NURMINEN LOGISTICS OYJ |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.175 EUR | -1.67% |
|
-5.24% | -6.37% |
| Apr. 25 | Nurminen Logistics Plc Decides Equity Repayment, Payable on Be 3 May 2024 | CI |
| Apr. 25 | Nurminen Logistics Oyj Provides Earnings Guidance for the Full Year 2024 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 11.77 | 32.99 | 150.8 | 46.82 | 98.05 | 91.8 | - | - |
| Enterprise Value (EV) 1 | 50.59 | 69.79 | 180.7 | 46.82 | 98.05 | 91.8 | 91.8 | 91.8 |
| P/E ratio | -0.92 x | -4.96 x | 13 x | -60 x | 6.97 x | 9.04 x | 7.83 x | 9.04 x |
| Yield | - | - | 0.97% | - | 4.78% | 4.26% | 5.11% | 5.96% |
| Capitalization / Revenue | 0.17 x | 0.41 x | 1.07 x | 0.38 x | 0.77 x | 0.62 x | 0.61 x | 0.58 x |
| EV / Revenue | 0.17 x | 0.41 x | 1.07 x | 0.38 x | 0.77 x | 0.62 x | 0.61 x | 0.58 x |
| EV / EBITDA | 3.56 x | 6.85 x | 11.6 x | 7.53 x | - | 2.96 x | 3.08 x | 3.39 x |
| EV / FCF | -43.8 x | -6.24 x | 20 x | 9.73 x | 4.04 x | 4.31 x | 4.17 x | 4.61 x |
| FCF Yield | -2.29% | -16% | 4.99% | 10.3% | 24.7% | 23.2% | 24% | 21.7% |
| Price to Book | -13.3 x | 1.65 x | 9.78 x | - | - | - | - | - |
| Nbr of stocks (in thousands) | 44,251 | 73,963 | 77,129 | 78,036 | 78,128 | 78,128 | - | - |
| Reference price 2 | 0.2660 | 0.4460 | 1.955 | 0.6000 | 1.255 | 1.175 | 1.175 | 1.175 |
| Announcement Date | 3/6/20 | 3/5/21 | 1/15/22 | 3/1/23 | 2/29/24 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 69.34 | 80.71 | 141.3 | 122.5 | 128 | 148.4 | 150.4 | 159 |
| EBITDA 1 | 3.305 | 4.814 | 13 | 6.221 | - | 31 | 29.8 | 27.1 |
| EBIT 1 | -1.919 | -0.206 | 9.6 | 3.408 | 21.48 | 25.1 | 23.8 | 21.1 |
| Operating Margin | -2.77% | -0.26% | 6.79% | 2.78% | 16.79% | 16.91% | 15.82% | 13.27% |
| Earnings before Tax (EBT) 1 | -10.86 | -2.438 | 7.825 | 1.925 | - | 22.4 | 21.7 | 19.2 |
| Net income 1 | -12.9 | -4.127 | 11.8 | -1.041 | - | 10.2 | 11.6 | 10.3 |
| Net margin | -18.61% | -5.11% | 8.35% | -0.85% | - | 6.87% | 7.71% | 6.48% |
| EPS 2 | -0.2900 | -0.0900 | 0.1500 | -0.0100 | 0.1800 | 0.1300 | 0.1500 | 0.1300 |
| Free Cash Flow 1 | -0.269 | -5.287 | 7.529 | 4.81 | 24.25 | 21.3 | 22 | 19.9 |
| FCF margin | -0.39% | -6.55% | 5.33% | 3.93% | 18.95% | 14.35% | 14.63% | 12.52% |
| FCF Conversion (EBITDA) | - | - | 57.92% | 77.32% | - | 68.71% | 73.83% | 73.43% |
| FCF Conversion (Net income) | - | - | 63.82% | - | - | 208.82% | 189.66% | 193.2% |
| Dividend per Share 2 | - | - | 0.0190 | - | 0.0600 | 0.0500 | 0.0600 | 0.0700 |
