Norrhydro Group
1.5 EUR 0%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.
Log in to see the recommendation and risk by Inderes
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 | 09.04.2024 | 1,560EUR |
Yrjö Trög | 11.03.2024 | 7,136EUR |
Premium
This content is for our Premium customers only.
Forum updates
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 % |
Login required
This content is only available for logged in users
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 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 4.32 | 3.13 | 2.07 | 1.50 | 1.50 | 1.50 | 1.50 | |
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 | 16.6 | 16.6 | 17.7 | 17.7 | |
Enterprise value | 47.4 | 42.1 | 32.2 | 26.2 | 25.8 | 23.5 | 20.2 | |
EV/S | - | 1.9 | 1.4 | 1.1 | 0.9 | 0.7 | 0.5 | 0.4 |
EV/EBITDA | - | 15.9 | 24.2 | 29.4 | 11.5 | 6.5 | 4.1 | 2.8 |
EV/EBIT (adj.) | - | 21.8 | 17.8 | 30.5 | 135.4 | 14.4 | 6.7 | 3.9 |
EV/EBIT | - | 21.8 | 51.0 | - | 170.6 | 14.8 | 6.8 | 3.9 |
P/E (adj.) | - | 23.2 | 21.5 | - | - | 27.5 | 8.6 | 4.9 |
P/E | - | 103.5 | 792.3 | - | - | 29.4 | 8.8 | 4.9 |
P/B | - | 4.2 | 3.2 | 2.5 | 2.1 | 2.0 | 1.5 | 1.1 |
P/S | - | 1.9 | 1.1 | 0.7 | 0.6 | 0.4 | 0.4 | 0.3 |
Dividend yield | 1.4 % | 1.9 % | 5.3 % | |||||
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 % |
Login required
This content is only available for logged in users
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 |
Login required
This content is only available for logged in users
NORRHYDRO GROUP PLC - RESOLUTIONS OF ANNUAL GENERAL MEETING AND ORGANISATION OF THE BOARD OF DIRECTORS, 26 MARCH 2024
Norrhydro Group Plc – Managers´ Transactions - Trög
Join Inderes community
Don't miss out - create an account and get all the possible benefits