Logo image of NUVA.DE

NORATIS AG (NUVA.DE) Stock Fundamental Analysis

FRA:NUVA - Deutsche Boerse Ag - DE000A2E4MK4 - Common Stock - Currency: EUR

1.24  -0.16 (-11.43%)

Fundamental Rating

3

We assign a fundamental rating of 3 out of 10 to NUVA. NUVA was compared to 69 industry peers in the Real Estate Management & Development industry. Both the profitability and financial health of NUVA have multiple concerns. While showing a medium growth rate, NUVA is valued expensive at the moment.


Dividend Valuation Growth Profitability Health

2

1. Profitability

1.1 Basic Checks

In the past year NUVA has reported negative net income.
In the past year NUVA had a positive cash flow from operations.
NUVA had positive earnings in 4 of the past 5 years.
In the past 5 years NUVA reported 4 times negative operating cash flow.
NUVA.DE Yearly Net Income VS EBIT VS OCF VS FCFNUVA.DE Yearly Net Income VS EBIT VS OCF VS FCFYearly Net Income VS EBIT VS OCF VS FCF 2015 2016 2017 2018 2019 2020 2021 2022 2023 0 50M -50M

1.2 Ratios

NUVA's Return On Assets of -6.08% is on the low side compared to the rest of the industry. NUVA is outperformed by 64.00% of its industry peers.
NUVA's Return On Equity of -42.03% is on the low side compared to the rest of the industry. NUVA is outperformed by 70.67% of its industry peers.
The Return On Invested Capital of NUVA (1.00%) is comparable to the rest of the industry.
NUVA had an Average Return On Invested Capital over the past 3 years of 2.51%. This is in line with the industry average of 4.12%.
Industry RankSector Rank
ROA -6.08%
ROE -42.03%
ROIC 1%
ROA(3y)0.49%
ROA(5y)1.08%
ROE(3y)2.81%
ROE(5y)5.59%
ROIC(3y)2.51%
ROIC(5y)2.76%
NUVA.DE Yearly ROA, ROE, ROICNUVA.DE Yearly ROA, ROE, ROICYearly ROA, ROE, ROIC 2015 2016 2017 2018 2019 2020 2021 2022 2023 0 20 40 60

1.3 Margins

With a decent Operating Margin value of 12.12%, NUVA is doing good in the industry, outperforming 64.00% of the companies in the same industry.
In the last couple of years the Operating Margin of NUVA has declined.
NUVA has a Gross Margin (33.21%) which is in line with its industry peers.
NUVA's Gross Margin has declined in the last couple of years.
Industry RankSector Rank
OM 12.12%
PM (TTM) N/A
GM 33.21%
OM growth 3Y-12.49%
OM growth 5Y-25.35%
PM growth 3YN/A
PM growth 5YN/A
GM growth 3Y-15.23%
GM growth 5Y-19.43%
NUVA.DE Yearly Profit, Operating, Gross MarginsNUVA.DE Yearly Profit, Operating, Gross MarginsYearly Profit, Operating, Gross Margins 2015 2016 2017 2018 2019 2020 2021 2022 2023 0 20 40 60 80

3

2. Health

2.1 Basic Checks

The Return on Invested Capital (ROIC) is below the Cost of Capital (WACC), so NUVA is destroying value.
NUVA has more shares outstanding than it did 1 year ago.
The number of shares outstanding for NUVA has been increased compared to 5 years ago.
The debt/assets ratio for NUVA has remained at the same level compared to a year ago.
NUVA.DE Yearly Shares OutstandingNUVA.DE Yearly Shares OutstandingYearly Shares Outstanding 2015 2016 2017 2018 2019 2020 2021 2022 2023 2M 4M 6M
NUVA.DE Yearly Total Debt VS Total AssetsNUVA.DE Yearly Total Debt VS Total AssetsYearly Total Debt VS Total Assets 2015 2016 2017 2018 2019 2020 2021 2022 2023 100M 200M 300M 400M

2.2 Solvency

Based on the Altman-Z score of 1.35, we must say that NUVA is in the distress zone and has some risk of bankruptcy.
The Altman-Z score of NUVA (1.35) is better than 82.67% of its industry peers.
NUVA has a debt to FCF ratio of 25.77. This is a negative value and a sign of low solvency as NUVA would need 25.77 years to pay back of all of its debts.
NUVA has a better Debt to FCF ratio (25.77) than 68.00% of its industry peers.
NUVA has a Debt/Equity ratio of 5.06. This is a high value indicating a heavy dependency on external financing.
NUVA's Debt to Equity ratio of 5.06 is on the low side compared to the rest of the industry. NUVA is outperformed by 77.33% of its industry peers.
Industry RankSector Rank
Debt/Equity 5.06
Debt/FCF 25.77
Altman-Z 1.35
ROIC/WACC0.3
WACC3.39%
NUVA.DE Yearly LT Debt VS Equity VS FCFNUVA.DE Yearly LT Debt VS Equity VS FCFYearly LT Debt VS Equity VS FCF 2015 2016 2017 2018 2019 2020 2021 2022 2023 0 100M 200M 300M

