Market announcement
Aktsiaselts MERKO EHITUS
LEI code
529900AS1XLZP15O8887
Size of the entity
Large group
Economic activities
Professional, Scientific and Technical Activities
Country of registered office
Estonia
General information
Categories
Management interim statement or quarterly financial report
Does the information contain personal data?
No
Is the data provided voluntary or not?
No
Original language of the information to be provided
Estonian
Is information covering a period?
Yes
The start date to which the information relates
01.01.2026
The end date to which the information relates
30.09.2026
Version
1
Unique data record identifier
19181
Submission date and time
05.11.2026 08:00:00
Content of announcement in Estonian
Title
2026. aasta 9 kuu ja III kvartali konsolideeritud auditeerimata vahearuanne
Message
JUHTKONNA KOMMENTAAR
Merko Ehituse 2026. aasta kolmanda kvartali müügitulu oli 118 miljonit eurot ja 9 kuu oma 268 miljonit eurot. Kolmanda kvartali puhaskasum oli 12,6 miljonit eurot ning 9 kuu puhakasum 25,4 miljonit eurot.
Merko Ehituse juhtkonna sõnul panustas kolmanda kvartali tulemustesse ühtviisi nii kinnisvaraarenduse kui ehitusteenuste valdkond. Kolmandas kvartalis valmis ja anti ostjatele üle 118 korterit ja 18 äripinda, mida on pea sama palju kui aasta esimese kahe kvartaliga kokku. Merko ehitusteenuste portfell on jätkuvalt tugeval, ligi 770 miljoni euro tasemel, sealhulgas jõudis kolmandas kvartalis mitu suurt projekti aktiivsesse ehitusfaasi. Kontserni ettevõtete põhiülesanne on töös olevad projektid valmis ehitada ja riske vältida.
Juhkonna hinnangul ehitusteenuste ärivaldkonnas domineerib ehitusturul endiselt avalik sektor kaitse- ja taristuhangetega ning avaliku sektoriga seotud tellimused moodustavad Merko portfellis enamuse. Aasta jooksul kallinenud kütuse- ja energiahinnad on jätnud oma jälje ehitusteenuste kasumlikkusele, enim kontserni teedeehitusettevõttes, kus on kütusehindade mõju proportsionaalselt suurim. Merko sõlmis kolmandas kvartalis 22 miljoni euro väärtuses uusi ehituslepinguid, neist suurim oli Krulli kvartalis Volta 1b korteriarendusprojekti rajamiseks.
Kinnisvaraarenduse valdkonnas on kontserni juhtkonna sõnul tarbijakindlus olnud kõikidel Merko koduturgudel kergelt tõusuteel, mis on toetanud eellepingutega müüdavate korterite osakaalu kasvu. Kuna ajad on endiselt ebakindlad, ei prognoosi juhtkond sarnase trendi jätkumist. Korterite pakkumine on kõigil turgudel jätkuvalt suur ja ostjatel seega valikut küllaga, mis omakorda hoiab arendajate konkurentsi tiheda ning survestab kasumlikkust. Tänavu on märkimisväärselt aktiveerunud uute korterite turg Riias, kus ka kontsern on käivitanud mitu uut arendusprojekti.
Eesmärgiga keskenduda põhitegevusele, ehk ehitusteenuste pakkumisele ja elukondliku kinnisvara arendamisele, müüs Merko kolmandas kvartalis Leedus asuva suuremahulise Rūdninkai kaitseväelinnaku PPP-projektiga seotud ettevõtete enamusosalused. Kapitel omandas 70%-lise osaluse nii PPP-projekti elluviimise kui valmivate rajatiste haldus- ja hooldustöid korraldavates ettevõtetes. Merkole jäi nendes ettevõtetes 30%-line vähemusosalus. Ehituse peatöövõtjana vastutab Merko endiselt kokku üle 370 miljoni euro suuruste projekteerimis-ehituslepingute elluviimise eest. Investori kaasamine aitab hoida kontserni jätkuvalt tugevat likviidsust.
