EBIT-% (adj.) | 8.2 % | 11.1 % | 5.6 % | 2.5 % | 6.1 % | 8.0 % | 8.6 % | 8.5 % |
EBIT-% | 4.1 % | 10.9 % | 4.5 % | 1.8 % | 6.1 % | 8.0 % | 8.6 % | 8.5 % |
ROE | 0.8 % | 12.3 % | 2.7 % | -4.7 % | 2.0 % | 5.0 % | 6.9 % | 7.5 % |
ROI | 4.7 % | 13.8 % | 4.7 % | 1.5 % | 5.8 % | 8.0 % | 9.0 % | 9.3 % |
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 | 3.00 | 2.77 | 2.77 | 2.77 | 2.77 |
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 | 116.6 | 107.7 | 107.7 | 107.7 | 107.7 |
Enterprise value | 270.5 | 414.8 | 316.2 | 258.3 | 238.6 | 232.6 | 191.0 | 178.7 |
EV/S | 1.0 | 1.4 | 1.2 | 1.2 | 1.0 | 0.9 | 0.7 | 0.7 |
EV/EBITDA | 11.0 | 9.0 | 13.4 | 16.7 | 9.2 | 7.3 | 5.6 | 5.2 |
EV/EBIT (adj.) | 12.6 | 12.7 | 20.7 | 45.8 | 16.3 | 11.5 | 8.5 | 7.8 |
EV/EBIT | 25.0 | 12.9 | 25.7 | 64.6 | 16.3 | 11.5 | 8.5 | 7.8 |
P/E (adj.) | 14.1 | 19.1 | 29.0 | - | 34.4 | 13.3 | 10.0 | 9.5 |
P/E | 141.2 | 19.8 | 52.5 | - | 34.4 | 13.3 | 10.0 | 9.5 |
P/B | 1.2 | 2.4 | 1.4 | 0.7 | 0.7 | 0.6 | 0.7 | 0.7 |
P/S | 0.6 | 1.1 | 0.7 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 |
Dividend yield | 1.7 % | 0.8 % | 1.8 % | 0.7 % | 1.1 % | 6.3 % | ||
Equity ratio | 52.4 % | 44.2 % | 41.1 % | 52.1 % | 53.2 % | 54.8 % | 49.0 % | 52.6 % |
Gearing ratio | 36.6 % | 56.1 % | 87.6 % | 52.2 % | 44.4 % | 39.0 % | 56.8 % | 45.2 % |
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 | 128.5 | 111.8 | ||||
EBITDA | 10.1 | 5.5 | 15.5 | 17.2 | 8.8 | ||||
EBIT | 4.5 | -0.5 | 4.0 | 11.5 | 3.1 | ||||
Profit before taxes | -0.5 | -5.8 | -6.2 | 7.9 | -0.0 | ||||
Net income | -1.1 | -5.9 | -7.0 | 4.6 | -1.5 |
Login required
This content is only available for logged in users
Notice of the Annual General Meeting of Rapala VMC Corporation
Correction: Rapala VMC Corporation’s Annual Accounts 2023: Strong Cash Flow but Sales and Profitability Down From Last Year in a Tough Market Environment
Join Inderes community
Don't miss out - create an account and get all the possible benefits