Tokmanni Group
14.07 EUR -0.21%Tokmanni Group is a Finnish retail chain. The Group's product range includes household products, food items, clothing, tools, and electronics and interior design products. The products include a number of external brands and part of the range is sold under the own brand. The group is mainly established around the Finnish domestic market. The company is headquartered in Mäntsälä.
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 |
---|---|---|
Takoa Invest | 18.4 % | 18.4 % |
Varma Mutual Pension Insurance Company | 4.2 % | 4.2 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Mikko Bergman | 23.11.2023 | 192,465EUR |
Seppo Saastamoinen | 21.11.2023 | 32,977EUR |
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 | 1,392.7 | 1,673.0 | 1,790.8 | 1,878.9 | 1,933.6 |
growth-% | 13.6 % | 6.4 % | 2.3 % | 19.2 % | 20.1 % | 7.0 % | 4.9 % | 2.9 % |
EBITDA | 163.6 | 174.6 | 157.2 | 189.9 | 240.6 | 266.1 | 279.7 | 289.1 |
EBIT (adj.) | 99.6 | 105.7 | 85.7 | 100.2 | 119.0 | 143.0 | 155.4 | 163.2 |
EBIT | 99.0 | 107.7 | 84.0 | 93.1 | 116.0 | 140.0 | 152.4 | 160.2 |
Profit before taxes | 89.0 | 97.5 | 73.3 | 68.5 | 76.9 | 102.6 | 115.9 | 124.7 |
Net income | 71.3 | 78.0 | 58.8 | 54.1 | 61.5 | 81.0 | 91.6 | 98.5 |
EPS (adj.) | 1.22 | 1.29 | 1.03 | 1.04 | 1.10 | 1.43 | 1.61 | 1.73 |
growth-% | 49.4 % | 5.6 % | -20.4 % | 1.2 % | 5.5 % | 30.3 % | 12.5 % | 7.3 % |
Dividend | 0.85 | 0.96 | 0.76 | 0.76 | 0.77 | 0.80 | 0.93 | 1.00 |
Dividend ratio | 70.2 % | 72.5 % | 76.1 % | 82.6 % | 73.6 % | 58.1 % | 60.0 % | 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 % | 14.4 % | 14.9 % | 14.9 % | 15.0 % |
EBIT-% (adj.) | 9.3 % | 9.3 % | 7.3 % | 7.2 % | 7.1 % | 8.0 % | 8.3 % | 8.4 % |
EBIT-% | 9.2 % | 9.4 % | 7.2 % | 6.7 % | 6.9 % | 7.8 % | 8.1 % | 8.3 % |
ROE | 35.4 % | 33.8 % | 23.9 % | 21.1 % | 22.4 % | 26.9 % | 26.9 % | 25.6 % |
ROI | 16.2 % | 17.0 % | 13.1 % | 10.5 % | 10.1 % | 11.9 % | 12.6 % | 12.9 % |
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 | 14.62 | 14.07 | 14.07 | 14.07 | 14.07 |
Shares | 58.8 | 58.9 | 58.9 | 58.8 | 58.8 | 58.8 | 58.8 | 58.8 |
Market cap | 955.6 | 1,156.8 | 664.6 | 860.0 | 827.7 | 827.7 | 827.7 | 827.7 |
Enterprise value | 1,288.4 | 1,471.1 | 1,047.9 | 1,590.5 | 1,550.9 | 1,526.3 | 1,493.0 | 1,453.3 |
EV/S | 1.2 | 1.3 | 0.9 | 1.1 | 0.9 | 0.9 | 0.8 | 0.8 |
EV/EBITDA | 7.9 | 8.4 | 6.7 | 8.4 | 6.4 | 5.7 | 5.3 | 5.0 |
EV/EBIT (adj.) | 12.9 | 13.9 | 12.2 | 15.9 | 13.0 | 10.7 | 9.6 | 8.9 |
EV/EBIT | 13.0 | 13.7 | 12.5 | 17.1 | 13.4 | 10.9 | 9.8 | 9.1 |
P/E (adj.) | 13.3 | 15.2 | 11.0 | 14.1 | 12.8 | 9.9 | 8.8 | 8.2 |
P/E | 13.4 | 14.8 | 11.3 | 15.9 | 13.5 | 10.2 | 9.0 | 8.4 |
P/B | 4.4 | 4.7 | 2.7 | 3.2 | 2.9 | 2.6 | 2.3 | 2.0 |
P/S | 0.9 | 1.0 | 0.6 | 0.6 | 0.5 | 0.5 | 0.4 | 0.4 |
Dividend yield | 5.2 % | 4.9 % | 6.7 % | 5.2 % | 5.5 % | 5.7 % | 6.6 % | 7.1 % |
Equity ratio | 27.7 % | 30.0 % | 31.1 % | 18.8 % | 19.0 % | 20.8 % | 22.9 % | 25.1 % |
Gearing ratio | 153.1 % | 128.5 % | 155.2 % | 275.3 % | 255.7 % | 219.3 % | 183.2 % | 153.8 % |
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 | 238.2 | 318.9 | 364.4 | 471.2 | 1,392.7 | 335.0 | 432.3 | 409.6 | 496.1 |
EBITDA | 17.5 | 48.5 | 49.6 | 74.3 | 189.9 | 30.4 | 65.3 | 61.5 | 83.3 |
EBIT | -2.0 | 28.7 | 23.0 | 43.4 | 93.1 | -0.3 | 34.3 | 31.6 | 50.4 |
Profit before taxes | -5.3 | 24.5 | 16.2 | 33.1 | 68.5 | -10.1 | 24.5 | 21.8 | 40.6 |
Net income | -4.3 | 19.6 | 12.7 | 26.1 | 54.1 | -8.1 | 19.6 | 17.5 | 32.5 |
Login required
This content is only available for logged in users
Tokmanni Group Oyj: Change in the holding of the Tokmanni Group Corporation's own shares
Tokmanni Group Oyj: Tokmanni Group's Report by the Board of Directors and Financial Statements, Corporate Governance Statement and Remuneration Report for 2023 published
Join Inderes community
Don't miss out - create an account and get all the possible benefits