NOHO PARTNERS OYJ |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.92 EUR | +0.25% |
|
-0.25% | -8.33% |
| Apr. 24 | NoHo Partners Oyj Announces Composition of Audit Committee and Remuneration Committee | CI |
| Apr. 10 | NoHo Partners Oyj Approves Board Changes | 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 | 166.4 | - | - |
| Enterprise Value (EV) 1 | 463.4 | 472.7 | 468.7 | 428.6 | 530.5 | 497.2 | 488.8 | 482.4 |
| P/E ratio | 4.36 x | -5.6 x | -13.9 x | 95.9 x | 22.7 x | 11.3 x | 9.63 x | 8.87 x |
| Yield | 3.88% | - | - | 5.96% | 4.98% | 5.89% | 6.31% | 6.82% |
| Capitalization / Revenue | 0.72 x | 0.99 x | 0.79 x | 0.44 x | 0.49 x | 0.38 x | 0.36 x | 0.34 x |
| EV / Revenue | 1.7 x | 3.02 x | 2.52 x | 1.37 x | 1.42 x | 1.15 x | 1.07 x | 1 x |
| EV / EBITDA | 6.24 x | 16.8 x | 10.2 x | 5.4 x | 5.96 x | 5.22 x | 4.92 x | 4.73 x |
| EV / FCF | 11.3 x | 200 x | 13.1 x | - | 9.86 x | 11.3 x | 13 x | 12.5 x |
| FCF Yield | 8.88% | 0.5% | 7.64% | - | 10.1% | 8.84% | 7.69% | 7.98% |
| Price to Book | 1.51 x | 1.97 x | 2.29 x | 1.67 x | 2.32 x | 1.99 x | 1.83 x | 1.66 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 | 7.920 | 7.920 | 7.920 |
| Announcement Date | 3/5/20 | 2/18/21 | 2/17/22 | 2/16/23 | 2/15/24 | - | - | - |
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 | 432.3 | 458.6 | 483.7 |
| EBITDA 1 | 74.28 | 28.08 | 46.16 | 79.4 | 89 | 95.2 | 99.46 | 102 |
| EBIT 1 | 29.76 | -23.88 | -0.8984 | 31.6 | 35.9 | 41.16 | 43.98 | 47.37 |
| Operating Margin | 10.91% | -15.23% | -0.48% | 10.1% | 9.64% | 9.52% | 9.59% | 9.79% |
| Earnings before Tax (EBT) 1 | 25.31 | -34.84 | -12.78 | 9.1 | 12.9 | 23.34 | 27.96 | 31.16 |
| Net income 1 | 46.13 | -26.83 | -10.64 | 1.5 | 7.9 | 14.66 | 17.29 | 18.9 |
| Net margin | 16.91% | -17.11% | -5.72% | 0.48% | 2.12% | 3.39% | 3.77% | 3.91% |
| EPS 2 | 2.360 | -1.440 | -0.5500 | 0.0700 | 0.3800 | 0.6999 | 0.8225 | 0.8924 |
| Free Cash Flow 1 | 41.14 | 2.362 | 35.81 | - | 53.8 | 43.95 | 37.6 | 38.5 |
| FCF margin | 15.08% | 1.51% | 19.25% | - | 14.45% | 10.17% | 8.2% | 7.96% |
| FCF Conversion (EBITDA) | 55.39% | 8.41% | 77.59% | - | 60.45% | 46.17% | 37.8% | 37.76% |
| FCF Conversion (Net income) | 89.19% | - | - | - | 681.01% | 299.86% | 217.45% | 203.7% |
| Dividend per Share 2 | 0.4000 | - | - | 0.4000 | 0.4300 | 0.4667 | 0.5000 | 0.5400 |
| Announcement Date | 3/5/20 | 2/18/21 | 2/17/22 | 2/16/23 | 2/15/24 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 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 | 61.89 | 69.53 | 48.5 | 90.2 | 86 | 88.1 | 75.9 | 93.3 | 96 | 107.1 | 94.8 | 115 | 106 | 117 |