9 kuu jooksul on Merko andnud üle 238 korterit ja 23 äripinda ning alustanud 394 korteri ja nelja äripinna ehituse ja müügiga. Kolmanda kvartali lõpu seisuga oli ehituses ja valmis 1325 korterit, millest ca üks kolmandik on kaetud eellepingutega. 2026. aasta kolmandas kvartalis olid Merko suuremad töösolevad arendusprojektid Uus-Veerenni, Noblessner ja Lahekalda Tallinnas, Õielehe Tallinna lähistel ning Leedri Tartus; Lucavsala, Arena Garden Towers, Magnolijas ja Mežpilsēta Riias ning Vilnelės Skverai ja Šnipiškių Urban Vilniuses.
2026. aasta kolmandas kvartalis olid suuremate ehitusobjektidena Eestis töös büroohooned City Plaza 2, Viktor Masingu maja ja Huvikeskus Kullo, Sündmuskeskus, Kasvuhoone, Volta 1b korterelamud ja taristu Krulli kvartalis Tallinnas, Riigikaitsemaja Tartus ning hotell ja sündmuskeskus Pärnus, Rail Baltica Ülemiste reisiterminal, Rail Baltica põhitrassi neljas etapp Harjumaa ning Tallinn-Pärnu lõik. Leedus olid suuremateks ehitusobjektideks tuulepargi taristurajatised Pagėgiai rajoonis ning Rūdninkai kaitseväelinnak. Lätis oli kontsernil töös kaitseväelinnakute ehitus ja tuulepargi taristurajatised Smiltene vallas.
KOKKUVÕTE III KVARTALI JA 9 KUU TULEMUSTEST
KASUMLIKKUS
2026. aasta 9 kuu kasum enne makse oli 25,0 mln eurot ja III kvartalis 14,2 mln eurot (9 kuud 2025: 40,2 mln eurot ja III kvartalis 16,6 mln eurot), mis andis 9 kuu maksustamiseelse kasumi marginaaliks 9,3% (9 kuud 2025: 16,6%).
2026. aasta 9 kuu emaettevõtte omanike osa puhaskasumist oli 25,4 mln eurot (9 kuud 2025: 36,7 mln eurot) ja III kvartali emaettevõtte omanike osa puhaskasumist 12,6 mln eurot (III kvartal 2025: 15,0 mln eurot). 9 kuu puhaskasumi marginaal oli 9,5% (9 kuud 2025: 15,2%).
MÜÜGITULU
2026. aasta III kvartali müügitulu oli 118,2 mln eurot (III kvartal 2025: 73,9 mln eurot) ning 9 kuu müügitulu oli 268,1 mln eurot (9 kuud 2025: 241,8 mln eurot). 9 kuu müügitulu suurenes 10,9% võrreldes eelmise aasta sama perioodiga. Väljaspool Eestit teenitud 9 kuu müügitulu osakaal oli 42,6% (9 kuud 2025: 47,4%).
LEPINGUTE PORTFELL
30. september 2026 seisuga oli kontserni teostamata tööde jääk 769,1 mln eurot (30. september 2025: 486,2 mln eurot). 2026. aasta 9 kuuga sõlmisid kontserni ettevõtted lepinguid kogumahus 508,6 mln eurot (9 kuud 2025: 322,8 mln eurot). III kvartali uute lepingute maht oli 22,2 mln eurot (III kvartal 2025: 99,6 mln eurot).
KINNISVARAARENDUS
2026. aasta 9 kuuga müüs kontsern 238 korterit, 2025. aasta 9 kuuga 315 korterit. Omaarenduste korterite müügist teenis kontsern müügitulu 2026. aasta 9 kuuga 52,4 mln eurot ning 2025. aasta samal perioodil 59,7 mln eurot. 2026. aasta III kvartalis müüdi 118 korterit, võrreldes 2025. aasta III kvartalis müüdud 93 korteriga, ning omaarenduste korterite müügist teenis kontsern müügitulu 24,7 mln eurot (III kvartal 2025: 14,9 mln eurot).
RAHAPOSITSIOON
Aruandeperioodi lõpus oli kontsernil rahalisi vahendeid 55,5 mln eurot ning omakapital 263,6 mln eurot (54,4% bilansimahust). Võrreldavad andmed 2025. aasta 30. september seisuga olid vastavalt 34,3 mln eurot ning 257,3 mln eurot (64,4% bilansimahust). Seisuga 30. september 2026 oli kontserni netovõlg 12,1 mln eurot (30. september 2025: negatiivne 8,0 mln eurot).
