Subscribe

Embla Medical hf. (EMBLA.CO)

DKK26.40 -0.10 (-0.38%)
IS CPH Healthcare Medical - Specialties
Address Grjótháls 5 55412
Reykjavík, ANT, IS
CEO Sveinn Sölvason
IPO 2011-05-02
ISIN IS0000000040

Explore sections of this company profile

Also trades on NASDAQ Copenhagen · EMBLA.CO (DKK) NASDAQ Copenhagen · OSSR.CO (DKK) Other OTC · OSSFF (USD) Other OTC · OSSUY (USD)
Description

Embla Medical hf., together with its subsidiaries, provides non-invasive orthopedic products in Europe, the Middle East, Africa, the Americas, and the Asia-Pacific. It operates through three segments: Prosthetics and Neuro Orthotics, Bracing and Supports, and Patient Care. The Prosthetics and Neuro Orthotics segment offers mechanical products, such as lower and upper limb loss or difference; and bionic products, such as microprocessor-controlled feet, knees, hands, fingers, and neuro orthotic joints. The Bracing and Supports segment provides osteoarthritis solutions that are designed to reduce pain and improve mobility for people living with osteoarthritis; and injury solutions for people recovering from fractures, ligament injuries, or need post-operative treatment. This segment also offers Unloader One, a range knee braces that relieve pain from knee osteoarthritis; and Unloader Hip, which is designed to reduce pain by optimizing load dispersion for patients suffering from mild and moderate osteoarthritis of the hip. The Patient Care segment provides prosthetics for people with lower and upper limb loss or limb difference; and orthotics for neurological, gait, and musculoskeletal conditions. The company serves orthopedic and prosthetic clinics, hospitals, and surgery centers. It sells its products through its direct sales networks and distributors. The company was formerly known as Össur hf. and changed its name to Embla Medical hf. in April 2024. Embla Medical hf. was incorporated in 1971 and is headquartered in Reykjavik, Iceland. Embla Medical hf. is a subsidiary of William Demant Invest A/S.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
DKK26.40 -0.10 (-0.38%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
156.4K
Beta
0.46
Float Shares
157.55M
Free Float %
36.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+2.42% +1.47% +4.75% -7.24% -27.31% -13.91% -22.39% -10.11% -42.84% +6.25% +220.35%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
26.40
DCF (Unlevered) 43.04 +63.0%
DCF (Levered) 29.32 +11.0%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 60% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 3 0
Hold 2 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.94
Grey zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
6 / 10
Developing
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
4 / 5
High
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
2 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Medical - Specialties: +8.3%
    +12.7% Q1'26: +12.7% (vs Q1'25)
  • EPS growth Medical - Specialties: +10.1%
    +25.0% Q1'26: +21.1% (vs Q1'25)
  • FCF margin FCF growth · Medical - Specialties: +51.3%
    +11.6% Q1'26: +2.2% (vs Q1'25)
  • EBIT margin Medical - Specialties: +12.6%
    +13.2% Q1'26: +9.7% (vs Q1'25)
  • ROIC Medical - Specialties: +6.6%
    +6.6% Q1'26: +5.0% (vs Q1'25)
  • Share dilution Medical - Specialties: 0.0%
    +0.1% Q1'26: -1.6% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Medical - Specialties: -0.39×
    3.65× Q1'26: 3.65× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.45) × ERP
WACC = 73% × Ke + 27% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 43.04 Current price: 26.40
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2024
actual
Dec 2025
actual
