NAP Nyilvánosan Muködo Részvénytársaság

Ft 1,380As of Sun 8 Nov 2026, 12:00 UTC

BUD:NAPUtilities

Country Hungary

PE (Fwd) 8.383

TSR 4Y CAGR 3.96%

Div yield —

ROE 8.36%

Utilities (Renewable)

Beta (5Y) —

PE TTM 9.682

TSR TTM 0.02%

Mkt cap Ft 12.89B

ROIC 6.66%

SE Grade™

—

Value

Quality

Moat

1Y Price

Reference

Ft 1,503

8.90%

(34.10%)

Price above Reference Value

TTM

FYE 31 Dec HUF

FY2021

FY2022

FY2023

FY2024

FY2025

FY2026E

Trend

10Y

Peers

4.582

RevenueFt B

—

2.418

2.260

2.925

4.582

5.056

23.74%

—

56.67

Revenue growth%

—

(6.56)

29.43

56.67

10.35

29.43

—

73.13

Gross margin%

—

86.63

78.62

80.84

73.13

72.63

79.73

—

41.46

Operating margin%

—

69.53

59.33

47.76

41.46

40.83

53.55

—

27.52

Net margin%

—

60.12

48.21

24.09

27.52

26.78

37.87

—

9.682

P/E ratio (avg)x

—

5.051

7.652

15.62

8.543

9.018

8.098

—

13.06

EV/EBITx

—

7.195

10.71

—

11.95

10.73

10.71

—

16.14

FCF yield (avg)%

—

16.26

(1.60)

(44.84)

18.29

16.38

7.33

—

43.01

FCF margin%

—

49.38

(5.91)

(168.68)

43.01

39.55

18.55

—

1.563

FCF / Net incomex

—

0.821

(0.123)

(7.002)

1.563

1.477

0.349

—

6.66

ROIC%

—

11.34

8.39

6.40

6.66

6.83

7.52

—

8.36

Return on equity%

—

14.44

10.29

6.22

8.36

7.01

9.32

—

3.47

Return on assets%

—

7.68

5.25

1.94

3.47

3.59

4.36

—

142.53

EPSFt

—

240.95

129.78

83.93

142.53

153.03

(16.06%)

—

69.82

EPS growth%

—

(46.14)

(35.33)

69.82

7.37

(35.33)

—

2,105

Bookvalue per shFt

—

1,669

1,323

1,377

2,105

2,258

8.06%

—

222.72

FCF per shareFt

—

197.91

(15.91)

(587.65)

222.72

226.03

4.02%

—

Dividend per shFt

—

Div yield (avg)%

—

Payout ratio%

—

9.340

Shares (diluted)M

—

5.947

6.034

8.395

—

8.848

◌8.848

10.44%

—

Buyback yield%

—

(1.46)

(39.13)

—

◌—

(20.29)

—

0.768

D/E ratiox

—

0.697

0.662

1.486

0.768

0.716

0.733

—

24.82

Enterprise valueFt B

—

12.10

14.36

—

22.70

22.14

23.35%

—

12.54

LT debtFt B

—

6.482

6.729

14.66

12.54

24.59%

—

Peers (US$39.95M)

Cap (US$)

ALTEO Energy Services…

215.1M

—

ENEFI Vagyonkezelo…

5.656M

—

TEINCO Technology Co.…

40.37M

—

Wasco Greenergy Berhad

40.06M

6.123x

Capital

TTM

10Y

Leveragex

3.575

3.359

EBIT/Intx

2.456

2.591

Own earn%

—

Sh yield%

—

(20.29)

Owners

Insiders/Inst%

36.32

—

Short interest%

—

SBC / revenue%

—

Record

10Y

Profitable years

4/4

Revenue growth years

2/3

EPS growth years

1/3

Dividend streakyrs

Op margin range%

41–70

$1 testx

—

Incr. ROIC%

—

NAP Nyilvánosan Muködo Részvénytársaság operates as a renewable energy company that owns and operates solar power plants. The company was founded in 2020 and is based in Budapest, Hungary.

Growth vs revenue

Latest

Trend

3Y CAGR

Rel growth

Revenue

Ft 4.582B

23.74%

1.00×

Cost of revenue

Ft 1.231B

56.17%

2.01×

Operating expenses

Ft 1.451B

51.96%

1.85×

Asset mix

Trend

Other

91.69%

Cash and investments

6.52%

Goodwill & intangibles

1.79%

Reinvestment returns

5Y median

Trend

Reinvestment rate

28.58%

Return on capital

7.52%

Spread over hurdle

(0.30%)