NoHo Partners Detailed Consensus
Consensus as of: 2025-02-28 (Last Update: 2025-03-27)

KPI[EUR m]Q1 2024FY 2024Q1 2025 EFY 2025 EFY 2026 EFY 2027 E
TurnoverNumber of Estimates4443
TurnoverHighest103.3467.0510.0545.0
TurnoverConsensus (Mean)93.5427.1102.2459.4489.5517.5
TurnoverMedian102.5457.6484.9509.9
TurnoverLowest100.5455.5478.2497.6
EBITNumber of Estimates4443
EBITHighest8.045.348.451.7
EBITConsensus (Mean)6.941.57.944.447.450.4
EBITMedian7.944.247.549.9
EBITLowest7.843.946.249.7
EBIT, %Number of Estimates4443
EBIT, %Highest7.89.910.010.0
EBIT, %Consensus (Mean)7.39.77.79.79.79.8
EBIT, %Median7.79.69.69.7
EBIT, %Lowest7.69.49.59.5
Basic EPS reported attributable to shareowners (in Euro)Number of Estimates4443
Basic EPS reported attributable to shareowners (in Euro)Highest0.100.800.890.96
Basic EPS reported attributable to shareowners (in Euro)Consensus (Mean)-0.030.540.080.750.860.94
Basic EPS reported attributable to shareowners (in Euro)Median0.090.750.860.95
Basic EPS reported attributable to shareowners (in Euro)Lowest0.060.710.830.91
IB net liabilities, excl. IFRS 16 impactNumber of Estimates-443
IB net liabilities, excl. IFRS 16 impactHighest-168.0177.0184.0
IB net liabilities, excl. IFRS 16 impactConsensus (Mean)126.9125.3-132.1131.1137.0
IB net liabilities, excl. IFRS 16 impactMedian-121.6120.8136.0
IB net liabilities, excl. IFRS 16 impactLowest-117.1105.991.0
Ratio of net debt to op. EBITDA (adj. for IFRS 16 lease liability)Number of Estimates-221
Ratio of net debt to op. EBITDA (adj. for IFRS 16 lease liability)Highest-2.22.01.5
Ratio of net debt to op. EBITDA (adj. for IFRS 16 lease liability)Consensus (Mean)2.82.4-2.21.91.5
Ratio of net debt to op. EBITDA (adj. for IFRS 16 lease liability)Median-2.21.91.5
Ratio of net debt to op. EBITDA (adj. for IFRS 16 lease liability)Lowest-2.21.81.5
Disclaimer

This document has been issued by Vara Research GmbH for information purposes only and is not intended to constitute investment advice. It is based on estimates and forecasts of various analysts regarding revenues, earnings and business developments of the relevant company. The company did not participate in the compilation of the estimates and it does not endorse them. Such estimates and forecasts cannot be independently verified by reason of the subjective character. Vara Research GmbH gives no guarantee, representation or warranty and is not responsible or liable as to its accuracy and completeness.