KONSOLIDEERITUD KOONDKASUMIARUANNE
auditeerimata
tuhandetes eurodes
2026.a. | 2025.a. | 2026.a. | 2025.a. | 2025.a. | |
Müügitulu | 268 123 | 241 799 | 118 230 | 73 917 | 310 941 |
Müüdud toodangu kulu | (234 943) | (194 749) | (102 435) | (55 938) | (255 081) |
Brutokasum | 33 180 | 47 050 | 15 795 | 17 979 | 55 860 |
Turustuskulud | (4 119) | (3 753) | (1 395) | (1 052) | (5 823) |
Üldhalduskulud | (10 785) | (12 998) | (3 496) | (4 251) | (17 478) |
Muud äritulud | 2 047 | 1 597 | 803 | 514 | 2 285 |
Muud ärikulud | (143) | (271) | 114 | (175) | (501) |
Ärikasum | 20 180 | 31 625 | 11 821 | 13 015 | 34 343 |
Finantstulud (-kulud) | 4 847 | 8 531 | 2 419 | 3 630 | 10 425 |
sh kasum (kahjum) sidus-ja ühisettevõtetelt | 4 876 | 8 486 | 2 425 | 3 642 | 10 381 |
intressikulud | (620) | (611) | (261) | (216) | (836) |
kasum (kahjum) valuutakursi muutustest | 313 | 19 | 137 | 33 | (18) |
muud finantstulud (-kulud) | 278 | 637 | 118 | 171 | 898 |
Kasum enne maksustamist | 25 027 | 40 156 | 14 240 | 16 645 | 44 768 |
Tulumaksukulu | 388 | (3 472) | (1 668) | (1 637) | (4 850) |
Perioodi puhaskasum | 25 415 | 36 684 | 12 572 | 15 008 | 39 918 |
Muu koondkasum, mida võib hiljem klassifitseerida kasumiaruandesse | |||||
Valuutakursivahed välisettevõtete ümberarvestusel | (253) | (11) | (110) | (18) | 20 |
Perioodi koondkasum | 25 162 | 36 673 | 12 462 | 14 990 | 39 938 |
Puhaskasum aktsia kohta (tava ja lahustatud, eurodes) | 1,44 | 2,07 | 0,71 | 0,85 | 2,26 |
KONSOLIDEERITUD FINANTSSEISUNDI ARUANNE
auditeerimata
tuhandetes eurodes
30.09.2026 | 30.09.2025 | 31.12.2025 | |
| VARAD | |||
| Käibevara | |||
| Raha ja raha ekvivalendid | 55 510 | 34 279 | 41 424 |
| Lühiajalised deposiidid | 3 000 | 26 000 | 18 000 |
| Nõuded ja ettemaksed | 71 742 | 54 537 | 43 658 |
| Ettemakstud tulumaks | 696 | 714 | 1 347 |
| Varud | 252 394 | 200 646 | 219 812 |
383 342 | 316 176 | 324 241 | |
| Põhivara | |||
| Sidus-ja ühisettevõtete aktsiad või osad | 35 155 | 30 060 | 31 957 |
| Muud aktsiad ja väärtpaberid | 80 | 80 | 80 |
| Muud pikaajalised laenud ja nõuded | 29 944 | 18 281 | 20 658 |
| Edasilükkunud tulumaksuvara | 2 873 | 3 594 | 2 874 |
| Kinnisvarainvesteeringud | 11 127 | 12 426 | 12 395 |
| Materiaalne põhivara | 21 573 | 18 306 | 22 117 |
| Immateriaalne põhivara | 632 | 703 | 714 |
101 384 | 83 450 | 90 795 | |
| VARAD KOKKU | 484 726 | 399 626 | 415 036 |
| KOHUSTUSED | |||
| Lühiajalised kohustused | |||
| Laenukohustused | 7 959 | 9 549 | 3 079 |
| Võlad ja ettemaksed | 127 219 | 92 325 | 95 920 |
| Tulumaksukohustus | 797 | 31 | 510 |
| Sihtfinantseerimine | - | - | 2 |
| Lühiajalised eraldised | 12 819 | 8 978 | 10 426 |
148 794 | 110 883 | 109 937 | |
| Pikaajalised kohustused | |||
| Pikaajalised laenukohustused | 59 670 | 16 710 | 30 012 |
| Edasilükkunud tulumaksukohustus | 4 164 | 6 773 | 7 448 |
| Muud pikaajalised võlad | 8 495 | 7 959 | 7 073 |
72 329 | 31 442 | 44 533 | |
| KOHUSTUSED KOKKU | 221 123 | 142 325 | 154 470 |
| OMAKAPITAL | |||
| Aktsiakapital | 7 929 | 7 929 | 7 929 |
| Kohustuslik reservkapital | 793 | 793 | 793 |
| Realiseerimata kursivahed | (274) | (52) | (21) |
| Jaotamata kasum | 255 155 | 248 631 | 251 865 |
| OMAKAPITAL KOKKU | 263 603 | 257 301 | 260 566 |
| KOHUSTUSED JA OMAKAPITAL KOKKU | 484 726 | 399 626 | 415 036 |
Vahearuanne on lisatud manusena börsiteatele ning avalikustatud NASDAQ Tallinn ja Merko koduleheküljel (group.merko.ee).
