Nomad Foods Limited (NOMD) 📈: отчетность и дивиденды за 2025

Capitalization

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд €	3.03	1.78	2.35	3.2	4.16	4.35	4.82	3.41	2.82		3.11	3.91	-7.48
Выручка, млрд €		1.93	1.96	2.17	2.32	2.52	2.61	2.94	3.04	3.1	3.1	2.84	4.23
Чистая прибыль, млрд €		0.0364	0.1365	0.1712	0.154	0.2252	0.181	0.2498	0.1927	0.2271	0.2271	0.2152	0.17
EV, млрд €		2.9	3.53	4.63	5.12	5.66	6.79	4.6	4.33	4.38	4.38	5.15	-5.00
EBIT, млрд €		0.2968	0.2873	0.3024	0.2835	0.3891	0.3852	0.4052	0.3855	0.4082	0.4082	0.3946	0.96
EBITDA, млрд €		0.3479	0.3297	0.3487	0.4088	0.4521	0.4597	0.4922	0.4805	0.5051	0.5051	0.4779	2.24
OIBDA, млрд €						0.5638	0.5315	0.6178	0.6282	0.665	0.665	0.6013	3.36
Баланс стоимость, млрд €		1.9	1.85	2.06	2.56	2.13	2.3	2.61	2.59	2.66	2.66	2.46	4.54
FCF, млрд €		0.2397	0.1512	0.2797	0.2681	0.3983	0.2271	0.2247	0.3484	0.3551	0.3551	0.3107	-2.27
Операционный денежный поток, млрд €		0.2821	0.1938	0.3213	0.3154	0.457	0.3063	0.3038	0.4308	0.4354	0.4354	0.3867	-0.96
Операционная прибыль, млрд €		0.1381	0.2429	0.2831	0.2835	0.3592	0.3427	0.3754	0.3404	0.387	0.387	0.3609	1.50
Операционные расходы, млрд €		0.2984	0.3193	0.3527	0.3599	0.3827	0.3563	0.3912	0.5183	0.5308	0.5308	0.4359	6.76
CAPEX, млрд €		0.0424	0.0426	0.0416	0.0473	0.0587	0.0792	0.0791	0.0824	0.0803	0.0803	0.0759	6.47

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Капитализация, млрд €	4.84	4.6	4.24	3.52	3.13	2.76	3.08	3.16	2.95	2.55					2.90	-1.57
Выручка, млрд €					0.7596	0.7502	0.7751	0.7451	0.7635	0.7608	0.7837	0.7531	0.7696	0.7934	0.7721	0.84
Чистая прибыль, млрд €					0.0821	0.0371	0.0412	0.0492	0.0776	0.0247	0.0345	0.0709	0.0703	0.0514	0.0504	15.79
EV, млрд €					5.28	4.51	5.09	4.6	4.34	4.22	4.74	4.38	4.59	4.38	4.46	0.75
EBIT, млрд €					0.1088	0.0656	0.1108	0.1081	0.1217	0.0992	0.0779	0.1191	0.1242	0.087	0.1015	-2.59
EBITDA, млрд €					0.1624	0.0918	0.1331	0.1314	0.1456	0.1254	0.101	0.1423	0.1493	0.1125	0.1261	-2.15
OIBDA, млрд €										0.1674	0.1385	0.1725	0.2014	0.1526	0.1665	-1.83
Баланс стоимость, млрд €					2.6	2.61	2.64	2.64	2.66	2.59	2.62	2.67	2.68	2.66	2.64	0.53
FCF, млрд €					0.0001	0.1832	0.0347	0.0741	0.081	0.1567	0.0315	-0.0088	0.0816	0.2021	0.0926	5.22
Операционный денежный поток, млрд €					0.0216	0.2069	0.0553	0.0935	0.1001	0.1782	0.0504	0.0123	0.0976	0.2265	0.1130	4.91
Операционная прибыль, млрд €					0.1088	0.0656	0.1108	0.0957	0.0984	0.0667	0.072	0.1011	0.1224	0.0915	0.0907	6.53
Операционные расходы, млрд €					0.0934	0.1036	0.1145	0.1039	0.1048	0.141	0.1389	0.1317	0.1258	0.1344	0.1344	-0.95
CAPEX, млрд €					0.0215	0.0237	0.0206	0.0194	0.0191	0.0216	0.0189	0.0211	0.016	0.0244	0.0204	2.47