| EBITDA 1 | 16.17 | 18.63 | 10.4 | 27.7 | 20.2 | 21.2 | 18.1 | 23.1 | 22.1 | - | 19.75 | 24.75 | 23.9 | 24.45 |
| EBIT 1 | 3.938 | 6.702 | -1.3 | 16.1 | 8.4 | 8.5 | 5.9 | 10.7 | 8.7 | 10.6 | 6.95 | 11.9 | 11 | 11.5 |
| Operating Margin | 6.36% | 9.64% | -2.68% | 17.85% | 9.77% | 9.65% | 7.77% | 11.47% | 9.06% | 9.9% | 7.33% | 10.35% | 10.38% | 9.83% |
| Earnings before Tax (EBT) 1 | 0.8676 | 3.94 | -4.3 | 12.7 | -1.4 | 2.2 | 2.9 | 5.3 | 0.4 | 4.3 | 1.25 | 8.3 | 6.5 | 6.9 |
| Net income 1 | 0.7437 | 1.561 | -3.5 | 8.9 | -3.8 | -0.2 | 1.9 | 3.4 | -0.6 | - | 0.95 | 5.75 | 4.8 | 2.75 |
| Net margin | 1.2% | 2.24% | -7.22% | 9.87% | -4.42% | -0.23% | 2.5% | 3.64% | -0.62% | - | 1% | 5% | 4.53% | 2.35% |
| EPS 2 | 0.0400 | 0.0800 | -0.1800 | 0.4500 | -0.1900 | -0.0100 | 0.0900 | 0.1700 | -0.0300 | 0.1500 | 0.0450 | 0.2750 | 0.2300 | 0.1300 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | 0.4300 | - | - | - | - |
| Announcement Date | 11/9/21 | 2/17/22 | 5/10/22 | 8/9/22 | 11/8/22 | 2/16/23 | 5/9/23 | 8/8/23 | 11/7/23 | 2/15/24 | - | - | - | - |
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 | 331 | 322 | 316 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 3.609 x | 11.32 x | 6.981 x | 3.649 x | 3.925 x | 3.475 x | 3.242 x | 3.099 x |
| Free Cash Flow 1 | 41.1 | 2.36 | 35.8 | - | 53.8 | 44 | 37.6 | 38.5 |
| ROE (net income / shareholders' equity) | 47.2% | -26.1% | -15.1% | 6.5% | 11% | 18.1% | 19.8% | 19.5% |
| ROA (Net income/ Total Assets) | 11.9% | -5.84% | -2.34% | 2.61% | 1.53% | 2.74% | 3.04% | 3.28% |
| Assets 1 | 388.3 | 459.6 | 453.8 | 57.51 | 514.8 | 534.5 | 568.2 | 576.2 |
| Book Value Per Share 2 | 6.800 | 4.090 | 3.330 | 4.010 | 3.720 | 3.980 | 4.330 | 4.780 |
| Cash Flow per Share 2 | 2.930 | 0.4500 | 2.330 | - | - | 4.670 | 4.820 | - |
| Capex 1 | 16.2 | 6.07 | 9.22 | 14.7 | 17.3 | 42.5 | 47.4 | 46.2 |
| Capex / Sales | 5.92% | 3.87% | 4.96% | 4.7% | 4.65% | 9.83% | 10.34% | 9.56% |
| Announcement Date | 3/5/20 | 2/18/21 | 2/17/22 | 2/16/23 | 2/15/24 | - | - | - |
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
7.92
EUR
Average target price
10.4
EUR
Spread / Average Target
+31.31%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -8.33% | 178M | |
| -8.08% | 99.92B | |
| +3.87% | 47.26B | |
| -4.99% | 18.63B | |
| +23.66% | 12.8B | |
| -21.05% | 12.31B | |
| +60.91% | 7.88B | |
| -16.84% | 6.12B | |
| -4.93% | 4.64B | |
| -22.60% | 3.45B |
- Stock Market
- Equities
- NOHO Stock
- Financials NoHo Partners Oyj