Urmas Somelar
Finantsüksuse juht
AS Merko Ehitus
+372 650 1250
[email protected]
AS Merko Ehitus (group.merko.ee) kontserni ettevõtted ehitavad hooneid ja infrastruktuuri ning arendavad kinnisvara. Loome paremat elukeskkonda ja ehitame tulevikku. Tegutseme Eestis, Lätis ja Leedus. 2025. aasta lõpu seisuga andis kontsern tööd 613 inimesele ning ettevõtte 2025. aasta müügitulu oli 311 miljonit eurot.
Attachments
Content of announcement in English
Title
2026 9 months and III quarter consolidated unaudited interim report
Message
COMMENTARY FROM MANAGEMENT
Merko Ehitus generated revenue of EUR 118 million in the third quarter of 2026 and EUR 268 million in the nine months of the year. Net profit amounted to EUR 12.6 million for the third quarter and EUR 25.4 million for the nine months of 2026.
According to the management of Merko Ehitus, real estate development and construction services both contributed equally to group third-quarter results. During the quarter completed and handed over 118 apartments and 18 commercial units to buyers, almost as many as in the first two quarters of the year combined. Merko secured order book remains strong at close to EUR 770 million, and several large projects moved into the active construction phase in the third quarter. Group companies’ main task now is to complete the projects under way and keep risks under control.
According to management, the construction market continues to be dominated by the public sector in the construction services business segment, driven by defence and infrastructure procurements, and public sector related contracts also account for the majority of Merko's order book. The rise in fuel and energy prices over the year has taken its toll on the profitability of construction services. Group road construction company has been most affected by rising fuel prices, as it is proportionally the most exposed to fuel prices. In the third quarter, Merko signed new construction contracts worth EUR 22 million, the largest of which was for the Volta 1b residential development in the Krulli Quarter in Tallinn.
In the real estate development segment, according to the group’s management, consumer confidence has been edging up in all of Merko's home markets, which has supported growth in the share of apartments sold under pre-sale agreements. As times remain uncertain, management does not predict that this trend will continue. Apartment supply remains high across all markets, giving buyers plenty of choice, which in turn keeps competition between developers intense and puts pressure on margins. This year, the new-build apartment market in Riga has picked up considerably, and group has launched several new development projects there as well.
To focus on core business – construction services and residential real estate development – Merko sold majority shareholding in the companies linked to the large-scale Rūdninkai military campus PPP project in Lithuania in the third quarter. Kapitel acquired a 70% stake in the companies delivering the PPP project and managing and maintaining the completed facilities. Merko retains a 30% minority stake in these companies. As the general contractor, Merko remains responsible for delivering design-and-build contracts worth more than EUR 370 million in total. Engaging an investor helps the group maintain its strong liquidity.