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд €			0.3295	0.2192	0.3276	0.8261	0.3932	0.2542	0.3697	0.4127	0.403	0.403	0.3666	0.49
Short Term Investments €	0.0047	0.344	0.0131	0.0021	0.0134	0.025	0.025	0.034					0.0199	74.52
Long term investments €		0.000429	46.9		0.2124	0.0774							11.80	266.50
Total Receivables €			0.1357	0.1471	0.1739	0.2067	0.185	0.2346	0.2112	0.3041	0.3717	0.3717	0.2613	14.98
Total Current Assets €			0.8738	0.7491	0.9368	1.42	0.9673	0.9291	1.12	1.17	1.23	1.23	1.08	4.92
Чистые активы, млрд €		0.371	0.2982	0.2954	0.3488	0.4224	0.4222	0.5494	0.5429	2.61		1.23	0.9094	43.94
Активы, млрд €			4.71	4.6	5.34	5.9	5.57	6.17	6.33	6.42	6.43	6.43	6.18	2.91
Short Term Debt €			0.0006	0.0033	0.0214	0.0277	0.0225	0.0291	0.0255	0.0346	0.026	0.026	0.0275	2.93
Long Term Debt €			1.45	1.4	1.74	1.76	1.68	2.2	2.1	2.06	2.08	2.08	2.02	4.36
Задолженность, млрд €			2.81	2.75	3.28	3.35	3.45	3.87	3.72	3.82	3.77	3.77	3.73	1.79
Чистый долг, млрд €			1.12	1.18	1.44	1.05	1.37	1.97	1.8	1.74	1.77	1.77	1.73	5.26
Долг, млрд €			1.45	1.4	1.76	1.79	1.71	2.23	2.16	2.15	2.18	2.18	2.09	4.98
Interest income €		0.0336	0.0059	0.0002	0.0002	0.0025	0.0007	0.0001	0.0006	0.0058			0.0019	18.33
Расходы на обслуживание долга €			0.0863	0.0816	0.0576	0.0757	0.0684	0.1061	0.0665	0.1319	0.1303	0.1303	0.1006	13.76
Чист. проц. доходы, млрд €			-0.0761	-0.0814	-0.0717	-0.0823	-0.068	-0.0813	-0.0847	-0.1325		0.0065	-0.0898	9.99
Goodwill €	0.8894	1.8	1.75	1.75	1.86	1.86	1.94	2.1	2.1	2.11			2.02	2.55
Амортизация, млрд €			0.0511	0.0424	0.0463	0.1253	0.063	0.0745	0.087	0.095	0.0969	0.0969	0.0833	8.99
Себестоимость, млрд €			1.36	1.36	1.52	1.63	1.75	1.86	2.12	2.19	2.18	2.18	2.02	4.49
Товарно материальные запасы €			0.325	0.3069	0.3425	0.3232	0.3432	0.4106	0.4571	0.4464	0.4415	0.4415	0.4198	5.17

