NattoPharma

Country:
Sector:
Market cap (m):
Norway
Food, Beverages and Ingredients
NOK 200.31
Bloomberg:
Reuters:
Website:
NATTO NO
NATTO.OL
Share price (close):
NOK 10.20

Latest Reports

NattoPharma
2 MAY 2019
Commissioned Research: Solid operating performance
NattoPharma's Q1 indicated to us that the company is well on track to deliver on its sales growth and gross margin targets for 2019. Management also introduced EBITDA guidance, indicating that it is aiming for 10% EBITDA margins relatively soon. As such, we revise our EBITDA margin forecast upwards and find improved valuation support. The company continues to focus on scaling production and driving sales growth ahead. We raise our DCF- and multiples-based fair value range to NOK 15-19 (12-16). Marketing material commissioned by NattoPharma

NattoPharma
11 MAR 2019
Commissioned Research: Ready 2 grow
As a leading producer of vitamin K2 concentrate, NattoPharma is positioned to take its share in the emerging K2 supplements market and has an option on clinical applications of the vitamin. In our base case, we see the company delivering a 27% revenue CAGR and a solid ~5 pp EBITDA margin expansion for 2018-23E. We derive a DCF- and multiples-based fair value range of NOK 12-16 per share in our base case, but also identify a blue-sky DCF scenario that could justify NOK 24-35 per share. Marketing material commissioned by NattoPharma

Equity analysts

Analyst

Key persons

CEO: Kjetil Ramsoy

CFO: Martin Lycke

Chairman: Frode Marc Bohan

Numbers
Nordea
NOKm
2015
2016
2017
2018
2019E
2020E
2021E
Total revenues
31,687.0
53,342.0
66,606.0
107,241.2
139,777.7
186,966.2
235,710.2
Ebitda (adj.)
-29,475.00
484.28
5,269.11
6,652.45
12,931.50
19,414.82
26,833.57
Ebitda - margin
-93.0%
0.9%
7.9%
6.2%
9.3%
10.4%
11.4%
EBIT (adj.)
-35,304.0
-6,412.7
-2,094.9
-624.9
4,515.5
10,830.5
18,077.6
EBIT (adj.) margin
-111.4%
-12.0%
-3.1%
-0.6%
3.2%
5.8%
7.7%
PTP (adj.)
-30,525.0
-9,210.7
-2,246.9
2,631.1
5,911.5
13,550.5
20,797.6
Net profit from cont oper (adj)
-29,850.00
-8,554.72
-1,568.89
3,339.38
7,145.50
14,950.50
22,197.57
Shareholders´ Equity
92,802.0
76,207.0
111,004.0
109,753.0
116,532.5
131,483.0
153,680.6
Net interest bearing debt
-24,761.0
-19,818.0
-13,558.0
-18,655.0
-9,983.5
-12,237.4
-18,530.4
Net gearing
-26.7%
-26.0%
-12.2%
-17.0%
-8.6%
-9.3%
-12.1%
Net debt/EBITDA
0.8
13.5
-4.9
-3.7
-0.8
-0.6
-0.7
Free cash flow to equity
-28,352.0
-6,414.0
-14,604.0
2,831.0
-8,278.1
2,253.9
6,293.0
Diluted number of shares in issue, year-end (m)
15,822.0
17,613.0
18,594.0
19,160.9
19,638.2
19,638.2
19,638.2
Nordea Markets estimates published on May 2, 2019
Source: Company data, Nordea estimates
Per share data and multiples
Nordea
NOK and %
2015
2016
2017
2018
2019E
2020E
2021E
EPS (adj.)
-1.89
-0.87
1.37
0.17
0.36
0.76
1.13
EPS (adj.) growth
-12.7%
53.7%
257.0%
-87.3%
108.8%
109.2%
48.5%
DPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BVPS
5.9
4.3
6.0
5.7
5.9
6.7
7.8
P/E (adj.)
n.a.
n.a.
6.6
46.5
28.0
13.4
9.0
EV/Sales
3.19
2.63
2.34
1.27
1.36
1.01
0.77
EV/EBITDA (adj.)
n.a.
289.67
29.54
20.53
14.72
9.69
6.77
EV/EBIT (adj.)
n.a.
n.a.
n.a.
n.a.
42.15
17.37
10.06
P/BV
1.36
2.10
1.52
1.41
1.72
1.52
1.30
Dividend yield
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
FCF yield
-22.5%
-4.0%
-8.6%
1.8%
-4.1%
1.1%
3.1%
RoE
-35.4%
-20.5%
24.6%
1.6%
6.1%
12.1%
15.6%
ROIC
-34.7%
-6.7%
-1.6%
-0.4%
2.8%
5.9%
8.9%
Nordea Markets estimates published on May 2, 2019
Source: Company data, Nordea estimates

Source: Thomson Reuters