Meriaura Group

0.051EUR -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

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 report

Analyst

Pauli Lohi
Pauli Lohi
Analyst

Financial calendar

Major Owners
Source: Millistream Market Data AB

OwnerCapitalVotes
Vg-Shipping Oy66.2 %66.2 %
Lilja, Ansa Anitta4.5 %4.5 %
Premium
Not activated

This content is for our Premium customers only.

Insider Transactions

InsiderDateTotal value
Eljas Repo30.03.202333,936.6SEK
Eero Kalevi Auranne27.03.2023347.112EUR
Premium
Not activated

This content is for our Premium customers only.

Income statement

20192020202120222023e2024e2025e2026e
Revenue3.425.122.508.6469.0570.4777.0185.78
growth-%-37.09 %49.84 %-51.20 %245.82 %699.69 %2.06 %9.27 %11.39 %
EBITDA-4.38-3.41-4.17-3.586.507.449.1010.86
EBIT (adj.)-5.00-3.90-4.55-3.761.152.083.484.97
EBIT-5.00-3.90-4.55-3.761.152.083.484.97
Profit before taxes-6.76-4.98-5.77-4.060.051.032.443.94
Net income-6.76-4.98-5.77-4.060.030.621.482.40
EPS (adj.)-0.39-0.08-0.03-0.010.000.000.000.00
growth-%1,863.20 %137.56 %61.62 %
Dividend0.000.000.000.000.000.000.000.00
Dividend ratio

Profitability and return on capital

20192020202120222023e2024e2025e2026e
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

20192020202120222023e2024e2025e2026e
Share price (EUR)0.540.140.050.070.050.050.050.05
Shares17.2362.94165.19783.14800.10800.10800.10800.10
Market cap9.299.007.9354.8240.4140.4140.4140.41
Enterprise value8.387.054.1071.5156.7856.4055.7154.80
EV/S2.451.381.648.280.820.800.720.64
EV/EBITDA----8.747.586.135.05
EV/EBIT (adj.)----49.2827.1116.0111.03
EV/EBIT----49.2827.1116.0111.03
P/E (adj.)----1,270.8964.7427.2516.86
P/E----1,270.8964.7427.2516.86
P/B2.581.931.221.551.111.091.050.99
P/S2.721.763.186.350.590.570.520.47
Dividend yield
Equity ratio49.28 %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

Q3/22Q4/222022Q1/23Q2/23Q3/23eQ4/23e2023eQ1/24e
Revenue0.805.708.6416.1915.2817.6719.9169.05
EBITDA-1.08-0.23-3.581.501.101.422.476.50
EBIT-1.10-0.24-3.760.16-0.220.101.121.15
Profit before taxes-1.16-0.36-4.06-0.08-0.50-0.190.820.05
Net income-1.16-0.36-4.06-0.08-0.50-0.200.810.03
Publisher
Meriaura Group: Sea freight market prices cooling down

The figures for the second quarter were below our expectations as the slowdown in the sea freight market was reflected in the company's results faster than expected. We lowered our assumptions on the long-term normalized performance of Marine Logistics and slightly increased our Renewable Energy estimates thanks to a significant contract.

Research28.08.2023 by Pauli Lohi
Publisher
Meriaura Group Q2 on Monday: Result is likely to be positive even though freight prices are falling

Arvioimme tuloksen olevan selvästi positiivinen, vaikka merirahtimarkkinan hinnoissa onkin nähtävissä laskua kohti pitkän aikavälin normaalitasoja. Uusiutuvan energian saama suuri tilaus kesäkuun lopussa ei todennäköisesti ehtinyt vielä vaikuttaa Q2:n liikevaihtoon, joten Uusiutuvan energian tappiot haukkaavat osan Merilogistiikan tuloksesta.

Analyst Comment23.08.2023 by Pauli Lohi
Publisher
Meriaura Group: Significant solar thermal plant delivery to Germany

The delivery contract for the solar thermal collector field is the largest in the company's history and enables the revenue we expect for 2023-24 to be realized almost alone.

Analyst Comment28.06.2023 by Pauli Lohi
Publisher
Savosolar changes its name to Meriaura Group and renews corporate structure

Savosolar will change its name to Meriaura Group as of June 1. We consider the name change to be logical, as Marine Logistics is clearly the much larger business area after the merger in terms of revenue, earnings and committed assets.

Analyst Comment31.05.2023 by Pauli Lohi
Publisher
Savosolar Q1 on Monday: Favorable sea freight market supports earnings level

We expect a strong performance from Marine Logistics, supported by a favorable market situation, which should lead to a clearly positive group-level result. We forecast that Renewable Energy's revenue will remain small and its operating result will be loss-making.

Analyst Comment03.05.2023 by Pauli Lohi
The CEO of Savosolar Plc changes

Regulatory press release18.04.2023
Publisher
44% of Savosolar’s option scheme used for subscriptions so the dilution effect is minor

Less than half of the final option tranche of the 2021 stock option scheme was used, although the options gave the right to buy shares at a small discount. The dilution effect of the option scheme on the share price was therefore minor.

Analyst Comment06.04.2023 by Pauli Lohi