Financials Aker ASA BOERSE MUENCHEN

Equities

FKM

NO0010234552

Oil & Gas Exploration and Production

Real-time BOERSE MUENCHEN 19:13:24 26/06/2024 BST 5-day change 1st Jan Change
53.8 EUR -0.74% Intraday chart for Aker ASA +4.03% -8.52%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 40,370 41,593 61,287 53,449 49,477 45,544 - -
Enterprise Value (EV) 1 48,284 50,641 62,878 53,449 49,477 55,556 55,556 55,556
P/E ratio 18.7 x 29.2 x 14.3 x -28.1 x -47.9 x - - -
Yield 4.14% 4.2% 2.85% - - 5.06% 2.53% 5.06%
Capitalization / Revenue - - 15,050,843 x - - - - -
EV / Revenue - - 15,441,560 x - - - - -
EV / EBITDA -180,839,705 x -187,558,319 x 16,980,295 x -144,457,377 x -122,468,556 x - - -
EV / FCF -8,603,742 x -1,406,687,393 x - - - - - -
FCF Yield -0% -0% - - - - - -
Price to Book 3.11 x 2.4 x - - - - - -
Nbr of stocks (in thousands) 74,278 74,273 74,287 74,287 74,290 74,297 - -
Reference price 2 543.5 560.0 825.0 719.5 666.0 613.0 613.0 613.0
Announcement Date 14/02/20 17/02/21 30/03/22 29/03/23 22/03/24 - - -
1NOK in Million2NOK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales - - 4,072 - - - - -
EBITDA -267 -270 3,703 -370 -404 - - -
EBIT -292 -352 3,672 -402 -437 - - -
Operating Margin - - 90.18% - - - - -
Earnings before Tax (EBT) 2,159 5,215 12,433 -1,900 -1,034 - - -
Net income 2,159 5,215 12,433 -1,900 -1,034 - - -
Net margin - - 305.33% - - - - -
EPS 29.07 19.21 57.55 -25.57 -13.92 - - -
Free Cash Flow -5,612 -36 - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 1 22.50 23.50 23.50 - - 31.00 15.50 31.00
Announcement Date 14/02/20 17/02/21 30/03/22 29/03/23 22/03/24 - - -
1NOK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 7,914 9,048 1,591 - - 10,012 10,012 10,012
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) -29.64 x -33.51 x 0.4297 x - - - - -
Free Cash Flow -5,612 -36 - - - - - -
ROE (net income / shareholders' equity) 15.8% 32.6% 55.1% - - - - -
ROA (Net income/ Total Assets) 8.57% 18.8% 36.6% - - - - -
Assets 25,180 27,722 33,945 - - - - -
Book Value Per Share 175.0 233.0 - - - - - -
Cash Flow per Share - - - - - - - -
Capex - 1,552 5,866 - - - - -
Capex / Sales - - 144.06% - - - - -
Announcement Date 14/02/20 17/02/21 30/03/22 29/03/23 22/03/24 - - -
1NOK in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
613 NOK
Average target price
843 NOK
Spread / Average Target
+37.52%
Consensus

Annual profits - Rate of surprise