Tokmanni Group
13.35 EUR +0.07%13,234 investors are following this company
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.
P/E (24e)
13.24
EV/EBIT (adj.) (24e)
13.49
P/B (24e)
2.83
Dividend yield-% (24e)
5.77 %
Target price
15.00 EUR
Recommendation
Accumulate
Updated
13.6.2024
NASDAQ Helsinki
TOKMAN
Daily low / high price
13.15 / 13.35
EUR
Market cap
785.9M EUR
Turnover
627.08K EUR
Volume
47K
Business risk
Valuation risk
Current
Previous
Latest research
Analyst
Arttu Heikura
Analyst
Latest videos
Financial calendar
Interim report
2024-08-16
Business review
2024-11-15
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 |
---|---|---|
Seppo Saastamoinen | 2024-06-07 | 255,655EUR |
Seppo Saastamoinen | 2024-06-07 | 255,655EUR |
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 | 1,673.3 | 1,794.7 | 1,882.8 | 1,959.7 |
growth-% | 13.6 % | 6.4 % | 2.3 % | 19.2 % | 20.2 % | 7.3 % | 4.9 % | 4.1 % |
EBITDA | 163.6 | 174.6 | 157.2 | 189.9 | 235.8 | 259.1 | 271.7 | 284.5 |
EBIT (adj.) | 99.6 | 105.7 | 85.7 | 100.2 | 112.9 | 134.2 | 145.1 | 155.8 |
EBIT | 99.0 | 107.7 | 84.0 | 93.1 | 110.1 | 131.2 | 142.1 | 152.8 |
Profit before taxes | 89.0 | 97.5 | 73.3 | 68.5 | 71.6 | 94.4 | 105.7 | 117.0 |
Net income | 71.3 | 78.0 | 58.8 | 54.1 | 56.5 | 74.6 | 83.5 | 92.4 |
EPS (adj.) | 1.22 | 1.29 | 1.03 | 1.04 | 1.01 | 1.32 | 1.47 | 1.62 |
growth-% | 49.4 % | 5.6 % | -20.4 % | 1.2 % | -3.0 % | 30.8 % | 11.5 % | 10.4 % |
Dividend | 0.85 | 0.96 | 0.76 | 0.76 | 0.77 | 0.82 | 0.92 | 0.94 |
Dividend ratio | 70.2 % | 72.5 % | 76.1 % | 82.6 % | 80.1 % | 65.0 % | 65.0 % | 60.0 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 15.2 % | 15.3 % | 13.5 % | 13.6 % | 14.1 % | 14.4 % | 14.4 % | 14.5 % |
EBIT-% (adj.) | 9.3 % | 9.3 % | 7.3 % | 7.2 % | 6.7 % | 7.5 % | 7.7 % | 8.0 % |
EBIT-% | 9.2 % | 9.4 % | 7.2 % | 6.7 % | 6.6 % | 7.3 % | 7.5 % | 7.8 % |
ROE | 35.4 % | 33.8 % | 23.9 % | 21.1 % | 20.8 % | 25.5 % | 25.7 % | 25.6 % |
ROI | 16.2 % | 17.0 % | 13.1 % | 10.5 % | 9.6 % | 11.2 % | 11.9 % | 12.5 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 16.24 | 19.65 | 11.29 | 14.62 | 13.35 | 13.35 | 13.35 | 13.35 |
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 | 785.3 | 785.3 | 785.3 | 785.3 |
Enterprise value | 1,288.4 | 1,471.1 | 1,047.9 | 1,590.5 | 1,522.4 | 1,507.3 | 1,485.5 | 1,460.4 |
EV/S | 1.2 | 1.3 | 0.9 | 1.1 | 0.9 | 0.8 | 0.8 | 0.7 |
EV/EBITDA | 7.9 | 8.4 | 6.7 | 8.4 | 6.5 | 5.8 | 5.5 | 5.1 |
EV/EBIT (adj.) | 12.9 | 13.9 | 12.2 | 15.9 | 13.5 | 11.2 | 10.2 | 9.4 |
EV/EBIT | 13.0 | 13.7 | 12.5 | 17.1 | 13.8 | 11.5 | 10.5 | 9.6 |
P/E (adj.) | 13.3 | 15.2 | 11.0 | 14.1 | 13.2 | 10.1 | 9.1 | 8.2 |
P/E | 13.4 | 14.8 | 11.3 | 15.9 | 13.9 | 10.5 | 9.4 | 8.5 |
P/B | 4.4 | 4.7 | 2.7 | 3.2 | 2.8 | 2.6 | 2.3 | 2.1 |
P/S | 0.9 | 1.0 | 0.6 | 0.6 | 0.5 | 0.4 | 0.4 | 0.4 |
Dividend yield | 5.2 % | 4.9 % | 6.7 % | 5.2 % | 5.8 % | 6.2 % | 6.9 % | 7.1 % |
Equity ratio | 27.7 % | 30.0 % | 31.1 % | 18.8 % | 18.8 % | 20.2 % | 21.8 % | 23.7 % |
Gearing ratio | 153.1 % | 128.5 % | 155.2 % | 275.3 % | 265.2 % | 235.0 % | 204.6 % | 177.5 % |
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 318.9 | 364.4 | 471.2 | 1,392.7 | 339.2 | 428.4 | 409.6 | 496.1 | 1,673.3 |
EBITDA | 48.5 | 49.6 | 74.3 | 189.9 | 26.9 | 59.0 | 64.6 | 85.4 | 235.8 |
EBIT | 28.7 | 23.0 | 43.4 | 93.1 | -5.0 | 27.9 | 34.6 | 52.5 | 110.1 |
Profit before taxes | 24.5 | 16.2 | 33.1 | 68.5 | -14.1 | 18.1 | 24.9 | 42.7 | 71.6 |
Net income | 19.6 | 12.7 | 26.1 | 54.1 | -12.1 | 14.5 | 19.9 | 34.2 | 56.5 |
ShowingAll content types
Tokmanni Group Oyj: Tokmanni Group Corporation: Managers' Transactions - Takoa Invest Oy
Tokmanni Group Oyj: Tokmanni Group Corporation: Managers' Transactions - Takoa Invest Oy
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