Stock EISP EIENDOMSSPAR
Add to a list
To use this feature you must be a member
Log inSign up

Financials Eiendomsspar

Equities

EISP

NO0003998700

Real Estate Development & Operations

End-of-day quote Norwegian OTC
Other stock markets
 23:00:00 12/05/2024 BST 		5-day change 1st Jan Change
385 NOK -1.28% Intraday chart for Eiendomsspar -1.28% +6.94%
02-14 Eiendomsspar AS Reports Earnings Results for the Fourth Quarter Ended December 31, 2023 CI
2023 Eiendomsspar AS Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 14,763 17,883 15,152 15,365 10,768 11,900
Enterprise Value (EV) 1 20,316 25,978 21,487 22,893 20,227 21,543
P/E ratio 15.4 x 17.8 x 11.2 x 15.8 x 8.96 x 28.9 x
Yield 1.52% 0.65% 1.49% 1.48% 2.15% 2.78%
Capitalization / Revenue 8.85 x 10.2 x 38.3 x 16.4 x 4.65 x 15.3 x
EV / Revenue 12.2 x 14.8 x 54.4 x 24.4 x 8.73 x 27.7 x
EV / EBITDA 14 x 18 x 199 x 34.6 x 9.88 x 44.5 x
EV / FCF 196 x -216 x -34.4 x -22.5 x -46.5 x -55.4 x
FCF Yield 0.51% -0.46% -2.91% -4.45% -2.15% -1.81%
Price to Book 2.09 x 2.66 x 1.94 x 2.13 x 1.35 x 1.39 x
Nbr of stocks (in thousands) 38,952 35,765 34,831 33,770 33,131 33,056
Reference price 2 379.0 500.0 435.0 455.0 325.0 360.0
Announcement Date 26/03/19 06/04/20 22/03/21 30/03/23 30/03/23 02/04/24
1NOK in Million2NOK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,668 1,760 395.1 936.6 2,318 778.5
EBITDA 1 1,451 1,441 108.1 660.8 2,048 483.9
EBIT 1 1,370 1,346 11.3 570.3 1,938 371.9
Operating Margin 82.08% 76.49% 2.86% 60.89% 83.63% 47.77%
Earnings before Tax (EBT) 1 1,194 1,261 1,426 1,096 1,553 523.5
Net income 1 960.1 1,006 1,374 981.1 1,204 413.5
Net margin 57.54% 57.12% 347.76% 104.75% 51.95% 53.11%
EPS 2 24.54 28.08 38.69 28.87 36.29 12.46
Free Cash Flow 1 103.5 -120.5 -625.5 -1,019 -434.9 -389
FCF margin 6.2% -6.85% -158.31% -108.75% -18.76% -49.97%
FCF Conversion (EBITDA) 7.13% - - - - -
FCF Conversion (Net income) 10.78% - - - - -
Dividend per Share 2 5.750 3.250 6.500 6.750 7.000 10.00
Announcement Date 26/03/19 06/04/20 22/03/21 30/03/23 30/03/23 02/04/24
1NOK in Million2NOK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 5,554 8,095 6,335 7,528 9,460 9,643
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 3.827 x 5.618 x 58.61 x 11.39 x 4.62 x 19.93 x
Free Cash Flow 1 104 -121 -626 -1,019 -435 -389
ROE (net income / shareholders' equity) 14.1% 14.6% 18.9% 13.1% 15.8% 5%
ROA (Net income/ Total Assets) 6.42% 5.64% 0.04% 2.23% 6.86% 1.2%
Assets 1 14,961 17,834 3,066,964 43,905 17,542 34,603
Book Value Per Share 2 182.0 188.0 224.0 214.0 242.0 259.0
Cash Flow per Share 2 5.130 3.140 4.110 7.870 5.970 7.050
Capex 1 756 781 692 1,301 1,474 640
Capex / Sales 45.3% 44.34% 175.07% 138.86% 63.61% 82.25%
Announcement Date 26/03/19 06/04/20 22/03/21 30/03/23 30/03/23 02/04/24
1NOK in Million2NOK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Real Estate Development & Operations

1st Jan change Capi.
EIENDOMSSPAR Stock Eiendomsspar
+6.94% 1.19B
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
+14.82% 28.12B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-6.39% 27.28B
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+25.01% 26.12B
DLF LIMITED Stock DLF Limited
+13.66% 24.49B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+42.38% 22.83B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+15.26% 21.19B
EMAAR PROPERTIES Stock Emaar Properties
-0.38% 18.99B
SUMITOMO REALTY & DEVELOPMENT CO., LTD. Stock Sumitomo Realty & Development Co., Ltd.
+23.27% 15.9B
CK ASSET HOLDINGS LIMITED Stock CK Asset Holdings Limited
-9.57% 15.82B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. EISP Stock
  4. Financials Eiendomsspar