NoHo Partners
7.32 EUR -1.08%8,892 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 (adj.) (24e)
17.3
EV/EBIT (adj.) (24e)
13.72
P/B (24e)
1.97
Dividend yield-% (24e)
6.42 %
Target price
9.00 EUR
Recommendation
Accumulate
Updated
7.8.2024
NASDAQ Helsinki
NOHO
Daily low / high price
7.32 / 7.46
EUR
Market cap
153.79M EUR
Turnover
17.89K EUR
Volume
2.4K
Business risk
Valuation risk
Current
Previous
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
Arttu Heikura
Analyst
Latest videos
Financial calendar
Interim report
2024-11-05
Triannual dividend
2024-11-06
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 156.8 | 186.0 | 312.8 | 372.3 | 421.6 | 462.5 | 492.1 | 522.6 |
growth-% | -42.5 % | 18.6 % | 68.2 % | 19.0 % | 13.2 % | 9.7 % | 6.4 % | 6.2 % |
EBITDA | 28.0 | 46.2 | 79.5 | 89.1 | 97.1 | 103.4 | 109.4 | 114.7 |
EBIT (adj.) | -24.0 | -0.9 | 31.7 | 36.0 | 37.7 | 42.5 | 46.8 | 49.6 |
EBIT | -24.0 | -0.9 | 31.7 | 36.0 | 37.7 | 42.5 | 46.8 | 49.6 |
Profit before taxes | -34.9 | -12.8 | 9.2 | 13.0 | 16.9 | 25.8 | 30.8 | 34.2 |
Net income | -27.5 | -10.6 | 1.5 | 7.9 | 8.9 | 14.9 | 17.7 | 19.7 |
EPS (adj.) | -1.43 | -0.55 | 0.07 | 0.38 | 0.42 | 0.70 | 0.84 | 0.92 |
growth-% | -161.8 % | 417.9 % | 12.8 % | 66.5 % | 18.6 % | 10.7 % | ||
Dividend | 0.00 | 0.00 | 0.40 | 0.43 | 0.47 | 0.50 | 0.53 | 0.55 |
Dividend ratio | 552.0 % | 114.6 % | 111.1 % | 71.0 % | 63.4 % | 60.0 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 17.8 % | 24.8 % | 25.4 % | 23.9 % | 23.0 % | 22.4 % | 22.2 % | 21.9 % |
EBIT-% (adj.) | -15.3 % | -0.5 % | 10.1 % | 9.7 % | 8.9 % | 9.2 % | 9.5 % | 9.5 % |
EBIT-% | -15.3 % | -0.5 % | 10.1 % | 9.7 % | 8.9 % | 9.2 % | 9.5 % | 9.5 % |
ROE | -26.8 % | -15.1 % | 2.2 % | 10.3 % | 11.4 % | 18.5 % | 20.5 % | 20.9 % |
ROI | -5.9 % | 0.1 % | 8.6 % | 9.3 % | 8.2 % | 9.4 % | 10.2 % | 10.6 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 8.06 | 7.29 | 7.99 | 7.54 | 7.32 | 7.32 | 7.32 | 7.32 |
Shares | 19.2 | 19.3 | 20.7 | 21.0 | 21.0 | 21.1 | 21.2 | 21.3 |
Market cap | 154.9 | 140.4 | 165.4 | 158.2 | 153.8 | 154.5 | 155.3 | 156.0 |
Enterprise value | 477.5 | 435.5 | 445.2 | 536.0 | 517.2 | 515.0 | 515.5 | 515.0 |
EV/S | 3.0 | 2.3 | 1.4 | 1.4 | 1.2 | 1.1 | 1.0 | 1.0 |
EV/EBITDA | 17.1 | 9.4 | 5.6 | 6.0 | 5.3 | 5.0 | 4.7 | 4.5 |
EV/EBIT (adj.) | - | - | 14.0 | 14.9 | 13.7 | 12.1 | 11.0 | 10.4 |
EV/EBIT | - | - | 14.0 | 14.9 | 13.7 | 12.1 | 11.0 | 10.4 |
P/E (adj.) | - | - | 110.3 | 20.1 | 17.3 | 10.4 | 8.8 | 7.9 |
P/E | - | - | 110.3 | 20.1 | 17.3 | 10.4 | 8.8 | 7.9 |
P/B | 2.0 | 2.2 | 2.2 | 2.0 | 2.0 | 1.9 | 1.7 | 1.6 |
P/S | 1.0 | 0.8 | 0.5 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 |
Dividend yield | 5.0 % | 5.7 % | 6.4 % | 6.8 % | 7.2 % | 7.6 % | ||
Equity ratio | 18.1 % | 15.1 % | 18.1 % | 18.5 % | 18.8 % | 19.3 % | 20.1 % | 21.0 % |
Gearing ratio | 392.4 % | 464.5 % | 354.4 % | 326.9 % | 313.8 % | 297.1 % | 279.0 % | 259.5 % |
Quarter data
Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24e | Q4/24e | 2024e | Q1/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 96.0 | 107.1 | 372.3 | 93.5 | 107.0 | 106.5 | 114.7 | 421.6 | |
EBITDA | 22.1 | 25.7 | 89.1 | 21.5 | 24.5 | 24.6 | 26.5 | 97.1 | |
EBIT | 8.7 | 10.6 | 36.0 | 6.9 | 9.7 | 9.6 | 11.5 | 37.7 | |
Profit before taxes | 0.5 | 4.3 | 13.0 | 0.4 | 4.3 | 5.1 | 7.1 | 16.9 | |
Net income | -0.5 | 3.1 | 7.9 | -0.5 | 2.3 | 3.0 | 4.2 | 8.9 |
ShowingAll content types
NoHo Partners Oyj: H5 Ravintolat Oy becomes part of NoHo Partners
NoHo Q3 / 2024 Osavuosikatsaus
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