	2016Q1	2016Q4	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q1	2020Q2	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Наличность, млрд €																					0.1943	0.3697	0.3709	0.3547	0.3055	0.4127	0.3907	0.3277	0.3344	0.403	0.3737	-0.47
Short Term Investments €	0.3206									0.025	0.025	0.025	0.0251	0.025	0.0048			-0.0002									0.0057	0.0057			0.0082	-25.60
Long term investments €		0.0004	0.0186	0.0217	0.0285	0.0313	0.047	0.1072	0.1272	0.1087	0.0774																				0.0935	10.49
Total Receivables €																					0.3424	0.2668	0.319	0.3072	0.3017	0.3041	0.3835	0.3878	0.3963	0.3717	0.3687	4.10
Total Current Assets €																					1.1	1.12	1.2	1.16	1.1	1.17	1.21	1.16	1.22	1.23	1.20	1.01
Чистые активы, млрд €															0.4225	0.4247	0.5063	0.5494	0.543	0.5415	0.5367	0.5429		0.5532	0.5522						0.5453	0.39
Активы, млрд €																					6.47	6.33	6.42	6.4	6.33	6.42	6.46	6.42	6.48	6.43	6.44	0.03
Short Term Debt €																					0.03	0.0226	0.0263	0.0292	0.0207	0.0346	0.0262	0.0247	0.0268	0.026	0.0277	-5.55
Long Term Debt €																					2.31	2.1	2.14	2.14	2.14	2.06	2.13	2.12	2.1	2.08	2.10	0.19
Задолженность, млрд €																					3.86	3.72	3.78	3.75	3.68	3.82	3.84	3.75	3.8	3.77	3.80	-0.26
Чистый долг, млрд €																					2.15	1.8	1.79	1.82	1.86	1.74	1.76	1.82	1.8	1.77	1.78	0.34
Долг, млрд €																					2.34	2.12	1.08	2.17	2.16	2.15	2.15	2.15	2.13	2.18	2.15	0.28
Interest income €														0.0056			0.0104	0.0016	0.0009		0.0121	0.0119	0.0011	0.0019	0.0014	0.0017					0.0036	-32.24
Расходы на обслуживание долга €																					0.0165	0.022	0.0301	0.0372	0.026	0.053	0.036	0.0314	0.0372	0.0257	0.0367	-13.48
Чист. проц. доходы, млрд €																		-0.0156	-0.0146	-0.0156	-0.0044	-0.0496	-0.029	-0.0353	-0.0075	-0.0748	0.0066				-0.0280	-174.38
Goodwill €																	2.26	2.1	2.1	2.1	2.1	2.1	2.1	2.1	2.1	2.11					2.10	0.10
Амортизация, млрд €																					0.0536	0.0262	0.0223	0.0233	0.0239	0.0262	0.0231	0.0232	0.0251	0.0255	0.0246	-0.54
Себестоимость, млрд €																					0.5385	0.5575	0.5509	0.535	0.5468	0.5531	0.5728	0.5203	0.5214	0.5675	0.5470	0.52
Товарно материальные запасы €																					0.5045	0.4571	0.4932	0.4855	0.48	0.4464	0.4326	0.4337	0.4914	0.4415	0.4491	-0.22

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	0.83	0.99	1.18	1.24	1.35	1.55	1.43	1.13	1.39		1.39	1.37	0.59
Цена акции ао		16.91	16.72	22.37	25.42	25.39	17.24	16.95	16.78	17.6	17.6	18.79	-7.07
Число акций ао, млн	183.67	175.6	175.9	203	195.5	178.1	174.28	171.2	163.1		163.1	176.44	-3.56
FCF/акцию	1.31	0.861	1.59	1.32	2.04	1.28	1.29	2.04	2.18		2.18	1.77	1.34

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS					0.52	0.33	0.46	0.2832	0.4557	0.1502	0.2113	0.4347	0.431	0.3151			0.3085	15.97
Цена акции ао			24.3	20.23	18	15.84	17.65	18.19	17.3	15.49					19.56	17.6	17.63	-0.66
Число акций ао, млн	178.2	178.1	174.4	174.1	174.1	174.2	174.5	173.7	170.3	164.4							171.42	-1.15
FCF/акцию					0.000574	1.05	0.1989	0.4266	0.4756	0.9529	0.1928	-0.054	0.5003	1.24			0.5664	5.41

Efficiency

IFRS

Reporting Annual Quarterly

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %				1.91	7.37	8.31	6.02	10.59	7.87	10.19	7.41	8.64		8.64	98.20	8.94	-3.99
ROA, %				0.7729	2.97	3.21	2.61	4.04	2.93	4	3.02	3.54		3.54	11.88	3.51	-2.61
ROIC, %		3.01	-66.11	6.03	5.57	6.31	5.15	7.19	5.41		5.95			5.01	15.92	6.00	-1.17
ROS, %					6.98	7.88	6.63	8.95	6.94	8.5	6.33	7.33	7.33	7.33	14.77	7.29	1.10
ROCE, %					15.51	14.69	11.09	18.3	16.76	7.52	7.15	7.69	15.33	15.33	158.33	10.89	-1.77
Ebit margin, %							12.2	14.58	14.78	13.78	12.66	13.17	13.17	13.17		13.51	-2.28
Рентаб EBITDA, %					16.85	16.05	17.59	17.97	17.64	16.74	15.78	16.29	16.29	16.29	27.27	16.55	-1.58
Чистая рентаб, %				1.89	6.98	7.88	6.63	8.95	6.94	8.5	6.33	7.33		7.33	14.77	7.61	-3.91
Operation Margin, %					12.41	13.03	12.2	14.28	13.15	12.77	11.18	12.48	12.48	12.48	21.27	12.41	-1.04
Чистая процентная маржа, %	-2.74			1.89	6.98	7.88	6.63	8.95	6.94					7.13	14.20	7.48	-0.11
Доходность FCF, %		-1.37	-17.51	13.5	6.42	8.75	6.45	9.17	4.71	6.59	9.02					7.19	6.94

