Projected Income Statement: NN, Inc.

Forecast Balance Sheet: NN, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - 131 148 - - -
Change - - - - 12.98% - - -
Announcement Date 3/10/22 3/9/23 3/11/24 3/5/25 3/4/26 - - -
Estimates

Cash Flow Forecast: NN, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 18.22 17.95 20.5 18.31 12.92 22.4 25 20
Change - -1.48% 14.17% -10.65% -29.46% 73.39% 11.61% -20%
Free Cash Flow (FCF) 1 -2.635 -10.24 8.848 2.952 -3.978 3.7 22.7 37.7
Change - -288.43% 186.45% -66.64% -234.76% 193.01% 513.51% 66.08%
Announcement Date 3/10/22 3/9/23 3/11/24 3/5/25 3/4/26 - - -
1USD in Million
Estimates

Forecast Financial Ratios: NN, Inc.

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

         
EBITDA Margin (%) - 10.91% 8.8% 8.81% 10.41% 11.61% 12.46% 12.73% 13.54%
EBIT Margin (%) - 2.12% 0.39% 0.64% 1.1% 3.37% 3.74% 4.47% 6.73%
EBT Margin (%) - -4.7% -6.23% -10.97% -9.79% -9.41% -5.43% -1.42% 1.43%
Net margin (%) - -2.77% -5.23% -10.25% -8.24% -8.05% -3.65% - -
FCF margin (%) - -0.55% -2.05% 1.81% 0.64% -0.94% 0.79% 4.47% 6.89%
FCF / Net Income (%) - 19.92% 39.22% -17.64% -7.71% 11.7% -21.52% - -

Profitability

         
ROA -0.8% -0.93% -2.14% -2.58% -2.77% -2.52% - - -
ROE -34.51% -4.47% -9.66% -21.19% -19.5% -21.15% - - -

Financial Health

         
Leverage (Debt/EBITDA) - - - - 2.7x 3.02x - - -
Debt / Free cash flow - - - - 44.21x -37.25x - - -

Capital Intensity

         
CAPEX / Current Assets (%) - 3.82% 3.6% 4.19% 3.94% 3.06% 4.76% 4.93% 3.66%
CAPEX / EBITDA (%) - 34.96% 40.91% 47.53% 37.89% 26.36% 38.17% 38.68% 27.01%
CAPEX / FCF (%) - -691.5% -175.4% 231.65% 620.39% -324.76% 605.41% 110.13% 53.05%

Items per share

         
Cash flow per share 1 - - - - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - - - - - - - - -
Change - - - - - - - - -
Book Value Per Share 1 - - - - 1.532 0.6773 - - -
Change - - - - - -55.78% - - -
EPS 1 - -0.79 -0.83 -1.35 -1.11 -1.07 -0.465 0.025 0.17
Change - - -5.06% -62.65% 17.78% 3.6% 56.54% 105.38% 580%
Nbr of stocks (in thousands) - 43,034 43,869 47,353 49,946 50,196 82,581 82,581 82,581
Announcement Date - 3/10/22 3/9/23 3/11/24 3/5/25 3/4/26 - - -
1USD
Estimates
2026 *2027 *
P/E -7.31x 136x
PBR - -
EV / Sales 0.6x 0.55x
Yield - -

EPS & Dividend



Y-o-Y evolution of P/E

 
Trader
Investor
-
Global
-
Quality
-
ESG MSCI
BBB
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
3.400USD
Average target price
6.667USD
Spread / Average Target
+96.08%

Quarterly revenue - Rate of surprise