Vietnam NOK
Launch date
Employees
Market cap
€2.6b
Enterprise valuation
€2.2b (Public information from Sep 2024)
Share price
JPY2342 7240.T
Tokyo Japan (HQ)
Financials
Estimates*
| JPY | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Revenues | 596.4b | 682.5b | 710.0b | 750.5b | 736.5b | 762.9b | 791.0b |
| % growth | (5 %) | 14 % | 4 % | 6 % | (2 %) | 4 % | 4 % |
| EBITDA | 61.1b | 90.5b | 75.1b | 93.9b | 74.6b | 84.6b | 91.4b |
| % EBITDA margin | 10 % | 13 % | 11 % | 13 % | 10 % | 11 % | 12 % |
| Profit | (1.4b) | 25.8b | 13.3b | 31.6b | 22.2b | 29.1b | 32.9b |
| % profit margin | - | 4 % | 2 % | 4 % | 3 % | 4 % | 4 % |
| EV / revenue | 0.4x | 0.2x | 0.3x | 0.4x | 0.4x | 0.4x | 0.4x |
| EV / EBITDA | 3.8x | 1.7x | 2.9x | 3.0x | 4.3x | 3.5x | 3.1x |
Source: Dealroom estimates
