investorscraft@gmail.com

Intrinsic ValueMarimekko Oyj (0JX9.L)

Previous Close£12.86
Intrinsic Value
Upside potential
Previous Close
£12.86

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Marimekko Oyj is a globally recognized Finnish lifestyle design company specializing in distinctive apparel, accessories, and home decor products. Known for its bold prints and timeless designs, the company operates through a vertically integrated model encompassing design, manufacturing, wholesale, and retail. Its product portfolio includes women’s, unisex, and children’s clothing, alongside bags, textiles, and home goods. Marimekko’s revenue streams derive from direct retail (via ~150 stores and e-commerce) and wholesale partnerships, supplemented by licensing agreements that extend its brand reach. The company competes in the premium segment of the apparel and home decor markets, leveraging its heritage and Scandinavian design ethos to differentiate itself. Its strong brand identity and loyal customer base position it favorably in niche markets, though it faces competition from global fast-fashion and luxury brands. Geographic expansion, particularly in Asia, and digital transformation remain key growth levers.

Revenue Profitability And Efficiency

Marimekko reported revenue of €182.6 million in its latest fiscal year, with net income of €24.4 million, reflecting a net margin of approximately 13.3%. The company’s operating cash flow of €29.1 million underscores solid cash generation, while modest capital expenditures (€2.3 million) suggest disciplined reinvestment. Its asset-light model and focus on premium pricing contribute to healthy profitability metrics.

Earnings Power And Capital Efficiency

Diluted EPS stood at €0.60, demonstrating consistent earnings power. The company’s capital efficiency is evident in its ability to maintain profitability despite macroeconomic headwinds. Licensing activities and e-commerce growth provide scalable revenue streams with relatively low incremental costs, enhancing return on invested capital.

Balance Sheet And Financial Health

Marimekko maintains a robust balance sheet, with €40.4 million in cash and equivalents against €30.6 million in total debt, indicating a net cash position. This liquidity supports operational flexibility and potential strategic initiatives. The absence of significant leverage aligns with its conservative financial strategy.

Growth Trends And Dividend Policy

The company has prioritized organic growth through geographic expansion and digital channels, with Asia representing a key growth market. Its dividend payout (€0.65 per share) reflects a shareholder-friendly approach, supported by stable cash flows. Historical trends suggest a commitment to balancing reinvestment and returns.

Valuation And Market Expectations

At a market cap of ~€546.9 million, Marimekko trades at a premium relative to peers, reflecting its strong brand equity and growth potential. A beta of 1.014 indicates market-aligned volatility. Investors likely price in sustained design-led differentiation and margin resilience.

Strategic Advantages And Outlook

Marimekko’s strategic advantages include its iconic brand, design authenticity, and direct-to-consumer focus. Near-term challenges include inflationary pressures and supply chain volatility, but its niche positioning and loyal customer base mitigate risks. Long-term success hinges on scaling digital capabilities and maintaining creative relevance.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount