Numbers
|
|
|
|
|
|
|
Nordea
|
EURm
|
2020
|
2021
|
2022
|
2023
|
2024E
|
2025E
|
2026E
|
Total revenues
|
156.9
|
186.0
|
314.8
|
372.3
|
428.7
|
456.1
|
478.6
|
Ebitda (adj.)
|
34.87
|
57.92
|
86.40
|
82.20
|
98.97
|
105.52
|
110.23
|
Ebitda - margin
|
22.2%
|
31.1%
|
27.4%
|
22.1%
|
23.1%
|
23.1%
|
23.0%
|
EBIT (adj.)
|
-17.1
|
10.9
|
38.6
|
34.4
|
39.8
|
44.5
|
47.4
|
EBIT (adj.) margin
|
-10.9%
|
5.8%
|
12.3%
|
9.2%
|
9.3%
|
9.8%
|
9.9%
|
PTP (adj.)
|
-25.8
|
-0.7
|
16.1
|
11.3
|
18.3
|
26.0
|
29.2
|
Net profit from cont oper (adj)
|
-20.45
|
1.70
|
11.80
|
8.60
|
14.84
|
20.54
|
23.07
|
Shareholders´ Equity
|
76.1
|
64.4
|
74.8
|
78.1
|
80.5
|
86.7
|
93.9
|
Net interest bearing debt
|
317.6
|
321.6
|
290.4
|
349.1
|
337.1
|
325.7
|
312.2
|
Net gearing
|
392.2%
|
463.5%
|
354.1%
|
326.9%
|
304.5%
|
272.8%
|
241.1%
|
Net debt/EBITDA
|
11.3
|
7.0
|
3.7
|
4.2
|
3.4
|
3.1
|
2.8
|
Free cash flow to equity
|
2.7
|
36.0
|
56.1
|
72.1
|
57.2
|
66.3
|
70.5
|
Diluted number of shares in issue, year-end (m)
|
19.2
|
19.2
|
20.8
|
21.0
|
20.5
|
20.5
|
20.5
|
Nordea Markets estimates published on Nov 6, 2024 Source: Company data, Nordea estimates |
|
|
|
|
|
|
|
Per share data and multiples
|
|
|
|
|
|
|
Nordea
|
EUR and %
|
2020
|
2021
|
2022
|
2023
|
2024E
|
2025E
|
2026E
|
EPS (adj.)
|
-0.93
|
0.07
|
0.42
|
0.29
|
0.55
|
0.77
|
0.86
|
EPS (adj.) growth
|
-176.1%
|
107.9%
|
474.9%
|
-30.4%
|
88.4%
|
39.9%
|
12.3%
|
DPS
|
0.00
|
0.00
|
0.40
|
0.43
|
0.47
|
0.51
|
0.55
|
BVPS
|
4.0
|
3.3
|
3.6
|
3.7
|
3.9
|
4.2
|
4.6
|
P/E (adj.)
|
n.a.
|
n.a.
|
16.0
|
30.3
|
13.6
|
9.7
|
8.6
|
EV/Sales
|
3.04
|
2.54
|
1.39
|
1.51
|
1.21
|
1.12
|
1.05
|
EV/EBITDA (adj.)
|
13.69
|
8.17
|
5.06
|
6.85
|
5.26
|
4.85
|
4.54
|
EV/EBIT (adj.)
|
n.a.
|
44.70
|
11.33
|
16.37
|
13.09
|
11.49
|
10.56
|
P/BV
|
2.03
|
2.28
|
1.87
|
2.37
|
1.90
|
1.77
|
1.63
|
Dividend yield
|
0.0%
|
0.0%
|
6.0%
|
4.9%
|
6.3%
|
6.8%
|
7.4%
|
FCF Yield bef A&D, lease adj
|
-15.1%
|
2.4%
|
21.8%
|
2.9%
|
8.6%
|
13.7%
|
15.6%
|
RoE
|
-25.6%
|
-14.6%
|
2.2%
|
9.9%
|
14.4%
|
18.9%
|
19.7%
|
ROIC
|
-3.4%
|
2.5%
|
9.0%
|
7.1%
|
7.4%
|
8.4%
|
9.1%
|
Nordea Markets estimates published on Nov 6, 2024 Source: Company data, Nordea estimates |
|
|
|
|
|
|
|