AS Merko Ehitus (TAL:MRK1T)
Estonia
· Delayed Price · Currency is EUR 28.10
+0.30 (1.08%)
At close: Apr 17, 2025
AS Merko Ehitus Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Revenue | 539.05 | 466.3 | 409.63 | 339.38 | 315.92 | Upgrade
|
| Revenue Growth (YoY) | 15.60% | 13.84% | 20.70% | 7.42% | -3.32% | Upgrade
|
| Cost of Revenue | 443.16 | 401.27 | 355.98 | 292.56 | 272.17 | Upgrade
|
| Gross Profit | 95.89 | 65.04 | 53.66 | 46.81 | 43.75 | Upgrade
|
| Selling, General & Admin | 26.94 | 23.74 | 19.94 | 17.54 | 17.62 | Upgrade
|
| Other Operating Expenses | 1.39 | 0.08 | 1.26 | -0.7 | 2.41 | Upgrade
|
| Operating Expenses | 28.32 | 23.82 | 21.2 | 16.84 | 20.03 | Upgrade
|
| Operating Income | 67.56 | 41.22 | 32.46 | 29.98 | 23.72 | Upgrade
|
| Interest Expense | -1.82 | -2.7 | -1.18 | -0.68 | -0.72 | Upgrade
|
| Interest & Investment Income | 3.93 | 2.44 | 2.26 | 2.13 | 1.5 | Upgrade
|
| Earnings From Equity Investments | 4.86 | 10.22 | 3.52 | 0.8 | -0.14 | Upgrade
|
| Currency Exchange Gain (Loss) | -0.95 | -0.17 | -0.14 | -0.01 | -0.01 | Upgrade
|
| Other Non Operating Income (Expenses) | -0.18 | -0.17 | -0.13 | -0.2 | -0.14 | Upgrade
|
| EBT Excluding Unusual Items | 73.41 | 50.85 | 36.79 | 32.02 | 24.21 | Upgrade
|
| Gain (Loss) on Sale of Assets | 2.92 | 0.96 | 0.31 | 0.11 | 0.25 | Upgrade
|
| Other Unusual Items | 0.09 | 0.18 | - | - | - | Upgrade
|
| Pretax Income | 76.41 | 51.98 | 37.1 | 32.13 | 24.46 | Upgrade
|
| Income Tax Expense | 11.82 | 6.08 | 3 | 3.1 | 1.95 | Upgrade
|
| Earnings From Continuing Operations | 64.59 | 45.9 | 34.1 | 29.02 | 22.5 | Upgrade
|
| Minority Interest in Earnings | 0.07 | 0.15 | 0.54 | 0.12 | 0.49 | Upgrade
|
| Net Income | 64.67 | 46.05 | 34.64 | 29.14 | 22.99 | Upgrade
|
| Net Income to Common | 64.67 | 46.05 | 34.64 | 29.14 | 22.99 | Upgrade
|
| Net Income Growth | 40.44% | 32.93% | 18.87% | 26.73% | 41.33% | Upgrade
|
| Shares Outstanding (Basic) | 18 | 18 | 18 | 18 | 18 | Upgrade
|
| Shares Outstanding (Diluted) | 18 | 18 | 18 | 18 | 18 | Upgrade
|
| EPS (Basic) | 3.65 | 2.60 | 1.96 | 1.65 | 1.30 | Upgrade
|
| EPS (Diluted) | 3.65 | 2.60 | 1.96 | 1.65 | 1.30 | Upgrade
|
| EPS Growth | 40.44% | 32.93% | 18.87% | 26.73% | 41.33% | Upgrade
|
| Free Cash Flow | 56.03 | 113.74 | -42.9 | -2.6 | 58.19 | Upgrade
|
| Free Cash Flow Per Share | 3.17 | 6.43 | -2.42 | -0.15 | 3.29 | Upgrade
|
| Dividend Per Share | 1.900 | 1.300 | 1.000 | 1.000 | 1.000 | Upgrade
|
| Dividend Growth | 46.15% | 30.00% | - | - | - | Upgrade
|
| Gross Margin | 17.79% | 13.95% | 13.10% | 13.79% | 13.85% | Upgrade
|
| Operating Margin | 12.53% | 8.84% | 7.92% | 8.83% | 7.51% | Upgrade
|
| Profit Margin | 12.00% | 9.88% | 8.46% | 8.59% | 7.28% | Upgrade
|
| Free Cash Flow Margin | 10.39% | 24.39% | -10.47% | -0.77% | 18.42% | Upgrade
|
| EBITDA | 69.38 | 43.45 | 34.19 | 31.37 | 25.14 | Upgrade
|
| EBITDA Margin | 12.87% | 9.32% | 8.34% | 9.24% | 7.96% | Upgrade
|
| D&A For EBITDA | 1.82 | 2.24 | 1.73 | 1.39 | 1.42 | Upgrade
|
| EBIT | 67.56 | 41.22 | 32.46 | 29.98 | 23.72 | Upgrade
|
| EBIT Margin | 12.53% | 8.84% | 7.92% | 8.83% | 7.51% | Upgrade
|
| Effective Tax Rate | 15.47% | 11.70% | 8.07% | 9.66% | 7.99% | Upgrade
|
Updated Feb 7, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.