NoHo Partners
7.94 EUR +1.79%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.
Log in to see the recommendation and risk by Inderes
Latest research
Extensive report
Analyst
Financial calendar
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Laine Capital Oy | 25.1 % | 25.1 % |
Niemi Mika Rainer | 10.7 % | 10.7 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Timo Laine | 22.02.2024 | 15,363EUR |
Mika Niemi | 22.02.2024 | 1,385EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 156.8 | 186.0 | 312.8 | 372.3 | 433.2 | 470.9 | 499.6 | 529.2 |
growth-% | -42.5 % | 18.6 % | 68.2 % | 19.0 % | 16.3 % | 8.7 % | 6.1 % | 5.9 % |
EBITDA | 28.0 | 46.2 | 79.5 | 89.1 | 100.5 | 101.6 | 106.1 | 109.3 |
EBIT (adj.) | -24.0 | -0.9 | 31.7 | 36.0 | 40.9 | 44.3 | 48.3 | 51.1 |
EBIT | -24.0 | -0.9 | 31.7 | 36.0 | 40.9 | 44.3 | 48.3 | 51.1 |
Profit before taxes | -34.9 | -12.8 | 9.2 | 13.0 | 22.9 | 27.7 | 32.3 | 35.7 |
Net income | -27.5 | -10.6 | 1.5 | 7.9 | 14.3 | 17.5 | 20.4 | 22.5 |
EPS (adj.) | -1.43 | -0.55 | 0.07 | 0.38 | 0.68 | 0.83 | 0.96 | 1.05 |
growth-% | -161.8 % | 417.9 % | 81.2 % | 21.5 % | 16.2 % | 9.9 % | ||
Dividend | 0.00 | 0.00 | 0.40 | 0.43 | 0.47 | 0.50 | 0.53 | 0.63 |
Dividend ratio | 552.0 % | 114.6 % | 69.1 % | 60.6 % | 55.2 % | 60.0 % |
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-% | 17.8 % | 24.8 % | 25.4 % | 23.9 % | 23.2 % | 21.6 % | 21.2 % | 20.7 % |
EBIT-% (adj.) | -15.3 % | -0.5 % | 10.1 % | 9.7 % | 9.4 % | 9.4 % | 9.7 % | 9.6 % |
EBIT-% | -15.3 % | -0.5 % | 10.1 % | 9.7 % | 9.4 % | 9.4 % | 9.7 % | 9.6 % |
ROE | -26.8 % | -15.1 % | 2.2 % | 10.3 % | 17.7 % | 20.1 % | 21.3 % | 21.2 % |
ROI | -5.9 % | 0.1 % | 8.6 % | 8.5 % | 8.9 % | 9.8 % | 10.7 % | 11.3 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 8.06 | 7.62 | 6.71 | 8.64 | 7.94 | 7.94 | 7.94 | 7.94 |
Shares | 19.2 | 19.3 | 20.7 | 21.0 | 21.1 | 21.2 | 21.3 | 21.4 |
Market cap | 154.9 | 146.8 | 138.9 | 181.2 | 167.3 | 168.1 | 168.9 | 169.7 |
Enterprise value | 477.5 | 441.9 | 418.7 | 559.0 | 525.8 | 518.3 | 508.9 | 497.5 |
EV/S | 3.0 | 2.4 | 1.3 | 1.5 | 1.2 | 1.1 | 1.0 | 0.9 |
EV/EBITDA | 17.1 | 9.6 | 5.3 | 6.3 | 5.2 | 5.1 | 4.8 | 4.6 |
EV/EBIT (adj.) | - | - | 13.2 | 15.5 | 12.9 | 11.7 | 10.5 | 9.7 |
EV/EBIT | - | - | 13.2 | 15.5 | 12.9 | 11.7 | 10.5 | 9.7 |
P/E (adj.) | - | - | 92.6 | 23.0 | 11.7 | 9.6 | 8.3 | 7.5 |
P/E | - | - | 92.6 | 23.0 | 11.7 | 9.6 | 8.3 | 7.5 |
P/B | 2.0 | 2.3 | 1.9 | 2.3 | 2.0 | 1.8 | 1.7 | 1.5 |
P/S | 1.0 | 0.8 | 0.4 | 0.5 | 0.4 | 0.4 | 0.3 | 0.3 |
Dividend yield | 6.0 % | 5.0 % | 5.9 % | 6.3 % | 6.7 % | 8.0 % | ||
Equity ratio | 18.1 % | 15.1 % | 18.1 % | 18.5 % | 19.7 % | 20.7 % | 22.2 % | 23.8 % |
Gearing ratio | 392.4 % | 464.5 % | 354.4 % | 326.8 % | 294.2 % | 268.6 % | 240.3 % | 212.4 % |
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 | 75.9 | 93.3 | 96.0 | 107.1 | 372.3 | 94.8 | 115.4 | 106.4 | 116.5 |
EBITDA | 18.3 | 23.0 | 22.1 | 25.7 | 89.1 | 22.1 | 27.1 | 25.0 | 26.3 |
EBIT | 5.9 | 10.8 | 8.7 | 10.6 | 36.0 | 7.2 | 12.2 | 10.1 | 11.4 |
Profit before taxes | 2.9 | 5.3 | 0.5 | 4.3 | 13.0 | 2.7 | 7.7 | 5.6 | 6.9 |
Net income | 1.9 | 3.4 | -0.5 | 3.1 | 7.9 | 1.6 | 5.1 | 3.3 | 4.3 |
Login required
This content is only available for logged in users
NoHo Partners Oyj: Notice to the Annual General Meeting of NoHo Partners Plc
NoHo Partners Oyj: NoHo Partners Plc's Annual Report 2023 has been published
Join Inderes community
Don't miss out - create an account and get all the possible benefits