Over the nine months, Merko handed over 238 apartments and 23 commercial units and started construction and sales of 394 apartments and four commercial units. At the end of the third quarter, 1325 apartments were under construction or completed, approximately one third of which were covered by pre-sale agreements. The largest development projects under way in the third quarter of 2026 were Uus-Veerenni, Noblessner and Lahekalda in Tallinn, Õielehe near Tallinn and Leedri in Tartu; Lucavsala, Arena Garden Towers, Magnolijas and Mežpilsēta in Riga; and Vilnelės Skverai and Šnipiškių Urban in Vilnius.
In the third quarter of 2026, major construction projects under way in Estonia included the City Plaza 2 and Viktor Masing House office buildings, the Kullo Hobby Centre, and the Event Centre, the main building named Kasvuhoone, Volta 1b apartment buildings and infrastructure in the Krulli Quarter in Tallinn; the National Defence Building in Tartu; a hotel and event centre in Pärnu; the Rail Baltica Ülemiste passenger terminal; and the fourth stage of the Rail Baltica main line in Harju County and the Tallinn–Pärnu section. In Lithuania, the largest projects were wind farm infrastructure in the Pagėgiai district and the Rūdninkai military campus. In Latvia, the group was building military campuses and wind farm infrastructure in Smiltene municipality.
OVERVIEW OF THE III QUARTER AND 9 MONTHS RESULTS
PROFITABILITY
2026 9 months’ pre-tax profit was EUR 25.0 million and Q3 2026 was EUR 14.2 million (9M 2025: EUR 40.2 million and Q3 2025 was EUR 16.6 million), which brought the pre-tax profit margin to 9.3% (9M 2025: 16.6%).
Net profit attributable to shareholders for 9 months 2026 was EUR 25.4 million (9M 2025: EUR 36.7 million) and for Q3 2026 net profit attributable to shareholders was EUR 12.6 million (Q3 2025: EUR 15.0 million). 9 months net profit margin was 9.5% (9M 2025: 15.2%).
REVENUE
Q3 2026 revenue was EUR 118.2 million (Q3 2025: EUR 73.9 million) and 9 months’ revenue was EUR 268.1 million (9M 2025: EUR 241.8 million). 9 months’ revenue increased by 10.9% compared to same period last year. The share of revenue earned outside Estonia in 9 months 2026 was 42.6% (9M 2025: 47.4%).
SECURED ORDER BOOK
As of 30 September 2026, the group’s secured order book was EUR 769.1 million (30 September 2025: EUR 486.2 million). In 9 months 2026, group companies signed contracts in the amount of EUR 508.6 million (9M 2025: EUR 322.8 million). In Q3 2026, new contracts were signed in the amount of EUR 22.2 million (Q3 2025: EUR 99.6 million).
REAL ESTATE DEVELOPMENT
In 9 months 2026, the group sold a total of 238 apartments; in 9 months 2025, the group sold 315 apartments. The group earned a revenue of EUR 52.4 million from sale of own developed apartments in 9 months 2026 and EUR 59.7 million in 9 months 2025. In Q3 of 2026 a total of 118 apartments were sold, compared to 93 apartments in Q3 2025, and earned a revenue of EUR 24.7 million from sale of own developed apartments (Q3 2025: EUR 14.9 million).
CASH POSITION
At the end of the reporting period, the group had EUR 55.5 million in cash and cash equivalents, and equity of EUR 263.6 million (54.4% of total assets). Comparable figures as of 30 September 2025 were EUR 34.3 million and EUR 257.3 million (64.4% of total assets), respectively. As of 30 September 2026, the group’s net debt was EUR 12.1 million (30 September 2025: negative EUR 8.0 million).