| Announcement Date | 3/6/20 | 3/5/21 | 1/15/22 | 3/1/23 | 2/29/24 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2019 S2 | 2020 S1 | 2020 S2 | 2021 S1 | 2021 S2 | 2022 S1 | 2022 S2 | 2023 S1 | 2023 S2 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 34.87 | 36.48 | 44.23 | 62.99 | 78.3 | 71.74 | 50.77 | 56.71 | 71.24 | 33.9 | 37.8 | 41.5 |
| EBITDA 1 | 1.667 | 2.078 | 2.736 | 5.131 | 7 | 3.802 | 2.419 | 11.08 | - | 7.3 | 8 | 8.5 |
| EBIT 1 | -0.852 | -0.508 | 0.302 | 3.698 | 5.9 | 2.402 | 1.006 | 8.933 | 12.25 | 5.8 | 6.5 | 7 |
| Operating Margin | -2.44% | -1.39% | 0.68% | 5.87% | 7.54% | 3.35% | 1.98% | 15.75% | 17.2% | 17.11% | 17.2% | 16.87% |
| Earnings before Tax (EBT) 1 | -8.012 | -1.501 | -0.937 | 2.611 | 5.214 | 1.794 | 0.131 | 7.113 | - | 5 | 5.9 | 6.4 |
| Net income 1 | -8.975 | -2.225 | -1.902 | 1.025 | 10.77 | 0.9 | -1.941 | 3.174 | - | 1.5 | 3.9 | 2.3 |
| Net margin | -25.74% | -6.1% | -4.3% | 1.63% | 13.76% | 1.25% | -3.82% | 5.6% | - | 4.42% | 10.32% | 5.54% |
| EPS 2 | -0.2200 | -0.0500 | -0.0400 | 0.0100 | 0.1400 | 0.0100 | -0.0200 | 0.0400 | 0.1400 | 0.0200 | 0.0500 | 0.0300 |
| Dividend per Share | - | - | - | - | - | - | - | - | 0.0600 | - | - | - |
| Announcement Date | 3/6/20 | 8/7/20 | 3/5/21 | 8/6/21 | 1/15/22 | 8/4/22 | 3/1/23 | 8/3/23 | 2/29/24 | - | - | - |
1EUR in Million2EUR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | 38.8 | 36.8 | 29.9 | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 11.74 x | 7.644 x | 2.301 x | - | - | - | - | - |
| Free Cash Flow 1 | -0.27 | -5.29 | 7.53 | 4.81 | 24.3 | 21.3 | 22 | 19.9 |
| ROE (net income / shareholders' equity) | -113% | - | 124% | -7.43% | - | 33.8% | 31.3% | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - | - |
| Book Value Per Share | -0.0200 | 0.2700 | 0.2000 | - | - | - | - | - |
| Cash Flow per Share 2 | 0.0100 | 0.0800 | 0.1000 | - | 0.3300 | 0.2900 | 0.3000 | - |
| Capex 1 | 0.72 | 8.83 | 0.34 | 0.42 | 1.12 | 1.5 | 1.5 | 3 |
| Capex / Sales | 1.04% | 10.94% | 0.24% | 0.34% | 0.88% | 1.01% | 1% | 1.89% |
| Announcement Date | 3/6/20 | 3/5/21 | 1/15/22 | 3/1/23 | 2/29/24 | - | - | - |
1EUR in Million2EUR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
1.175
EUR
Average target price
1.4
EUR
Spread / Average Target
+19.15%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -6.37% | 98M | |
| -1.96% | 66.45B | |
| +1.51% | 54.21B | |
| +3.19% | 18.04B | |
| -2.75% | 9.46B | |
| +24.24% | 7.8B | |
| -2.62% | 2.17B | |
| +8.31% | 1.78B | |
| -1.82% | 1.07B | |
| -8.90% | 886M |
- Stock Market
- Equities
- NLG1V Stock
- Financials Nurminen Logistics Oyj
