Subscribe

Navamedic ASA (NAVA.OL)

NOK16.05 -0.15 (-0.93%)
NO OSL Healthcare Medical - Distribution
Address Henrik Ibsensgate 100 255
Oslo, NO
CEO Kathrine E. Gamborg Andreassen
IPO 2006-03-31
ISIN NO0010205966

Explore sections of this company profile

Description

Navamedic ASA, an Oslo, Norway-based pharmaceutical firm established in 2002 and formerly known as Glucomed AS until its name change in 2004, operates across Northern Europe. The company is actively involved in the entire lifecycle of pharmaceutical and related goods, from development and manufacturing to their commercialization and distribution. Its comprehensive portfolio encompasses a diverse range of products, including prescribed and over-the-counter medications, specialized medical nutrition, medical devices, dietary supplements, and cosmetic items. A significant portion of its offerings is dedicated to medical nutrition, formulated to address various metabolic disorders such as phenylketonuria, homocystinuria, maple syrup urine disease, tyrosinemia, methylmalonic acidemia/propionic acidemia, glutaric aciduria, isovaleric acidemia, and urea cycle disorders. These nutritional solutions also cater to conditions like glycogen storage diseases, renal diseases, fat metabolism issues, malnutrition, and support for ketogenic diets. Furthermore, Navamedic features a consumer health division providing non-prescription drugs and wellness products for common ailments including pain relief, coughs, colds, gastrointestinal issues, and women's health, primarily distributed through pharmacies and drugstores. The company also supplies specialty pharmaceuticals targeting specific therapeutic areas such as dermatology, wound care, women's health, urology, and obesity. Completing its product line are branded generics, notably in cardiology and antibiotics. Its widespread distribution network ensures products reach hospitals, individual patients, and retail pharmacies throughout its operational regions.

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
NOK16.05 -0.15 (-0.93%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
18.9K
Beta
0.22
Float Shares
8.14M
Free Float %
34.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.84% -2.49% -6.86% -19.41% -15.95% -23.26% -19.77% -51.78% -17.52% +126.14% +15.93%
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
16.05
DCF (Unlevered) 67.68 +321.7%
DCF (Levered) 57.68 +259.4%

