NOHO PARTNERS OYJ |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 8.44 EUR | +0.72% |
|
+0.48% | -2.31% |
| 05-07 | Noho Partners plc Provides Earnings Guidance for the Financial Year 2024 | CI |
| 05-07 | NoHo Partners Oyj Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 195.3 | 154.9 | 146.5 | 138.9 | 181.2 | 177.3 | - | - |
| Enterprise Value (EV) 1 | 463.4 | 472.7 | 468.7 | 428.6 | 530.5 | 509.2 | 500 | 485.3 |
| P/E ratio | 4.36 x | -5.6 x | -13.9 x | 95.9 x | 22.7 x | 13.1 x | 10.3 x | 9.34 x |
| Yield | 3.88% | - | - | 5.96% | 4.98% | 5.53% | 5.92% | 6.4% |
| Capitalization / Revenue | 0.72 x | 0.99 x | 0.79 x | 0.44 x | 0.49 x | 0.41 x | 0.38 x | 0.36 x |
| EV / Revenue | 1.7 x | 3.02 x | 2.52 x | 1.37 x | 1.42 x | 1.17 x | 1.09 x | 1 x |
| EV / EBITDA | 6.24 x | 16.8 x | 10.2 x | 5.4 x | 5.96 x | 5.08 x | 4.7 x | 4.35 x |
| EV / FCF | 11.3 x | 200 x | 13.1 x | - | 9.86 x | 9.73 x | 10.3 x | 9.87 x |
| FCF Yield | 8.88% | 0.5% | 7.64% | - | 10.1% | 10.3% | 9.72% | 10.1% |
| Price to Book | 1.51 x | 1.97 x | 2.29 x | 1.67 x | 2.32 x | 2.14 x | 1.96 x | 1.71 x |
| Nbr of stocks (in thousands) | 18,965 | 19,222 | 19,222 | 20,700 | 20,976 | 21,010 | - | - |
| Reference price 2 | 10.30 | 8.060 | 7.620 | 6.710 | 8.640 | 8.440 | 8.440 | 8.440 |
| Announcement Date | 05/03/20 | 18/02/21 | 17/02/22 | 16/02/23 | 15/02/24 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 272.8 | 156.8 | 186.1 | 312.8 | 372.4 | 433.5 | 460.8 | 486 |
| EBITDA 1 | 74.28 | 28.08 | 46.16 | 79.4 | 89 | 100.3 | 106.4 | 111.5 |
| EBIT 1 | 29.76 | -23.88 | -0.8984 | 31.6 | 35.9 | 41.16 | 44.82 | 47.7 |
| Operating Margin | 10.91% | -15.23% | -0.48% | 10.1% | 9.64% | 9.49% | 9.73% | 9.81% |
| Earnings before Tax (EBT) 1 | 25.31 | -34.84 | -12.78 | 9.1 | 12.9 | 21.81 | 27.86 | 31.41 |
| Net income 1 | 46.13 | -26.83 | -10.64 | 1.5 | 7.9 | 13.43 | 17.09 | 18.87 |
| Net margin | 16.91% | -17.11% | -5.72% | 0.48% | 2.12% | 3.1% | 3.71% | 3.88% |
| EPS 2 | 2.360 | -1.440 | -0.5500 | 0.0700 | 0.3800 | 0.6431 | 0.8159 | 0.9036 |
| Free Cash Flow 1 | 41.14 | 2.362 | 35.81 | - | 53.8 | 52.35 | 48.6 | 49.15 |
| FCF margin | 15.08% | 1.51% | 19.25% | - | 14.45% | 12.08% | 10.55% | 10.11% |
| FCF Conversion (EBITDA) | 55.39% | 8.41% | 77.59% | - | 60.45% | 52.19% | 45.67% | 44.08% |
| FCF Conversion (Net income) | 89.19% | - | - | - | 681.01% | 389.83% | 284.38% | 260.5% |
| Dividend per Share 2 | 0.4000 | - | - | 0.4000 | 0.4300 | 0.4667 | 0.5000 | 0.5400 |
| Announcement Date | 05/03/20 | 18/02/21 | 17/02/22 | 16/02/23 | 15/02/24 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 69.53 | 48.5 | 90.2 | 86 | 88.1 | 75.9 | 93.3 | 96 | 107.1 | 93.5 | 115 | 106 | 117 |
