Meriaura Group
0.051 EUR -0.98 %4,443 investors are following this company
Meriaura Group is a Finnish company that supplies solar heating systems for district heating and industrial process heat. Heating systems that the company delivers are, for example, in-house developed solar collectors, around which the company builds complete subsystems including control, heat storage, delivery, and integration with other heat sources. The company operates in Europe.
P/E (23e)
1,270.89
EV/EBIT (adj.) (23e)
49.28
P/B (23e)
1.11
Dividend yield-% (23e)
-
Target price
0.04 EUR
Recommendation
Sell
Updated
28.8.2023
First North Finland
MERIH
Daily low / high price
0.05 / 0.051
EUR
Market cap
40.41M EUR
Turnover
14.83K EUR
Volume
296K
Risk and recommendation
HighRiskLow
SellRecommendationBuy
Latest research
Extensive report
Inderes' extensive report is an investor's handbook on customer companies covered by our research.
The latest extensive report was released
Read the reportAnalyst

Pauli Lohi
Analyst
Financial calendar
Business review
06.11.2023
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Vg-Shipping Oy | 66.2 % | 66.2 % |
Lilja, Ansa Anitta | 4.5 % | 4.5 % |
Premium
Not activated
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Eljas Repo | 30.03.2023 | 33,936.6SEK |
Eero Kalevi Auranne | 27.03.2023 | 347.112EUR |
Premium
Not activated
This content is for our Premium customers only.
Income statement
2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
---|---|---|---|---|---|---|---|---|
Revenue | 3.42 | 5.12 | 2.50 | 8.64 | 69.05 | 70.47 | 77.01 | 85.78 |
growth-% | -37.09 % | 49.84 % | -51.20 % | 245.82 % | 699.69 % | 2.06 % | 9.27 % | 11.39 % |
EBITDA | -4.38 | -3.41 | -4.17 | -3.58 | 6.50 | 7.44 | 9.10 | 10.86 |
EBIT (adj.) | -5.00 | -3.90 | -4.55 | -3.76 | 1.15 | 2.08 | 3.48 | 4.97 |
EBIT | -5.00 | -3.90 | -4.55 | -3.76 | 1.15 | 2.08 | 3.48 | 4.97 |
Profit before taxes | -6.76 | -4.98 | -5.77 | -4.06 | 0.05 | 1.03 | 2.44 | 3.94 |
Net income | -6.76 | -4.98 | -5.77 | -4.06 | 0.03 | 0.62 | 1.48 | 2.40 |
EPS (adj.) | -0.39 | -0.08 | -0.03 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 |
growth-% | 1,863.20 % | 137.56 % | 61.62 % | |||||
Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Dividend ratio |
Profitability and return on capital
2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | -128.11 % | -66.62 % | -167.16 % | -41.42 % | 9.41 % | 10.56 % | 11.81 % | 12.66 % |
EBIT-% (adj.) | -146.38 % | -76.16 % | -182.38 % | -43.58 % | 1.67 % | 2.95 % | 4.52 % | 5.79 % |
EBIT-% | -146.38 % | -76.16 % | -182.38 % | -43.58 % | 1.67 % | 2.95 % | 4.52 % | 5.79 % |
ROE | -272.74 % | -120.59 % | -103.39 % | -19.39 % | 0.09 % | 1.70 % | 3.93 % | 6.05 % |
ROI | -114.29 % | -77.74 % | -76.20 % | -12.01 % | 2.03 % | 3.60 % | 5.95 % | 8.26 % |
Valuation
2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 0.54 | 0.14 | 0.05 | 0.07 | 0.05 | 0.05 | 0.05 | 0.05 |
Shares | 17.23 | 62.94 | 165.19 | 783.14 | 800.10 | 800.10 | 800.10 | 800.10 |
Market cap | 9.29 | 9.00 | 7.93 | 54.82 | 40.41 | 40.41 | 40.41 | 40.41 |
Enterprise value | 8.38 | 7.05 | 4.10 | 71.51 | 56.78 | 56.40 | 55.71 | 54.80 |
EV/S | 2.45 | 1.38 | 1.64 | 8.28 | 0.82 | 0.80 | 0.72 | 0.64 |
EV/EBITDA | - | - | - | - | 8.74 | 7.58 | 6.13 | 5.05 |
EV/EBIT (adj.) | - | - | - | - | 49.28 | 27.11 | 16.01 | 11.03 |
EV/EBIT | - | - | - | - | 49.28 | 27.11 | 16.01 | 11.03 |
P/E (adj.) | - | - | - | - | 1,270.89 | 64.74 | 27.25 | 16.86 |
P/E | - | - | - | - | 1,270.89 | 64.74 | 27.25 | 16.86 |
P/B | 2.58 | 1.93 | 1.22 | 1.55 | 1.11 | 1.09 | 1.05 | 0.99 |
P/S | 2.72 | 1.76 | 3.18 | 6.35 | 0.59 | 0.57 | 0.52 | 0.47 |
Dividend yield | ||||||||
Equity ratio | 49.28 % | 66.18 % | 79.54 % | 55.00 % | 52.03 % | 52.69 % | 53.18 % | 53.95 % |
Gearing ratio | -25.22 % | -41.92 % | -58.83 % | 47.15 % | 45.07 % | 43.27 % | 39.82 % | 35.26 % |
Quarter data
Q3/22 | Q4/22 | 2022 | Q1/23 | Q2/23 | Q3/23e | Q4/23e | 2023e | Q1/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 0.80 | 5.70 | 8.64 | 16.19 | 15.28 | 17.67 | 19.91 | 69.05 | |
EBITDA | -1.08 | -0.23 | -3.58 | 1.50 | 1.10 | 1.42 | 2.47 | 6.50 | |
EBIT | -1.10 | -0.24 | -3.76 | 0.16 | -0.22 | 0.10 | 1.12 | 1.15 | |
Profit before taxes | -1.16 | -0.36 | -4.06 | -0.08 | -0.50 | -0.19 | 0.82 | 0.05 | |
Net income | -1.16 | -0.36 | -4.06 | -0.08 | -0.50 | -0.20 | 0.81 | 0.03 |
Showing All content types