2.3 Liquidity

A Current Ratio of 7.75 indicates that NUVA has no problem at all paying its short term obligations.
The Current ratio of NUVA (7.75) is better than 93.33% of its industry peers.
A Quick Ratio of 0.34 indicates that NUVA may have some problems paying its short term obligations.
The Quick ratio of NUVA (0.34) is worse than 64.00% of its industry peers.
Industry RankSector Rank
Current Ratio 7.75
Quick Ratio 0.34
NUVA.DE Yearly Current Assets VS Current LiabilitesNUVA.DE Yearly Current Assets VS Current LiabilitesYearly Current Assets VS Current Liabilites 2015 2016 2017 2018 2019 2020 2021 2022 2023 100M 200M 300M 400M

4

3. Growth

3.1 Past

NUVA shows a strong negative growth in Earnings Per Share. In the last year the EPS decreased by -628.53%.
NUVA shows a decrease in Revenue. In the last year, the revenue decreased by -6.90%.
Measured over the past years, NUVA shows a small growth in Revenue. The Revenue has been growing by 1.41% on average per year.
EPS 1Y (TTM)-628.53%
EPS 3YN/A
EPS 5YN/A
EPS Q2Q%-321.33%
Revenue 1Y (TTM)-6.9%
Revenue growth 3Y27.99%
Revenue growth 5Y1.41%
Sales Q2Q%-38.01%

3.2 Future

Based on estimates for the next years, NUVA will show a quite strong growth in Earnings Per Share. The EPS will grow by 16.72% on average per year.
NUVA is expected to show quite a strong growth in Revenue. In the coming years, the Revenue will grow by 15.63% yearly.
EPS Next Y-154.43%
EPS Next 2Y26.68%
EPS Next 3Y24.72%
EPS Next 5Y16.72%
Revenue Next Year-2.16%
Revenue Next 2Y37.08%
Revenue Next 3Y30.59%
Revenue Next 5Y15.63%

3.3 Evolution

The Revenue growth rate is accelerating: in the next years the growth will be better than in the last years.
NUVA.DE Yearly Revenue VS EstimatesNUVA.DE Yearly Revenue VS EstimatesYearly Revenue VS Estimates 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 50M 100M
NUVA.DE Yearly EPS VS EstimatesNUVA.DE Yearly EPS VS EstimatesYearly EPS VS Estimates 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 0 2 -2 -4

3

4. Valuation

4.1 Price/Earnings Ratio

NUVA reported negative earnings for the last year, which makes the Price/Earnings Ratio negative.
Besides the negative Price/Earnings Ratio, also the Forward Price/Earnings Ratio is negative for NUVA. No positive earnings are expected for the next year.
Industry RankSector Rank
PE N/A
Fwd PE N/A
NUVA.DE Price Earnings VS Forward Price EarningsNUVA.DE Price Earnings VS Forward Price Earnings ChartPrice Earnings - Forward Price Earnings PE FPE 0 20 40 60

4.2 Price Multiples

Compared to the rest of the industry, the Enterprise Value to EBITDA ratio of NUVA indicates a somewhat cheap valuation: NUVA is cheaper than 61.33% of the companies listed in the same industry.
Based on the Price/Free Cash Flow ratio, NUVA is valued cheaper than 98.67% of the companies in the same industry.
Industry RankSector Rank
P/FCF 1.13
EV/EBITDA 61.43
NUVA.DE Per share dataNUVA.DE EPS, Sales, OCF, FCF, BookValue per sharePer Share Data Per Share 0 2 -2 4 -4

4.3 Compensation for Growth

NUVA's earnings are expected to grow with 24.72% in the coming years. This may justify a more expensive valuation.
PEG (NY)N/A
PEG (5Y)N/A
EPS Next 2Y26.68%
EPS Next 3Y24.72%

0

5. Dividend

5.1 Amount

No dividends for NUVA!.
Industry RankSector Rank
Dividend Yield N/A

NORATIS AG

FRA:NUVA (3/7/2025, 7:00:00 PM)

1.24

-0.16 (-11.43%)

