Marimekko
12.84
EUR
-1.08 %
10,463 following
MEKKO
NASDAQ Helsinki
Personal Goods
Consumer Goods & Services
Overview
Financials & Estimates
Income statement
Valuation
Quarterly estimates
Income statement
2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | 2026e | 2027e | 2028e |
---|
2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | 2026e | 2027e | 2028e | |
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 111.9 | 125.4 | 123.6 | 152.2 | 166.5 | 174.1 | 182.6 | 190.5 | 204.7 | 218.3 | 232.5 |
growth-% | 12.1 % | -1.5 % | 23.2 % | 9.4 % | 4.6 % | 4.9 % | 4.3 % | 7.4 % | 6.7 % | 6.5 % | |
EBITDA | 20.2 | 29.7 | 31.9 | 43.1 | 39.9 | 40.6 | 40.7 | 43.2 | 48.7 | 52.5 | 56.0 |
EBIT (adj.) | 12.2 | 17.1 | 20.2 | 31.2 | 30.4 | 32.0 | 31.9 | 33.8 | 39.0 | 42.5 | 45.8 |
EBIT | 17.7 | 17.1 | 19.3 | 31.2 | 30.2 | 31.4 | 31.4 | 33.8 | 39.0 | 42.5 | 45.8 |
Profit before taxes | 17.6 | 16.2 | 17.6 | 30.7 | 29.2 | 29.7 | 31.0 | 32.8 | 38.0 | 41.8 | 45.1 |
Net income | 13.7 | 13.0 | 13.8 | 24.4 | 22.8 | 23.6 | 24.4 | 26.3 | 30.2 | 33.3 | 35.9 |
EPS (adj.) | 0.20 | 0.32 | 0.36 | 0.60 | 0.56 | 0.60 | 0.61 | 0.65 | 0.74 | 0.82 | 0.88 |
growth-% | 58.8 % | 12.0 % | 66.8 % | -5.7 % | 5.6 % | 2.7 % | 5.4 % | 15.2 % | 10.0 % | 7.8 % | |
Dividend | 0.37 | 0.18 | 0.20 | 0.72 | 0.34 | 0.37 | 0.65 | 0.45 | 0.75 | 0.55 | 0.85 |
Dividend ratio | 109.7 % | 56.2 % | 59.0 % | 120.2 % | 60.6 % | 63.6 % | 108.3 % | 69.7 % | 100.8 % | 67.2 % | 96.3 % |
Profitability and return on capital
2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | 2026e | 2027e | 2028e |
---|
2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | 2026e | 2027e | 2028e | |
---|---|---|---|---|---|---|---|---|---|---|---|
EBITDA-% | 18.1 % | 23.6 % | 25.8 % | 28.3 % | 24.0 % | 23.3 % | 22.3 % | 22.7 % | 23.8 % | 24.0 % | 24.1 % |
EBIT-% (adj.) | 10.9 % | 13.6 % | 16.3 % | 20.5 % | 18.2 % | 18.4 % | 17.5 % | 17.8 % | 19.1 % | 19.5 % | 19.7 % |
EBIT-% | 15.8 % | 13.6 % | 15.7 % | 20.5 % | 18.2 % | 18.0 % | 17.2 % | 17.8 % | 19.1 % | 19.5 % | 19.7 % |
ROE | 33.0 % | 30.2 % | 39.8 % | 36.4 % | 39.0 % | 34.5 % | 34.8 % | 37.2 % | 37.5 % | 37.0 % | |
ROI | 29.6 % | 23.4 % | 32.5 % | 31.5 % | 33.4 % | 30.7 % | 32.1 % | 36.0 % | 37.1 % | 37.3 % |