	2016Q4	2019Q1	2019Q4	2020Q2	2020Q4	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %										3.15	1.42	1.56	1.86	2.95	0.9352	1.31	2.69	2.67	1.94		98.20	1.91	15.71
ROA, %										1.27	0.5865	0.6416	0.7693	1.22	0.3875	0.5358	1.1	1.09	0.7962		11.88	0.7819	15.49
ROIC, %	4.76	0.5757	1.4	1.76	1.92											1.19	1.95	1.93	1.51		15.92	1.70	-4.69
ROS, %											4.95	5.32	6.6	10.16	3.25	4.4	9.41	9.13	6.48	7.33	14.77	7.35	10.75
ROCE, %											2.52	4.19	4.09	2.25	1.83	1.44	2.2	2.29	1.61	15.33	158.33	4.57	60.49
Ebit margin, %														15.94	13.04	9.94	15.81	16.14	10.97	13.17		13.21	5.79
Рентаб EBITDA, %											12.24	17.17	17.64	19.07	16.48	12.89	18.9	19.4	14.18	16.29	27.27	16.33	4.79
Чистая рентаб, %										10.81	4.95	5.32	6.6	10.16	3.25	4.4	9.41	9.13	6.48		14.77	6.53	14.80
Operation Margin, %											8.74	14.29	12.84	12.89	8.77	9.19	13.42	15.9	11.53	12.48	21.27	12.50	6.31
Доходность FCF, %						-0.1819	2.53	1.36	-0.4656	0.0032	6.64	1.13	2.35	2.75	6.15							3.80	-1.52

Coefficients

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	48.77	17.24	18.66	27	19.3	26.63	11.22	13.44	11.48		11.48	30.29	16.41	-9.87
P/BV	0.9331	1.27	1.55	1.63	2.04	2.1	1.08	0.9994	0.9794		0.9794	28.90	1.44	-13.65
P/S	0.9209	1.2	1.47	1.79	1.73	1.85	0.9534	0.8509	0.8412		0.8412	3.90	1.25	-13.43
P/FCF		15.57	11.42	15.51	10.91	21.23	15.17	11.08	12.22	8.76	8.76	19.09	13.69	-16.23
E/P		0.058	0.0536	0.037	0.0518	0.0375	0.0733	0.0683	0.062	0.073	0.073	0.15	0.0628	14.25
EV/EBIT				17.6	14.93	15.48	11.35	11.22	10.73	10.73	10.73		11.90	-7.07
EV/EBITDA	8.33	10.71	13.28	12.52	12.51	14.78	9.34	9	8.68		8.68	15.78	10.86	-7.05
EV/S		1.81	2.13	2.2	2.25	2.61	1.56	1.42	1.41	1.41	1.41	4.43	1.68	-11.59
EV/FCF		23.36	16.56	19.09	14.2	29.91	20.46	12.42	12.34	12.34	12.34	38.00	17.49	-16.23
Debt/EBITDA		4.24	5.06	4.37	3.77	4.85	4.4	4.47	4.31	4.31	4.31	2.55	4.47	-2.33
Netdebt/Ebitda		3.58	4.12	2.57	3.02	4.29	3.65	3.61	3.51	3.51	3.51	1.73	3.71	-3.93
Debt/Ratio		0.3039	0.3303	0.3023	0.3059	0.361	0.3422	0.3348	0.3385	0.3385	0.3385	0.45	0.3430	-1.28
Debt/Equity		0.7548	0.8565	0.6979	0.802	0.9689	0.8307	0.8289	0.8178	1.42	1.42	5.34	0.9733	7.94
Debt/Net Income		10.24	10.31	11.59	7.57	12.31	8.67	11.15	9.59	9.59	9.59	6.41	10.26	-4.87
PEG										7.51	7.51		7.51	0.00
Бета						0.64	0.74	-0.2128	-1.15	-0.727	-0.727	0.45	-0.1420	-202.58
Индекс Альтмана		1.47	1.53	1.75	1.9	1.81	1.62	1.64	1.71	1.75	1.75	5.47	1.71	-0.67