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) 100% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.62
Distress
Piotroski F-Score
3 / 9
Average
MOAT Score
3 / 10
No MOAT
Composite Rating
C+
Overall Score
2 / 5
Medium
DCF Score
5 / 5
High
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Medical - Distribution: +5.6%
    +6.4% Q1'26: +4.5% (vs Q1'25)
  • EPS growth Medical - Distribution: +4.9%
    -1,442.5% Q1'26: +98.8% (vs Q1'25)
  • FCF margin FCF growth · Medical - Distribution: +37.6%
    -0.7% Q1'26: -2.2% (vs Q1'25)
  • EBIT margin Medical - Distribution: +3.0%
    +2.9% Q1'26: +1.3% (vs Q1'25)
  • ROIC Medical - Distribution: +5.7%
    +3.4% Q1'26: +1.0% (vs Q1'25)
  • Share dilution Medical - Distribution: +0.0%
    +35.7% Q1'26: +33.5% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Medical - Distribution: 0.87×
    4.78× Q1'26: 4.09× (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 (0.20) × ERP
WACC = 65% × Ke + 35% × Kd (12.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 67.68 Current price: 16.05
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 2006
actual
Dec 2007
actual
Dec 2008
actual
Dec 2009
actual
Dec 2010
actual
Dec 2011
actual
Dec 2012
actual
Dec 2015
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
386.5K
est: 4.06M (-90.5%)
31.84M
est: 31.20M (+2.0%)
46.11M
est: 63.12M (-27.0%)
52.59M
est: 59.07M (-11.0%)
55.09M
est: 56.54M (-2.6%)
71.30M
est: 52.72M (+35.2%)
88.68M
est: 49.89M (+77.7%)
248.35M
est: 137.00M (+81.3%)
209.88M
est: 137.00M (+53.2%)
278.44M
est: 273.00M (+2.0%)
382.14M
est: 376.65M (+1.5%)
512.00M
est: 543.49M (-5.8%)
531.44M
est: 527.49M (+0.7%)
565.36M
est: 572.00M (-1.2%)
595.00M
595.00M – 595.00M
+4.0% YoY
661.00M
661.00M – 661.00M
+11.1% YoY
720.00M
720.00M – 720.00M
+8.9% YoY
EBITDA
-9.67M
est: 254.3K (-3,903.5%)
4.13M
est: -69.61M (+105.9%)
9.86M
est: 242.8K (+3,960.3%)
-2.51M
est: -3.16M (+20.7%)
-8.76M
est: 10.14M (-186.4%)
-2.96M
est: -8.14M (+63.7%)
1.72M
est: 3.14M (-45.2%)
8.83M
est: 8.58M (+2.9%)
-10.23M
est: 8.58M (-219.2%)
16.68M
est: 17.10M (-2.4%)
54.27M
est: 23.59M (+130.0%)
37.10M
est: 48.50M (-23.5%)
46.55M
est: 47.07M (-1.1%)
47.61M
est: 51.04M (-6.7%)
53.09M
53.09M – 53.09M
+4.0% YoY
58.98M
58.98M – 58.98M
+11.1% YoY
64.25M
64.25M – 64.25M
+8.9% YoY
EBIT
-10.51M
est: 163.7K (-6,517.6%)
-2.28M
est: -85.29M (+97.3%)
-1.30M
est: -9.91M (+86.9%)
-9.60M
est: -2.06M (-366.5%)
-14.84M
est: -10.91M (-36.0%)
-9.68M
est: -14.24M (+32.0%)
-4.51M
est: 2.02M (-323.1%)
-9.91M
est: 5.53M (-279.3%)
-13.89M
est: 5.53M (-351.4%)
11.46M
est: 11.01M (+4.0%)
44.45M
est: 15.19M (+192.6%)
25.17M
est: 32.24M (-21.9%)
31.80M
est: 31.29M (+1.6%)
16.25M
est: 33.93M (-52.1%)
35.29M
35.29M – 35.29M
+4.0% YoY
39.21M
39.21M – 39.21M
+11.1% YoY
42.71M
42.71M – 42.71M
+8.9% YoY
Net Income
-7.57M
est: -12.24M (+38.1%)
-3.21M
est: -58.40M (+94.5%)
-8.08M
est: -6.47M (-24.7%)
12.82M
est: -7.58M (+269.1%)
-11.19M
est: 12.25M (-191.3%)
-7.16M
est: -10.56M (+32.2%)
-3.25M
est: -5.98M (+45.5%)
-10.93M
-16.46M
618.0K
est: 1.39M (-55.5%)
29.43M
est: 18.59M (+58.3%)
3.30M
est: 34.04M (-90.3%)
1.29M
est: 19.69M (-93.4%)
-23.54M
est: -15.11M (-55.8%)
1.44M
1.44M – 1.44M
+109.5% YoY
16.07M
16.07M – 16.07M
+1,016.7% YoY
32.86M
32.86M – 32.86M
+104.5% YoY
SGA
est: 502.4K (-100.0%)
est: 3.86M (-100.0%)
est: 15.18M (-100.0%)
est: 4.87M (-100.0%)
est: 10.05M (-100.0%)
est: 11.32M (-100.0%)
5.62M
est: 6.20M (-9.4%)
8.00M
est: 16.95M (-52.8%)
28.60M
est: 16.95M (+68.7%)
36.31M
est: 33.78M (+7.5%)
48.46M
est: 46.60M (+4.0%)
57.88M
est: 85.64M (-32.4%)
59.59M
est: 83.12M (-28.3%)
172.71M
est: 90.13M (+91.6%)
93.76M
93.76M – 93.76M
+4.0% YoY
104.16M
104.16M – 104.16M
+11.1% YoY
113.46M
113.46M – 113.46M
+8.9% YoY
EPS
-1.33
est: -0.69 (-92.0%)
-0.51
est: 0.03 (-1,768.3%)
-1.07
est: 0.42 (-353.1%)
1.70
est: -0.31 (+647.0%)
-1.48
est: -0.67 (-120.1%)
-0.95
est: -0.47 (-101.7%)
-0.40
est: -0.34 (-18.8%)
-1.24
-1.14
0.04
est: 0.08 (-51.8%)
1.75
est: 1.05 (+66.3%)
0.19
est: 1.42 (-86.6%)
0.07
est: 0.82 (-91.1%)
-0.98
est: -0.63 (-55.6%)
0.06
0.06 – 0.06
+109.5% YoY
0.67
0.67 – 0.67
+1,016.7% YoY
1.37
1.37 – 1.37
+104.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-28 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-05-27 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-05-26 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-05-22 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-05-21 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-05-20 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-05-19 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-05-18 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-05-15 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-05-13 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-05-12 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-05-11 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-05-08 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-05-07 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-05-06 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-05-05 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-05-04 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-04-30 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-04-29 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-04-28 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-04-27 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-04-24 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-04-23 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-04-22 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-04-21 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-04-20 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-04-17 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-04-16 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
10.39M
OE per share TTM
0.62
Owner's Yield
2.45%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
1.7%

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
361.2K
Shares Outstanding
23.98M

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
Kathrine E. Gamborg Andreassen Chief Executive Officer 5M female
Nils Ole Krekling Chief Financial Officer 4M male
Astrid J. Torgersen Bratvedt Chief Scientific Officer female
Nina Masvaer Commercial Director of Nordics & Head of Rx
Ole Henrik Eriksen Chief Business Development Officer male
Alexander Lidmejer Chief Operating Officer male
Pal Zimmermann Vonen Director of Group Accounting
Annika Palo Director of QA, Compliance & Sustainability
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 history

Earnings history

Earnings reports

Stock splits