| EBITDA 1 | 18.63 | 10.4 | 27.7 | 20.2 | 21.2 | 18.1 | 23.1 | 22.1 | - | 21.5 | 26.8 | 25.1 | 26.4 |
| EBIT 1 | 6.702 | -1.3 | 16.1 | 8.4 | 8.5 | 5.9 | 10.7 | 8.7 | 10.6 | 6.9 | 11.7 | 11 | 11.5 |
| Operating Margin | 9.64% | -2.68% | 17.85% | 9.77% | 9.65% | 7.77% | 11.47% | 9.06% | 9.9% | 7.38% | 10.17% | 10.38% | 9.83% |
| Earnings before Tax (EBT) 1 | 3.94 | -4.3 | 12.7 | -1.4 | 2.2 | 2.9 | 5.3 | 0.4 | 4.3 | 0.3 | 7.3 | 5.6 | 6.9 |
| Net income 1 | 1.561 | -3.5 | 8.9 | -3.8 | -0.2 | 1.9 | 3.4 | -0.6 | - | -0.6 | 4.3 | 3.3 | 4.1 |
| Net margin | 2.24% | -7.22% | 9.87% | -4.42% | -0.23% | 2.5% | 3.64% | -0.62% | - | -0.64% | 3.74% | 3.11% | 3.5% |
| EPS 2 | 0.0800 | -0.1800 | 0.4500 | -0.1900 | -0.0100 | 0.0900 | 0.1700 | -0.0300 | 0.1500 | -0.0300 | 0.2000 | 0.1600 | 0.1900 |
| Dividend per Share | - | - | - | - | - | - | - | - | 0.4300 | - | - | - | - |
| Announcement Date | 17/02/22 | 10/05/22 | 09/08/22 | 08/11/22 | 16/02/23 | 09/05/23 | 08/08/23 | 07/11/23 | 15/02/24 | 07/05/24 | - | - | - |
1EUR in Million2EUR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 268 | 318 | 322 | 290 | 349 | 332 | 323 | 308 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 3.609 x | 11.32 x | 6.981 x | 3.649 x | 3.925 x | 3.308 x | 3.032 x | 2.762 x |
| Free Cash Flow 1 | 41.1 | 2.36 | 35.8 | - | 53.8 | 52.4 | 48.6 | 49.2 |
| ROE (net income / shareholders' equity) | 47.2% | -26.1% | -15.1% | 6.5% | 11% | 16.7% | 19.8% | 19.6% |
| ROA (Net income/ Total Assets) | 11.9% | -5.84% | -2.34% | 2.61% | 1.53% | 2.78% | 3.08% | 3.31% |
| Assets 1 | 388.3 | 459.6 | 453.8 | 57.51 | 514.8 | 483.2 | 555.4 | 569.8 |
| Book Value Per Share 2 | 6.800 | 4.090 | 3.330 | 4.010 | 3.720 | 3.950 | 4.300 | 4.950 |
| Cash Flow per Share 2 | 2.930 | 0.4500 | 2.330 | - | - | 4.490 | 4.850 | - |
| Capex 1 | 16.2 | 6.07 | 9.22 | 14.7 | 17.3 | 55 | 62.8 | 75.1 |
| Capex / Sales | 5.92% | 3.87% | 4.96% | 4.7% | 4.65% | 12.67% | 13.62% | 15.45% |
| Announcement Date | 05/03/20 | 18/02/21 | 17/02/22 | 16/02/23 | 15/02/24 | - | - | - |
1EUR in Million2EUR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
D+
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
8.44
EUR
Average target price
10.4
EUR
Spread / Average Target
+23.22%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -2.31% | 189M | |
| -17.43% | 90.31B | |
| -6.82% | 18.4B | |
| -13.57% | 13.48B | |
| +2.06% | 10.48B | |
| +116.64% | 10.37B | |
| -18.16% | 5.58B | |
| -1.11% | 4.5B | |
| -13.29% | 4.16B | |
| +8.22% | 3.67B |
- Stock Market
- Equities
- NOHO Stock
- Financials NoHo Partners Oyj
