Merko Ehitus AS

Merko Ehitus AS

TTAL:MRK1T
27.00
EUR
0.00
(0.00%)
1.76EPS
15.26P/E
474.36MMarket Cap
Nov 05Next Earn
Merko Ehitus AS
TAL:MRK1T
(Nasdaq Tallinn)

Recent

price

27.00

P/E

ratio

15.26

div

yld

- -

ROIC.AI

2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
EUR
9.71
12.39
14.08
14.84
14.26
14.18
14.24
17.94
23.62
18.46
17.85
19.17
23.14
26.34
30.45
17.57
16.55
Revenue per Share
0.07
-0.8
0.43
0.59
0.7
0.56
0.35
0.83
1.09
0.92
1.3
1.65
1.96
2.6
3.65
2.26
1.76
Basic EPS, GAAP
-0.46
-0.41
1.13
1.06
0.73
0.37
-0.85
-0.15
1.85
-0.84
3.28
-0.16
-2.43
6.41
3.16
-0.47
-1.69
Free Cash Flow per Basic Share
0.7
0.1
- -
0.3
0.41
0.41
0.51
0.42
1.01
1
0.01
1
1
1
1.3
1.9
- -
Dividend per Share
7.05
6.17
6.61
6.88
7.18
7.1
6.94
7.35
7.44
7.36
8.66
9.45
10.41
11.98
14.36
14.72
14.19
Book Value per Share
6.96
6.09
6.53
6.82
7.12
7.05
6.9
7.33
7.41
7.32
8.62
9.41
10.37
11.95
14.35
14.68
14.15
Tangible Book Value per Share
18
18
18
18
18
18
18
18
18
18
18
18
18
18
18
18
18
Basic Weighted Avg Shares
172
219
249
263
252
251
252
318
418
327
316
339
410
466
539
311
293
Sales/Revenue/Turnover
1.38
-6.61
2.59
4.04
4.91
4.3
2.15
5.35
4.09
5.12
7.51
8.83
7.92
8.88
12.55
10.4
8.22
Operating Margin (%)
2
2
3
3
2
3
3
3
2
3
3
3
3
4
3
3
4
Depreciation Expense
1
-14
8
10
12
10
6
15
19
16
23
29
35
46
65
40
31
Net Income, GAAP
40.11
- -
3.66
7.1
7.93
15.88
17.52
16.09
1.9
18.86
7.99
9.66
8.07
11.7
15.47
10.83
2.99
Effective Tax Rate (%)
0.71
-6.42
3.06
3.96
4.92
3.98
2.43
4.63
4.63
4.98
7.28
8.59
8.46
9.88
12
12.84
10.61
Profit Margin (%)
96
87
93
94
124
120
119
130
129
142
130
151
164
173
184
214
236
Working Capital
13
24
19
16
23
26
25
35
24
43
15
41
42
35
12
30
61
LT Debt
126
111
118
123
131
129
126
135
136
135
157
167
184
212
254
261
251
Total Equity
0.88
- -
5.45
7.16
7.73
6.26
3.72
8.75
10.24
8.04
11.91
14.15
12.76
14.01
21.17
10.21
7.81
Return on Invested Capital (%)
0.87
- -
5.75
7.17
8.05
6.56
4.05
7.78
10.64
8.76
12.55
14.71
14.64
17.91
23.91
13.99
10.85
Return on Capital (%)
0.94
-12.04
6.74
8.71
9.98
7.91
4.93
11.62
14.77
12.42
16.22
18.19
19.71
23.24
27.74
15.51
12.6
Return on Common Equity (%)

Capital Structure

EUR

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
3
3
8
LT Borrowings
27
43
58
LT Finance Leases
3
3
3
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
18
18
18
Market Capitalization
554
480
474

Working Capital

EUR

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
324
334
351
Cash, Cash Equivalents & STI
59
62
46
Accounts Receivable, Net
31
19
36
Inventories
220
233
246
Total Current Liabilities
110
104
115
Payables & Accruals
- -
- -
- -
ST Debt
3
3
8
Deferred Revenue
- -
- -
- -

Growth Rates

EUR

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
7.54%
10.78%
2.48%
Free Cash Flow
-159.22%
156.71%
-114.82%
Net Income, GAAP
23.9%
16.14%
-38.27%
Sales/Revenue/Turnover
4.81%
3.05%
-42.32%
Total Cash Common Dividend
1,332.25%
2,654.81%
46.6%

Quarterly Revenue

EUR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
81
122
175
160
539
2025
85
83
74
69
311
2026
57
93
- -
- -
- -

Quarterly Earnings Per Share

EUR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.25
0.74
1.54
1.12
3.65
2025
0.59
0.63
0.85
0.18
2.26
2026
0.25
0.48
- -
- -
- -

Quarterly Dividends Per Share

EUR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
1.3
2025
- -
- -
- -
- -
1.9
2026
- -
- -
- -
- -
- -
Business
Merko Ehitus AS is a construction and real estate development group that engages in general contracting, civil engineering, utility network construction, and residential property development across the Baltic region and Northern Europe. Founded in 1990 and headquartered in Tallinn, Estonia, the company operates primarily in Estonia, Latvia, and Lithuania, with selective operations in Norway. The group operates through two primary reporting segments: Construction Services and Real Estate Development, conducting its core activities through key operating subsidiaries such as AS Merko Ehitus Eesti, SIA Merko Būve, UAB Merko Statyba, Tallinna Teede AS, OÜ Merko Kodud, SIA Merko Mājas, and UAB Merko Būstas, alongside its 50% holding in Connecto Holding AS. The company's core products and services include: general contracting, design-build, and project management services for commercial, administrative, industrial, and public sector buildings; civil engineering and infrastructure development, comprising road, street, and highway construction, viaducts, bridges, port facilities, and environmental engineering; utility network engineering, consisting of the design, construction, and maintenance of high- and medium-voltage electrical substations, power distribution grids, telecommunications networks, gas pipelines, and municipal water and wastewater systems; specialized construction operations, including concrete framework engineering, asphalt manufacturing, and road maintenance; vertically integrated residential property development, covering land acquisition, detailed zoning, architectural design, apartment construction, marketing, direct unit sales, and after-sales warranty services; and long-term facility management and public-private partnership (PPP) infrastructure services. In recent developments, Merko Ehitus has expanded its order backlog to historic highs, strategically capturing substantial public-sector and regional defense procurement. The group was awarded landmark public-private partnership contracts valued at over EUR 370 million for the multi-phase construction and long-term facility management of the Rūdninkai military campus in Lithuania, marking the largest project awards in corporate history. The company has also initiated major defense-related infrastructure projects in Latvia and secured significant commercial redevelopment contracts, including approximately EUR 80 million in development agreements for the Krulli Quarter in Tallinn. These operational wins demonstrate the group's strategic alignment toward mission-critical public infrastructure and civil defense facilities to drive growth amid evolving private real estate market dynamics.