Chartmill FA Rating
GICS SectorReal Estate
GICS IndustryGroupEquity Real Estate Investment Trusts (REITs)
GICS IndustryReal Estate Management & Development
Earnings (Last)N/A N/A
Earnings (Next)05-25 2025-05-25/amc
Inst Owners0.58%
Inst Owner ChangeN/A
Ins Owners2.11%
Ins Owner ChangeN/A
Market Cap16.83M
Analysts40
Price Target1.09 (-12.1%)
Short Float %N/A
Short RatioN/A
Dividend
Industry RankSector Rank
Dividend Yield N/A
Yearly Dividend0
Dividend Growth(5Y)N/A
DP0%
Div Incr Years0
Div Non Decr Years0
Ex-DateN/A
Surprises & Revisions
EPS beat(2)N/A
Avg EPS beat(2)N/A
Min EPS beat(2)N/A
Max EPS beat(2)N/A
EPS beat(4)N/A
Avg EPS beat(4)N/A
Min EPS beat(4)N/A
Max EPS beat(4)N/A
EPS beat(8)N/A
Avg EPS beat(8)N/A
EPS beat(12)N/A
Avg EPS beat(12)N/A
EPS beat(16)N/A
Avg EPS beat(16)N/A
Revenue beat(2)N/A
Avg Revenue beat(2)N/A
Min Revenue beat(2)N/A
Max Revenue beat(2)N/A
Revenue beat(4)N/A
Avg Revenue beat(4)N/A
Min Revenue beat(4)N/A
Max Revenue beat(4)N/A
Revenue beat(8)N/A
Avg Revenue beat(8)N/A
Revenue beat(12)N/A
Avg Revenue beat(12)N/A
Revenue beat(16)N/A
Avg Revenue beat(16)N/A
PT rev (1m)0%
PT rev (3m)-2.52%
EPS NQ rev (1m)N/A
EPS NQ rev (3m)N/A
EPS NY rev (1m)-30.43%
EPS NY rev (3m)-2.68%
Revenue NQ rev (1m)N/A
Revenue NQ rev (3m)N/A
Revenue NY rev (1m)0.86%
Revenue NY rev (3m)0.86%
Valuation
Industry RankSector Rank
PE N/A
Fwd PE N/A
P/S 0.35
P/FCF 1.13
P/OCF 1.13
P/B 0.26
P/tB 0.26
EV/EBITDA 61.43
EPS(TTM)-4.25
EYN/A
EPS(NY)-0.66
Fwd EYN/A
FCF(TTM)1.09
FCFY88.16%
OCF(TTM)1.09
OCFY88.25%
SpS3.5
BVpS4.82
TBVpS4.82
PEG (NY)N/A
PEG (5Y)N/A
Profitability
Industry RankSector Rank
ROA -6.08%
ROE -42.03%
ROCE 1.45%
ROIC 1%
ROICexc 1.03%
ROICexgc 1.03%
OM 12.12%
PM (TTM) N/A
GM 33.21%
FCFM 31.26%
ROA(3y)0.49%
ROA(5y)1.08%
ROE(3y)2.81%
ROE(5y)5.59%
ROIC(3y)2.51%
ROIC(5y)2.76%
ROICexc(3y)2.58%
ROICexc(5y)2.87%
ROICexgc(3y)2.58%
ROICexgc(5y)2.87%
ROCE(3y)3.63%
ROCE(5y)4%
ROICexcg growth 3Y3.42%
ROICexcg growth 5Y-34.46%
ROICexc growth 3Y3.42%
ROICexc growth 5Y-34.46%
OM growth 3Y-12.49%
OM growth 5Y-25.35%
PM growth 3YN/A
PM growth 5YN/A
GM growth 3Y-15.23%
GM growth 5Y-19.43%
F-Score3
Asset Turnover0.11
Health
Industry RankSector Rank
Debt/Equity 5.06
Debt/FCF 25.77
Debt/EBITDA 52.51
Cap/Depr 2.76%
Cap/Sales 0.03%
Interest Coverage 0.31
Cash Conversion 235.94%
Profit Quality N/A
Current Ratio 7.75
Quick Ratio 0.34
Altman-Z 1.35
F-Score3
WACC3.39%
ROIC/WACC0.3
Cap/Depr(3y)21.85%
Cap/Depr(5y)22.27%
Cap/Sales(3y)0.13%
Cap/Sales(5y)0.16%
Profit Quality(3y)N/A
Profit Quality(5y)N/A
High Growth Momentum
Growth
EPS 1Y (TTM)-628.53%
EPS 3YN/A
EPS 5YN/A
EPS Q2Q%-321.33%
EPS Next Y-154.43%
EPS Next 2Y26.68%
EPS Next 3Y24.72%
EPS Next 5Y16.72%
Revenue 1Y (TTM)-6.9%
Revenue growth 3Y27.99%
Revenue growth 5Y1.41%
Sales Q2Q%-38.01%
Revenue Next Year-2.16%
Revenue Next 2Y37.08%
Revenue Next 3Y30.59%
Revenue Next 5Y15.63%
EBIT growth 1Y-39.66%
EBIT growth 3Y12.01%
EBIT growth 5Y-24.3%
EBIT Next Year-291.42%
EBIT Next 3Y32.54%
EBIT Next 5Y25.94%
FCF growth 1Y134.63%
FCF growth 3YN/A
FCF growth 5YN/A
OCF growth 1Y134.74%
OCF growth 3YN/A
OCF growth 5YN/A