Switch theme
Sign up to access all valuation multiples
North Media AS provides platforms for business communication with consumers. The group has the following business areas: Last Mile with the company FK Distribution, which packs and distributes printed matter to households. The other business area: Digital Services, includes the companies, BoligPortal, which is a rental housing platform, Ofir, which is a job portal, and the company BEKEY, which offers secure, digital access solutions to, among others, distributors and home care providers.
1965
399
LTM Revenue $185M
LTM EBITDA $22.3M
$13.1M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
North Media has a last 12-month revenue of $185M and a last 12-month EBITDA of $22.3M.
In the most recent fiscal year, North Media achieved revenue of $133M and an EBITDA of $51.8M.
North Media expects next 12-month revenue of XXX and NTM EBITDA of XXX
See North Media valuation multiples based on analyst estimates| FY 2022 | FY 2023 | FY 2024 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $139M | $133M | $185M | $185M | XXX |
| Gross Profit | $86.7M | $78.6M | $75.2M | XXX | XXX |
| Gross Margin | 62% | 59% | 41% | XXX | XXX |
| EBITDA | $4.7M | $51.8M | $21.5M | $22.3M | XXX |
| EBITDA Margin | 3% | 39% | 12% | 12% | XXX |
| Net Profit | $38.2M | $0.3M | $36.9M | XXX | XXX |
| Net Margin | 27% | 0% | 20% | XXX | XXX |
| Net Debt | n/a | n/a | n/a | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of February 21, 2025, North Media's stock price is DKK 49 (or $7).
North Media has current market cap of DKK 876M (or $122M), and EV of DKK 93.8M (or $13.1M).
See North Media trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $13.1M | $122M | XXX | XXX | XXX | XXX | $0.44 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of February 21, 2025, North Media has market cap of $122M and EV of $13.1M.
North Media's trades at 0.1x LTM EV/Revenue multiple, and 0.6x LTM EBITDA.
Analysts estimate North Media's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for North Media and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $13.1M | XXX | XXX | XXX |
| EV/Revenue | 0.1x | XXX | XXX | XXX |
| EV/EBITDA | 0.6x | XXX | XXX | XXX |
| P/E | n/a | XXX | XXX | XXX |
| P/E/Growth | n/a | XXX | XXX | XXX |
| EV/FCF | n/a | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpNorth Media's NTM/LTM revenue growth is -1%
North Media's revenue per employee for the last fiscal year averaged $0.3M, while opex per employee averaged $0.1M for the same period.
Over next 12 months, North Media's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate North Media's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for North Media and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 40% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 12% | XXX | XXX | XXX | XXX |
| EBITDA Growth | -58% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 11% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.3M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.1M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 41% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Freelancer | XXX | XXX | XXX | XXX | XXX | XXX |
| Seek | XXX | XXX | XXX | XXX | XXX | XXX |
| Kanzhun | XXX | XXX | XXX | XXX | XXX | XXX |
| Saramin | XXX | XXX | XXX | XXX | XXX | XXX |
| Quhuo | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
North Media acquired XXX companies to date.
Last acquisition by North Media was XXXXXXXX, XXXXX XXXXX XXXXXX . North Media acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was North Media founded? | North Media was founded in 1965. |
| Where is North Media headquartered? | North Media is headquartered in Denmark. |
| How many employees does North Media have? | As of today, North Media has 399 employees. |
| Who is the CEO of North Media? | North Media's CEO is Mr. Lasse Ingemann Brodt. |
| Is North Media publicy listed? | Yes, North Media is a public company listed on CSE. |
| What is the stock symbol of North Media? | North Media trades under NORTHM ticker. |
| When did North Media go public? | North Media went public in 1996. |
| Who are competitors of North Media? | Similar companies to North Media include e.g. Freelancer, Seek, Kanzhun, Saramin. |
| What is the current market cap of North Media? | North Media's current market cap is $122M |
| What is the current revenue of North Media? | North Media's last 12-month revenue is $185M. |
| What is the current EBITDA of North Media? | North Media's last 12-month EBITDA is $22.3M. |
| What is the current EV/Revenue multiple of North Media? | Current revenue multiple of North Media is 0.1x. |
| What is the current EV/EBITDA multiple of North Media? | Current EBITDA multiple of North Media is 0.6x. |
| What is the current revenue growth of North Media? | North Media revenue growth between 2023 and 2024 was 40%. |
| Is North Media profitable? | Yes, North Media is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
