Stock DOFI DOF INSTALLER ASA
Add to a list
To use this feature you must be a member
Log inSign up

Financials DOF Installer ASA

Equities

DOFI

NO0010359565

Oil Related Services and Equipment

End-of-day quote Norwegian OTC
Other stock markets
 23:00:00 16/07/2023 BST 		5-day change 1st Jan Change
4 NOK +33.33% Intraday chart for DOF Installer ASA -.--% -.--%
2023 DOF Installer ASA Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 CI
2023 DOF Installer ASA Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2023 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 213.8 220.6 220.6 112 101.8 101.8
Enterprise Value (EV) 1 1,114 1,237 1,233 990 998.8 1,139
P/E ratio 6.18 x 5.51 x -2.51 x -0.34 x -1.79 x -1.64 x
Yield 95.2% - - - - 245%
Capitalization / Revenue 1.04 x 0.95 x 1.12 x 0.72 x 0.69 x 0.39 x
EV / Revenue 5.41 x 5.33 x 6.26 x 6.39 x 6.75 x 4.35 x
EV / EBITDA 7 x 6.76 x 7.04 x 7.56 x 8.76 x 5.18 x
EV / FCF 6.64 x 24.5 x -519 x 9.24 x 121 x 40.3 x
FCF Yield 15.1% 4.07% -0.19% 10.8% 0.83% 2.48%
Price to Book 0.17 x 0.2 x 0.21 x 0.16 x 0.15 x 0.17 x
Nbr of stocks (in thousands) 33,931 33,931 33,931 33,931 33,931 33,931
Reference price 2 6.300 6.500 6.500 3.300 3.000 3.000
Announcement Date 12/04/18 27/05/19 14/05/20 24/06/21 14/06/22 12/06/23
1NOK in Million2NOK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 206 232 197 155 148 262
EBITDA 1 159 183 175 131 114 220
EBIT 1 109 115 110 76 23 131
Operating Margin 52.91% 49.57% 55.84% 49.03% 15.54% 50%
Earnings before Tax (EBT) 1 35 40 -88 -327 -57 -57
Net income 1 35 40 -88 -327 -57 -62
Net margin 16.99% 17.24% -44.67% -210.97% -38.51% -23.66%
EPS 2 1.020 1.179 -2.593 -9.640 -1.680 -1.830
Free Cash Flow 1 167.6 50.38 -2.375 107.1 8.25 28.25
FCF margin 81.37% 21.71% -1.21% 69.11% 5.57% 10.78%
FCF Conversion (EBITDA) 105.42% 27.53% - 81.77% 7.24% 12.84%
FCF Conversion (Net income) 478.93% 125.94% - - - -
Dividend per Share 2 6.000 - - - - 7.350
Announcement Date 12/04/18 27/05/19 14/05/20 24/06/21 14/06/22 12/06/23
1NOK in Million2NOK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 900 1,016 1,012 878 897 1,037
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 5.66 x 5.552 x 5.783 x 6.702 x 7.868 x 4.714 x
Free Cash Flow 1 168 50.4 -2.38 107 8.25 28.3
ROE (net income / shareholders' equity) 2.74% 3.3% -8.09% -37.2% -8.28% -9.86%
ROA (Net income/ Total Assets) 2.86% 2.78% 2.76% 2.11% 0.67% 3.6%
Assets 1 1,226 1,437 -3,183 -15,504 -8,451 -1,721
Book Value Per Share 2 38.10 33.30 30.80 21.10 19.50 17.60
Cash Flow per Share 2 10.60 12.60 9.840 14.90 16.60 20.90
Capex 1 10 16 5 15 71 -
Capex / Sales 4.85% 6.9% 2.54% 9.68% 47.97% -
Announcement Date 12/04/18 27/05/19 14/05/20 24/06/21 14/06/22 12/06/23
1NOK in Million2NOK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Oil Related Services

1st Jan change Capi.
DOF INSTALLER ASA Stock DOF Installer ASA
-.--% 12.54M
SUBSEA 7 S.A. Stock Subsea 7 S.A.
+25.51% 5.18B
TECHNIP ENERGIES N.V. Stock Technip Energies N.V.
+12.76% 4.52B
LIBERTY ENERGY INC. Stock Liberty Energy Inc.
+29.00% 3.9B
AKER SOLUTIONS ASA Stock Aker Solutions ASA
+5.43% 1.98B
TGS ASA Stock TGS ASA
-10.74% 1.43B
SELECT WATER SOLUTIONS, INC. Stock Select Water Solutions, Inc.
+29.78% 1.01B
SIEM OFFSHORE INC. Stock Siem Offshore Inc.
+20.65% 801M
BUMI ARMADA Stock Bumi Armada
+15.15% 716M
DAYANG ENTERPRISE HOLDINGS Stock Dayang Enterprise Holdings
+64.38% 645M
Oil Related Services
  1. Stock Market
  2. Equities
  3. DOFI Stock
  4. Financials DOF Installer ASA