Norrhydro Group
1.545 EUR -0.32%1,539 investors are following this company
Norrhydro Group is active in the industrial sector. The company specializes in the manufacture of hydraulic cylinders. In addition to the main operations, the company is engaged in research and development. Customers are found in various sectors, with the largest concentration in the industrial sector. Norrhydro Group is primarily active in the Nordic region and is headquartered in Finland.
P/E (24e)
-17.39
EV/EBIT (adj.) (24e)
137.98
P/B (24e)
2.18
Dividend yield-% (24e)
-
Target price
1.80 EUR
Recommendation
Reduce
Updated
25.2.2024
First North Finland
NORRH
Daily low / high price
1.47 / 1.545
EUR
Market cap
17.13M EUR
Turnover
5.37K EUR
Volume
3.6K
Risk and recommendation
HighRiskLow
SellRecommendationBuy
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Economica Yrityspalvelut Oy | 38.2 % | 38.2 % |
Helle-kangas Consulting Oy | 15.0 % | 15.0 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Yrjö Trög | 13.06.2024 | 150,000EUR |
Carl Mattson | 13.06.2024 | 150,000EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 19.9 | 24.7 | 29.7 | 30.4 | 28.4 | 37.9 | 45.7 | 54.4 |
growth-% | -4.1 % | 24.0 % | 20.3 % | 2.2 % | -6.6 % | 33.7 % | 20.5 % | 19.1 % |
EBITDA | 3.8 | 3.0 | 1.7 | 1.1 | 2.3 | 4.0 | 5.7 | 7.4 |
EBIT (adj.) | 3.0 | 2.2 | 2.4 | 1.1 | 0.2 | 1.8 | 3.5 | 5.2 |
EBIT | 3.0 | 2.2 | 0.8 | -0.3 | 0.2 | 1.8 | 3.5 | 5.1 |
Profit before taxes | 2.5 | 0.4 | 0.2 | -1.4 | -1.0 | 0.7 | 2.5 | 4.5 |
Net income | 2.0 | 0.4 | 0.0 | -1.4 | -1.0 | 0.6 | 2.0 | 3.6 |
EPS (adj.) | 0.24 | 0.19 | 0.15 | -0.01 | -0.09 | 0.05 | 0.17 | 0.31 |
growth-% | 145.3 % | -22.2 % | -21.9 % | -108.1 % | 218.4 % | 77.3 % | ||
Dividend | 0.06 | 0.06 | 0.06 | 0.00 | 0.00 | 0.00 | 0.00 | 0.08 |
Dividend ratio | 25.1 % | 185.1 % | 1,521.2 % | 26.2 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 18.9 % | 12.0 % | 5.9 % | 3.6 % | 8.0 % | 10.5 % | 12.6 % | 13.5 % |
EBIT-% (adj.) | 15.3 % | 8.8 % | 8.0 % | 3.5 % | 0.7 % | 4.7 % | 7.7 % | 9.5 % |
EBIT-% | 15.3 % | 8.8 % | 2.8 % | -0.8 % | 0.5 % | 4.6 % | 7.6 % | 9.4 % |
ROE | 53.4 % | 4.4 % | 0.4 % | -14.8 % | -12.3 % | 7.0 % | 19.8 % | 26.2 % |
ROI | 26.4 % | 14.6 % | 4.8 % | -1.2 % | 0.9 % | 9.2 % | 17.4 % | 24.7 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 4.32 | 3.13 | 2.07 | 1.55 | 1.55 | 1.55 | 1.55 | |
Shares | 8.2 | 10.9 | 10.9 | 10.9 | 11.1 | 11.1 | 11.8 | 11.8 |
Market cap | 47.1 | 34.1 | 22.6 | 17.1 | 17.1 | 18.2 | 18.2 | |
Enterprise value | 47.4 | 42.1 | 32.2 | 26.7 | 26.3 | 24.1 | 20.8 | |
EV/S | - | 1.9 | 1.4 | 1.1 | 0.9 | 0.7 | 0.5 | 0.4 |
EV/EBITDA | - | 15.9 | 24.2 | 29.4 | 11.7 | 6.6 | 4.2 | 2.8 |
EV/EBIT (adj.) | - | 21.8 | 17.8 | 30.5 | 138.0 | 14.7 | 6.9 | 4.0 |
EV/EBIT | - | 21.8 | 51.0 | - | 173.9 | 15.0 | 6.9 | 4.0 |
P/E (adj.) | - | 23.2 | 21.5 | - | - | 28.3 | 8.9 | 5.0 |
P/E | - | 103.5 | 792.3 | - | - | 30.3 | 9.1 | 5.1 |
P/B | - | 4.2 | 3.2 | 2.5 | 2.2 | 2.0 | 1.5 | 1.2 |
P/S | - | 1.9 | 1.1 | 0.7 | 0.6 | 0.5 | 0.4 | 0.3 |
Dividend yield | 1.4 % | 1.9 % | 5.2 % | |||||
Equity ratio | 29.2 % | 50.7 % | 38.3 % | 35.0 % | 32.1 % | 31.1 % | 40.9 % | 48.7 % |
Gearing ratio | 101.7 % | 2.6 % | 74.7 % | 108.6 % | 121.4 % | 109.3 % | 48.9 % | 16.3 % |
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 18.3 | 12.0 | 30.4 | 13.4 | 14.9 | ||||
EBITDA | 1.4 | 0.0 | -0.3 | 1.1 | 1.0 | 1.3 | |||
EBIT | 0.7 | -1.0 | -0.3 | -0.0 | 0.2 | ||||
Profit before taxes | 0.2 | -1.6 | -1.4 | -0.6 | -0.4 | ||||
Net income | 0.1 | -1.6 | -1.4 | -0.6 | -0.4 |
ShowingAll content types
Norrhydro Group Plc – Managers´ Transactions - Mattson
Change in Norrhydro Group Plc´s Executive Management Team
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