Dec 2026
5 Rev. Ana.
5 EPS Ana.
Dec 2027
5 Rev. Ana.
5 EPS Ana.
Dec 2028
5 Rev. Ana.
5 EPS Ana.
Dec 2029
2 Rev. Ana.
1 EPS Ana.
Dec 2030
2 Rev. Ana.
1 EPS Ana.
Revenue
854.89M
est: 856.29M (-0.2%)
963.59M
est: 926.67M (+4.0%)
1.02B
1.01B – 1.02B
+9.7% YoY
1.10B
1.09B – 1.10B
+7.9% YoY
1.18B
1.17B – 1.19B
+7.9% YoY
1.27B
1.26B – 1.28B
+7.1% YoY
1.38B
1.37B – 1.39B
+9.2% YoY
EBITDA
169.78M
est: 148.48M (+14.4%)
189.89M
est: 160.68M (+18.2%)
176.19M
174.56M – 177.26M
+9.7% YoY
190.06M
188.84M – 191.24M
+7.9% YoY
205.16M
203.56M – 206.42M
+7.9% YoY
219.76M
218.05M – 221.11M
+7.1% YoY
239.87M
238.00M – 241.35M
+9.2% YoY
EBIT
113.81M
est: 104.29M (+9.1%)
126.99M
est: 112.87M (+12.5%)
123.76M
122.61M – 124.51M
+9.7% YoY
133.50M
132.64M – 134.33M
+7.9% YoY
144.11M
142.99M – 145.00M
+7.9% YoY
154.37M
153.16M – 155.32M
+7.1% YoY
168.49M
167.18M – 169.53M
+9.2% YoY
Net Income
68.28M
est: 77.08M (-11.4%)
86.47M
est: 83.16M (+4.0%)
94.49M
90.60M – 98.38M
+13.6% YoY
114.25M
108.65M – 119.85M
+20.9% YoY
124.28M
108.09M – 140.48M
+8.8% YoY
143.81M
142.35M – 144.97M
+15.7% YoY
166.98M
165.29M – 168.32M
+16.1% YoY
SGA
381.12M
est: 381.70M (-0.2%)
390.20M
est: 413.08M (-5.5%)
452.96M
448.75M – 455.70M
+9.7% YoY
488.59M
485.45M – 491.64M
+7.9% YoY
527.42M
523.31M – 530.67M
+7.9% YoY
564.96M
560.55M – 568.44M
+7.1% YoY
616.66M
611.85M – 620.46M
+9.2% YoY
EPS
0.16
est: 0.18 (-11.4%)
0.20
est: 0.19 (+2.6%)
0.23
0.21 – 0.23
+15.8% YoY
0.27
0.25 – 0.28
+18.0% YoY
0.30
0.25 – 0.33
+14.0% YoY
0.34
0.33 – 0.34
+10.8% YoY
0.39
0.39 – 0.39
+16.1% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B+ 3/5 4/5 4/5 4/5 2/5 2/5 3/5
2026-05-28 B+ 3/5 4/5 4/5 4/5 2/5 2/5 3/5
2026-05-27 B+ 3/5 4/5 4/5 4/5 2/5 2/5 3/5
2026-05-26 B+ 3/5 4/5 4/5 4/5 2/5 2/5 3/5
2026-05-22 B+ 3/5 4/5 4/5 4/5 1/5 2/5 3/5
2026-05-21 B+ 3/5 4/5 4/5 4/5 1/5 2/5 3/5
2026-05-20 B+ 3/5 4/5 4/5 4/5 1/5 2/5 3/5
2026-05-19 B+ 3/5 4/5 4/5 4/5 1/5 2/5 3/5
2026-05-18 B+ 3/5 4/5 4/5 4/5 1/5 2/5 3/5
2026-05-13 B+ 3/5 4/5 4/5 4/5 1/5 2/5 3/5
2026-05-12 B+ 3/5 4/5 4/5 4/5 1/5 2/5 3/5
2026-05-11 B+ 3/5 4/5 4/5 4/5 1/5 2/5 3/5
2026-05-08 B+ 3/5 4/5 4/5 4/5 1/5 3/5 3/5
2026-05-07 B+ 3/5 4/5 4/5 4/5 1/5 3/5 3/5
2026-05-06 B+ 3/5 4/5 4/5 4/5 1/5 3/5 3/5
2026-05-05 B+ 3/5 4/5 4/5 4/5 1/5 3/5 3/5
2026-05-04 B+ 3/5 4/5 4/5 4/5 1/5 3/5 3/5
2026-04-30 B+ 3/5 4/5 3/5 4/5 1/5 3/5 3/5
2026-04-29 B+ 3/5 4/5 3/5 4/5 1/5 3/5 3/5
2026-04-28 B 3/5 4/5 3/5 4/5 1/5 2/5 3/5
2026-04-27 B 3/5 4/5 3/5 4/5 1/5 2/5 3/5
2026-04-24 B+ 3/5 4/5 3/5 5/5 1/5 2/5 3/5
2026-04-23 B+ 3/5 4/5 3/5 5/5 1/5 2/5 3/5
2026-04-22 B+ 3/5 4/5 3/5 5/5 1/5 2/5 3/5
2026-04-21 B+ 3/5 4/5 3/5 5/5 1/5 2/5 3/5
2026-04-20 B+ 3/5 4/5 3/5 5/5 1/5 2/5 3/5
2026-04-17 B+ 3/5 4/5 3/5 5/5 1/5 2/5 3/5
2026-04-16 B+ 3/5 4/5 3/5 5/5 1/5 2/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
132.74M
OE per share TTM
0.31
Owner's Yield
1.13%
Maintenance CapEx ratio
16.68%
Maint CapEx / Avg PPE
24.7%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
30.3K
Shares Outstanding
426.40M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Sveinn Solvason President & Chief Executive Officer 7M male
Olafur Gylfason Executive Vice President of Chronic Solutions 3M male
Margret Lara Fridriksdottir Executive Vice President of People, Strategy & Sustainability 2M female
Ossur Kristinsson Founder 160.3K male
Klaus Sindahl Head of Investor Relations male
Andre Rocha Executive Vice President of Research & Development male
Lukas Marklin Chief Operating Officer male
Christian Robinson President Americas & Global Bracing male
Edda H. Geirsdottir VP of Corporate Communications
Gudny Arna Sveinsdottir Chief Financial Officer female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits