NoHo Partners
7.92 EUR +0.25%8,782 investors are following this company
NoHo Partners is a Finnish group specialized in services in the restaurant industry. The group includes around 250 restaurants in Finland, Denmark and Norway. The company's restaurant concept includes, among other things, Elit, Savoy, Teatteri, Sea Horse, Stefans Steakhouse, Palace, Löyly, Hangö Sushi, Friends & Brgrs, Campingen and Cock's & Cows. The company was founded in 1996.
P/E (24e)
13.07
EV/EBIT (adj.) (24e)
13.04
P/B (24e)
2.04
Dividend yield-% (24e)
5.93 %
Target price
10.00 EUR
Recommendation
Buy
Updated
1.4.2024
NASDAQ Helsinki
NOHO
Daily low / high price
7.84 / 7.92
EUR
Market cap
166.4M EUR
Turnover
51.12K EUR
Volume
6.5K
Risk and recommendation
HighRiskLow
SellRecommendationBuy
Latest research
Extensive report
Inderes' extensive report is an investor's handbook on customer companies covered by our research.
The latest extensive report was released
Read the reportAnalyst
Sauli Vilén
Business lead research, analyst
Arttu Heikura
Analyst
Financial calendar
Interim report
2024-05-07
Triannual dividend
2024-05-07
Interim report
2024-08-06
Triannual dividend
2024-08-07
Interim report
2024-11-05
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Laine Capital Oy | 25.1 % | 25.1 % |
Niemi Mika Rainer | 10.7 % | 10.7 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Mika Niemi | 2024-02-22 | 5,792EUR |
Mika Niemi | 2024-02-22 | 1,385EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 156.8 | 186.0 | 312.8 | 372.3 | 433.2 | 470.9 | 499.6 | 529.2 |
growth-% | -42.5 % | 18.6 % | 68.2 % | 19.0 % | 16.3 % | 8.7 % | 6.1 % | 5.9 % |
EBITDA | 28.0 | 46.2 | 79.5 | 89.1 | 102.9 | 108.3 | 114.0 | 119.3 |
EBIT (adj.) | -24.0 | -0.9 | 31.7 | 36.0 | 40.9 | 44.3 | 48.3 | 51.1 |
EBIT | -24.0 | -0.9 | 31.7 | 36.0 | 40.9 | 44.3 | 48.3 | 51.1 |
Profit before taxes | -34.9 | -12.8 | 9.2 | 13.0 | 21.7 | 27.7 | 32.3 | 35.7 |
Net income | -27.5 | -10.6 | 1.5 | 7.9 | 12.8 | 16.3 | 19.0 | 21.0 |
EPS (adj.) | -1.43 | -0.55 | 0.07 | 0.38 | 0.61 | 0.77 | 0.89 | 0.98 |
growth-% | -161.8 % | 417.9 % | 61.5 % | 26.9 % | 16.2 % | 9.9 % | ||
Dividend | 0.00 | 0.00 | 0.40 | 0.43 | 0.47 | 0.50 | 0.53 | 0.59 |
Dividend ratio | 552.0 % | 114.6 % | 77.5 % | 65.0 % | 59.3 % | 60.0 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 17.8 % | 24.8 % | 25.4 % | 23.9 % | 23.8 % | 23.0 % | 22.8 % | 22.5 % |
EBIT-% (adj.) | -15.3 % | -0.5 % | 10.1 % | 9.7 % | 9.4 % | 9.4 % | 9.7 % | 9.6 % |
EBIT-% | -15.3 % | -0.5 % | 10.1 % | 9.7 % | 9.4 % | 9.4 % | 9.7 % | 9.6 % |
ROE | -26.8 % | -15.1 % | 2.2 % | 10.3 % | 16.0 % | 19.2 % | 20.6 % | 20.7 % |
ROI | -5.9 % | 0.1 % | 8.6 % | 9.3 % | 8.9 % | 9.6 % | 10.4 % | 10.8 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 8.06 | 7.62 | 6.71 | 8.64 | 7.92 | 7.92 | 7.92 | 7.92 |
Shares | 19.2 | 19.3 | 20.7 | 21.0 | 21.1 | 21.2 | 21.3 | 21.4 |
Market cap | 154.9 | 146.8 | 138.9 | 181.2 | 166.9 | 167.7 | 168.5 | 169.3 |
Enterprise value | 477.5 | 441.9 | 418.7 | 559.1 | 533.2 | 530.2 | 529.4 | 527.7 |
EV/S | 3.0 | 2.4 | 1.3 | 1.5 | 1.2 | 1.1 | 1.1 | 1.0 |
EV/EBITDA | 17.1 | 9.6 | 5.3 | 6.3 | 5.2 | 4.9 | 4.6 | 4.4 |
EV/EBIT (adj.) | - | - | 13.2 | 15.5 | 13.0 | 12.0 | 11.0 | 10.3 |
EV/EBIT | - | - | 13.2 | 15.5 | 13.0 | 12.0 | 11.0 | 10.3 |
P/E (adj.) | - | - | 92.6 | 23.0 | 13.1 | 10.3 | 8.9 | 8.1 |
P/E | - | - | 92.6 | 23.0 | 13.1 | 10.3 | 8.9 | 8.1 |
P/B | 2.0 | 2.3 | 1.9 | 2.3 | 2.0 | 1.9 | 1.7 | 1.6 |
P/S | 1.0 | 0.8 | 0.4 | 0.5 | 0.4 | 0.4 | 0.3 | 0.3 |
Dividend yield | 6.0 % | 5.0 % | 5.9 % | 6.3 % | 6.7 % | 7.4 % | ||
Equity ratio | 18.1 % | 15.1 % | 18.1 % | 18.5 % | 19.2 % | 19.9 % | 20.8 % | 21.9 % |
Gearing ratio | 392.4 % | 464.5 % | 354.4 % | 326.9 % | 305.4 % | 285.4 % | 265.0 % | 244.1 % |
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 75.9 | 93.3 | 96.0 | 107.1 | 372.3 | 94.8 | 115.4 | 106.4 | 116.5 |
EBITDA | 18.3 | 23.0 | 22.1 | 25.7 | 89.1 | 22.7 | 27.7 | 25.6 | 26.9 |
EBIT | 5.9 | 10.8 | 8.7 | 10.6 | 36.0 | 7.2 | 12.2 | 10.1 | 11.4 |
Profit before taxes | 2.9 | 5.3 | 0.5 | 4.3 | 13.0 | 1.5 | 7.7 | 5.6 | 6.9 |
Net income | 1.9 | 3.4 | -0.5 | 3.1 | 7.9 | 0.9 | 4.5 | 3.3 | 4.1 |
ShowingAll content types
NoHo Partners Oyj: Decisions taken by NoHo Partners Plc's Annual General Meeting
NoHo Partners Oyj: Inside information: NoHo Partners' CEO Aku Vikström leaves the company to join Orkla Foods Europe
Join Inderes community
Don't miss out - create an account and get all the possible benefits
Inderes account
Followings and notifications on followed companies
Analyst comments and recommendations
Stock comparison tool & other popular tools