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E					38.18	74.36	74.77	13.32	12.3	13.45	16.56	12.54	13.95	11.48			30.29	13.60	-3.12
P/BV					1.2	1.06	1.17	1.05	0.9362	0.9597	1.14	0.9606	1.04	0.9794			28.90	1.02	0.41
P/S					4.13	3.68	3.97	0.9215	0.8339	0.848	1	0.8472	0.9123	0.8415			3.90	0.8898	-0.15
P/FCF		39.56	73.32	-214.78	31345.34	15.06	88.78	42.64	36.37	16.26						8.76	19.09	38.56	-37.07
E/P		0.0063	0.0132	0.0212	0.0262	0.0134	0.0134	0.0156	0.0263	0.0097						0.073	0.15	0.0276	40.36
EV/EBIT									35.69	42.57	60.82	36.76	36.95	50.37		10.73		39.13	-29.32
EV/EBITDA					32.51	49.12	9.23	35.01	8.66	8.53	9.6	8.51	8.86	8.68			15.78	8.84	0.35
EV/S					6.95	6.01		6.17	5.69	5.55	6.05	5.81	5.96	5.52		1.41	4.43	4.95	-25.27
EV/FCF					52802.34	24.62		62.09	53.63	26.96	150.47	-497.51	56.24	21.68		12.34	38.00	-51.3560	-39.36
Debt/EBITDA					14.41	23.1		16.52	14.84	17.13	21.32	15.08	14.28	19.35		4.31	2.55	14.87	-27.37
Netdebt/Ebitda						19.56	13.46	13.82	12.75	13.84	17.45	12.77	12.04	15.77		3.51	1.73	12.31	-27.44
Debt/Ratio					0.3618	0.3352		0.3393	0.3413	0.3348	0.3332	0.3342	0.3289	0.3385		0.3385	0.45	0.3347	0.32
Debt/Equity					0.8989	0.8137		0.8206	0.8131	0.8289	0.822	0.805	0.7958	0.8178		1.42	5.34	0.9321	11.55
Debt/Net Income					28.5	57.16		44.11	27.85	86.98	62.41	30.26	30.32	42.36		9.59	6.41	34.99	-31.24
PEG																7.51		7.51	0.00
Бета															-1.03	-0.727	0.45	-0.8785	-15.99
Индекс Альтмана	1.28	1.23	1.18	1.01	0.9497	0.8794		0.9707	0.9544						1.71	1.75	5.47	1.25	14.75

Dividends

IFRS

Reporting Annual Quarterly

	2014	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.1658	0.1658			0.0445	0.0502			0.0892					0.1031	-11.66
Дивиденд									0.1321	0.546	0.1497	0.5636		0.2759	4.26
Див доход, ао, %			0	0	0	0	0	0	0.8274	4.31	4.38	3.68	3.34	3.17	74.28
Дивиденды / прибыль, %	-521.91	455.49			32.6	22.29	0	0	46.29	39.28		39.28	74.34	119.19	-38.75

	2016Q4	2019Q1	2019Q4	2020Q2	2020Q4	2024Q1	2024Q2	2024Q3	2024Q4	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд	0.1658	0.0026	0.015	0.0156	0.0152	0.0223	0.0228	0.0223	0.0218		0.0209	7.48
Дивиденды / прибыль, %	-7895.24	11.61	32.61	24.92	25.89	64.64	32.16	31.72	42.41	74.34	39.36	10.37

	Industry average	5 quarters average	CAGR 5

Other

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	LTM	CAGR 5
Всего задолженность	0.84	0.8231	0.9163						2.94
CAPEX/Выручка, %			2.33	3.04	2.69	2.71	2.59	2.59	2.14
Персонал, чел				4 593	7 318	7 535	6 993		11.08

	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	CAGR 5
CAPEX/Выручка, %	2.83	2.41	2.8	2.08	3.08	1.71

	CAGR 5

Investing Port

Nomad Foods Limited

Reporting Nomad Foods Limited

Capitalization

Balance sheet

Share

Efficiency

Coefficients

Dividends

Pay for your subscription

Other