Projected Income Statement: Nova Ltd.

Forecast Balance Sheet: Nova Ltd.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 - - - -406 -317 -50.2 -480 -1,001
Change - - - - 21.92% 84.16% -856.18% -108.54%
Announcement Date 2/24/22 2/15/23 2/15/24 2/13/25 2/12/26 - - -
1USD in Million
Estimates

Cash Flow Forecast: Nova Ltd.

Fiscal Period: December 2023 2024 2025 2026 2027
CAPEX 1 17.19 17.22 27.7 14.17 21
Change - 0.16% 60.89% -48.85% 48.24%
Free Cash Flow (FCF) 1 - 218.1 217.9 210.8 361
Change - - -0.06% -3.27% 71.23%
Announcement Date 2/15/24 2/13/25 2/12/26 - -
1USD in Million
Estimates

Forecast Financial Ratios: Nova Ltd.

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

Profitability

        
EBITDA Margin (%) 31.92% 32.8% 32.2% 34.36% 34.69% 37.11% 39.15% 42.42%
EBIT Margin (%) 30.36% 31.29% 30.2% 32.62% 33.16% 34.57% 36.37% 37.25%
EBT Margin (%) 26.26% 27.76% 29.87% 32.17% 34.44% 35.76% 36.36% -
Net margin (%) 22.37% 24.57% 26.32% 27.33% 29.44% 30.34% 30.97% 30.42%
FCF margin (%) - - - 32.43% 24.75% 19.56% 26.54% -
FCF / Net Income (%) - - - 118.66% 84.06% 64.48% 85.7% -

Profitability

        
ROA 12.75% 18.05% - 17.03% 13.82% 14.4% 16.6% -
ROE 22.03% 30.45% 23.31% 25.61% 23.08% 24.17% 26.97% 29.95%

Financial Health

        
Leverage (Debt/EBITDA) - - - - - - - -
Debt / Free cash flow - - - - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) - - 3.32% 2.56% 3.15% 1.31% 1.54% -
CAPEX / EBITDA (%) - - 10.31% 7.45% 9.07% 3.54% 3.94% -
CAPEX / FCF (%) - - - 7.89% 12.71% 6.72% 5.82% -

Items per share

        
Cash flow per share 1 4.436 3.751 3.85 7.32 7.488 7.191 13 -
Change - -15.44% 2.63% 90.16% 2.29% -3.97% 80.84% -
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 15.89 18.42 - 31.66 41.48 50.06 64.33 85.17
Change - 15.92% - - 31.01% 20.7% 28.49% 32.4%
EPS 1 3.12 4.4 4.28 5.75 7.96 9.484 12.59 14.48
Change - 41.03% -2.73% 34.35% 38.43% 19.15% 32.75% 15.01%
Nbr of stocks (in thousands) 28,500 28,711 28,725 29,176 30,522 31,783 31,783 31,783
Announcement Date 2/24/22 2/15/23 2/15/24 2/13/25 2/12/26 - - -
1USD
Estimates
2026 *2027 *
P/E 38.8x 29.3x
PBR 7.36x 5.72x
EV / Sales 10.8x 8.25x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
Global
Quality
ESG MSCI
BBB
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
8
Last Close Price
368.26USD
Average target price
532.00USD
Spread / Average Target
+44.46%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. NVMI Stock
  4. Financials Nova Ltd.