Marimekko
11.48
EUR
+1.41 %
MEKKO
NASDAQ Helsinki
Personal Goods
Consumer Goods & Services
10,464 following
+1.41%
-11.96%
-10.03%
-18.35%
-13.75%
-3.61%
-36.08%
+53.89%
+2,377.7%
company.marimekko.com/en/investors
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.
P/E (adj.) (24e)
18.91
EV/EBIT (adj.) (24e)
14.24
P/B (24e)
6.22
Dividend yield-% (24e)
5.23 %
Target price
13.00 EUR
Recommendation
Accumulate
Updated
6.11.2024
NASDAQ Helsinki
MEKKO
Daily low / high price
11.3 / 11.52
EUR
Market cap
466.65M EUR
Turnover
122.94K EUR
Volume
11K
Business risk
Valuation risk
Current
Previous
Latest research
Analyst
Rauli Juva
Analyst
Latest videos
Financial calendar
Annual report
2025-02-19
General meeting
2025-04-15
Interim report
2025-05-14
Interim report
2025-08-14
Interim report
2025-10-31
Forum updates
Spontant svar: dyrt, dyrt…
6/3/2024, 6:30 AM💙 1
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 123.6 | 152.2 | 166.5 | 174.1 | 181.1 | 193.4 | 207.2 | 221.3 |
growth-% | -1.5 % | 23.2 % | 9.4 % | 4.6 % | 4.0 % | 6.8 % | 7.1 % | 6.8 % |
EBITDA | 31.9 | 43.1 | 39.9 | 40.6 | 40.8 | 44.3 | 49.0 | 52.9 |
EBIT (adj.) | 20.2 | 31.2 | 30.4 | 32.0 | 31.9 | 34.8 | 39.3 | 43.1 |
EBIT | 19.3 | 31.2 | 30.2 | 31.4 | 31.5 | 34.8 | 39.3 | 43.1 |
Profit before taxes | 17.6 | 30.7 | 29.2 | 29.7 | 30.6 | 33.8 | 38.3 | 42.5 |
Net income | 13.8 | 24.4 | 22.8 | 23.6 | 24.3 | 26.9 | 30.5 | 33.8 |
EPS (adj.) | 0.36 | 0.60 | 0.56 | 0.60 | 0.61 | 0.66 | 0.75 | 0.83 |
growth-% | 12.0 % | 66.8 % | -5.7 % | 5.6 % | 1.8 % | 8.8 % | 13.4 % | 10.9 % |
Dividend | 0.20 | 0.72 | 0.34 | 0.37 | 0.60 | 0.60 | 0.66 | 0.71 |
Dividend ratio | 59.0 % | 120.2 % | 60.6 % | 63.6 % | 100.5 % | 90.8 % | 88.0 % | 85.0 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 25.8 % | 28.3 % | 24.0 % | 23.3 % | 22.5 % | 22.9 % | 23.6 % | 23.9 % |
EBIT-% (adj.) | 16.3 % | 20.5 % | 18.2 % | 18.4 % | 17.6 % | 18.0 % | 19.0 % | 19.5 % |
EBIT-% | 15.7 % | 20.5 % | 18.2 % | 18.0 % | 17.4 % | 18.0 % | 19.0 % | 19.5 % |
ROE | 30.2 % | 39.8 % | 36.4 % | 39.0 % | 34.5 % | 35.2 % | 37.9 % | 38.8 % |
ROI | 23.4 % | 32.5 % | 31.5 % | 33.4 % | 31.9 % | 34.7 % | 37.5 % | 39.0 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 9.11 | 16.94 | 8.60 | 11.99 | 11.48 | 11.48 | 11.48 | 11.48 |
Shares | 40.6 | 40.6 | 40.6 | 40.6 | 40.6 | 40.6 | 40.6 | 40.6 |
Market cap | 370.1 | 688.6 | 349.6 | 487.4 | 466.7 | 466.7 | 466.7 | 466.7 |
Enterprise value | 367.0 | 661.1 | 350.9 | 483.3 | 454.2 | 452.6 | 449.4 | 445.4 |
EV/S | 3.0 | 4.3 | 2.1 | 2.8 | 2.5 | 2.3 | 2.2 | 2.0 |
EV/EBITDA | 11.5 | 15.3 | 8.8 | 11.9 | 11.1 | 10.2 | 9.2 | 8.4 |
EV/EBIT (adj.) | 18.2 | 21.2 | 11.5 | 15.1 | 14.2 | 13.0 | 11.4 | 10.3 |
EV/EBIT | 19.0 | 21.2 | 11.6 | 15.4 | 14.4 | 13.0 | 11.4 | 10.3 |
P/E (adj.) | 25.4 | 28.3 | 15.2 | 20.1 | 18.9 | 17.4 | 15.3 | 13.8 |
P/E | 26.9 | 28.3 | 15.3 | 20.6 | 19.2 | 17.4 | 15.3 | 13.8 |
P/B | 7.1 | 9.8 | 6.3 | 7.4 | 6.2 | 6.0 | 5.6 | 5.2 |
P/S | 3.0 | 4.5 | 2.1 | 2.8 | 2.6 | 2.4 | 2.3 | 2.1 |
Dividend yield | 2.2 % | 4.3 % | 4.0 % | 3.1 % | 5.2 % | 5.2 % | 5.8 % | 6.2 % |
Equity ratio | 45.7 % | 52.7 % | 48.3 % | 53.3 % | 60.4 % | 59.1 % | 60.2 % | 61.7 % |
Gearing ratio | -6.1 % | -39.2 % | 2.3 % | -6.2 % | -16.6 % | -18.2 % | -20.7 % | -23.5 % |
Quarter data
Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 50.6 | 174.1 | 37.7 | 43.6 | 47.3 | 52.5 | 181.1 | ||
EBITDA | 10.5 | 40.6 | 7.4 | 8.4 | 13.4 | 11.5 | 40.8 | ||
EBIT | 8.1 | 31.4 | 5.1 | 6.1 | 11.1 | 9.2 | 31.5 | ||
Profit before taxes | 7.9 | 29.7 | 4.9 | 5.9 | 10.6 | 9.0 | 30.6 | ||
Net income | 6.2 | 23.6 | 3.9 | 4.7 | 8.5 | 7.2 | 24.3 |
ShowingAll content types
INTERIM REPORT OF MARIMEKKO, 1 Jan – 30 Sept 2024: Marimekko’s net sales in Q3 nearly at the record level of the comparison period despite the timing of non-recurring promotional deliveries, operating profit margin remains excellent
Change in Marimekko’s financial reporting dates in 2025
Join Inderes community
Don't miss out - create an account and get all the possible benefits
Inderes account
Followings and notifications on followed companies
Analyst comments and recommendations
Stock comparison tool & other popular tools