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
unaudited
in thousand euros
2026 | 2025 | 2026 | 2025 | 2025 | |
Revenue | 268,123 | 241,799 | 118,230 | 73,917 | 310,941 |
Cost of goods sold | (234,943) | (194,749) | (102,435) | (55,938) | (255,081) |
Gross profit | 33,180 | 47,050 | 15,795 | 17,979 | 55,860 |
Marketing expenses | (4,119) | (3,753) | (1,395) | (1,052) | (5,823) |
General and administrative expenses | (10,785) | (12,998) | (3,496) | (4,251) | (17,478) |
Other operating income | 2,047 | 1,597 | 803 | 514 | 2,285 |
Other operating expenses | (143) | (271) | 114 | (175) | (501) |
Operating profit | 20,180 | 31,625 | 11,821 | 13,015 | 34,343 |
Finance income/costs | 4,847 | 8,531 | 2,419 | 3,630 | 10,425 |
incl. finance income/costs from associate and joint ventures | 4,876 | 8,486 | 2,425 | 3,642 | 10,381 |
interest expense | (620) | (611) | (261) | (216) | (836) |
foreign exchange gain (loss) | 313 | 19 | 137 | 33 | (18) |
other financial income (expenses) | 278 | 637 | 118 | 171 | 898 |
Profit before tax | 25,027 | 40,156 | 14,240 | 16,645 | 44,768 |
Corporate income tax expense | 388 | (3,472) | (1,668) | (1,637) | (4,850) |
Net profit for financial year | 25,415 | 36,684 | 12,572 | 15,008 | 39,918 |
Other comprehensive income, which can subsequently be classified in the income statement | |||||
Currency translation differences of foreign entities | (253) | (11) | (110) | (18) | 20 |
Comprehensive income for the period | 25,162 | 36,673 | 12,462 | 14,990 | 39,938 |
Earnings per share for profit attributable to equity holders of the parent (basic and diluted, in EUR) | 1.44 | 2.07 | 0.71 | 0.85 | 2.26 |
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
unaudited
in thousand euros
30.09.2026 | 30.09.2025 | 31.12.2025 | |
ASSETS | |||
Current assets | |||
Cash and cash equivalents | 55,510 | 34,279 | 41,424 |
Short-term deposits | 3,000 | 26,000 | 18,000 |
Trade and other receivables | 71,742 | 54,537 | 43,658 |
Prepaid corporate income tax | 696 | 714 | 1,347 |
Inventories | 252,394 | 200,646 | 219,812 |
383,342 | 316,176 | 324,241 | |
Non-current assets | |||
Investments in associate and joint ventures | 35,155 | 30,060 | 31,957 |
Other shares and securities | 80 | 80 | 80 |
Other long-term loans and receivables | 29,944 | 18,281 | 20,658 |
Deferred income tax assets | 2,873 | 3,594 | 2,874 |
Investment property | 11,127 | 12,426 | 12,395 |
Property, plant and equipment | 21,573 | 18,306 | 22,117 |
Intangible assets | 632 | 703 | 714 |
101,384 | 83,450 | 90,795 | |
TOTAL ASSETS | 484,726 | 399,626 | 415,036 |
LIABILITIES | |||
Current liabilities | |||
Borrowings | 7,959 | 9,549 | 3,079 |
Payables and prepayments | 127,219 | 92,325 | 95,920 |
Income tax liability | 797 | 31 | 510 |
Deferred income from government grant | - | - | 2 |
Short-term provisions | 12,819 | 8,978 | 10,426 |
148,794 | 110,883 | 109,937 | |
Non-current liabilities | |||
Long-term borrowings | 59,670 | 16,710 | 30,012 |
Deferred income tax liability | 4,164 | 6,773 | 7,448 |
Other long-term payables | 8,495 | 7,959 | 7,073 |
72,329 | 31,442 | 44,533 | |
TOTAL LIABILITIES | 221,123 | 142,325 | 154,470 |
EQUITY | |||
Share capital | 7,929 | 7,929 | 7,929 |
Statutory reserve capital | 793 | 793 | 793 |
Currency translation differences | (274) | (52) | (21) |
Retained earnings | 255,155 | 248,631 | 251,865 |
TOTAL EQUITY | 263,603 | 257,301 | 260,566 |
TOTAL LIABILITIES AND EQUITY | 484,726 | 399,626 | 415,036 |
Interim report is attached to the announcement and is also published on NASDAQ Tallinn and Merko’s web page (group.merko.ee).
Urmas Somelar
Head of Finance
AS Merko Ehitus
+372 650 1250
[email protected]
AS Merko Ehitus (group.merko.ee) group companies construct buildings and infrastructure and develop real estate. We create a better living environment and build the future. We operate in Estonia, Latvia and Lithuania. As at the end of 2025, the group employed 613 people, and the group’s revenue for 2025 was EUR 311 million.