Stock FKRFT ELMERA GROUP ASA
Add to a list
To use this feature you must be a member
Log inSign up

Financials Elmera Group ASA

Equities

FKRFT

NO0010815673

Electric Utilities

Market Closed - Oslo Bors
Other stock markets
 15:45:00 28/06/2024 BST 		5-day change 1st Jan Change
32.3 NOK +0.94% Intraday chart for Elmera Group ASA -0.31% +6.95%
06-05 Transcript : Elmera Group ASA - Analyst/Investor Day
05-08 Elmera Group ASA Reports Earnings Results for the First Quarter Ended March 31, 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 6,061 9,565 5,448 1,737 3,282 3,522 - -
Enterprise Value (EV) 1 5,492 9,893 5,947 2,571 3,849 4,180 4,542 4,461
P/E ratio 16.5 x 22.7 x 16.1 x 24.2 x 17.4 x 18.6 x 15.7 x 12.9 x
Yield 5.17% 4.18% 7.34% 9.38% 4.97% 6.09% 5.87% 6.58%
Capitalization / Revenue 0.85 x 2.27 x 0.36 x 0.07 x 0.17 x 0.26 x 0.26 x 0.26 x
EV / Revenue 0.77 x 2.35 x 0.39 x 0.1 x 0.2 x 0.3 x 0.34 x 0.33 x
EV / EBITDA 8.03 x 11.9 x 6.64 x 3.58 x 4.96 x 5.4 x 5.8 x 5.63 x
EV / FCF 7.68 x -16.6 x 22.3 x -6.2 x 3.99 x -226 x 10.6 x 13.3 x
FCF Yield 13% -6.03% 4.49% -16.1% 25.1% -0.44% 9.47% 7.53%
Price to Book 6.04 x 4.92 x 3.06 x 1.43 x 2.35 x 2.58 x 2.53 x 2.45 x
Nbr of stocks (in thousands) 104,496 114,282 114,302 108,634 108,661 109,048 - -
Reference price 2 58.00 83.70 47.66 15.99 30.20 32.30 32.30 32.30
Announcement Date 13/02/20 19/02/21 10/02/22 16/02/23 15/02/24 - - -
1NOK in Million2NOK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 7,123 4,215 15,209 25,522 18,921 13,719 13,396 13,646
EBITDA 1 683.7 830.3 896.3 717.7 776.6 773.4 782.7 792
EBIT 1 482.7 525.2 586 460.1 513.2 444 459.5 476
Operating Margin 6.78% 12.46% 3.85% 1.8% 2.71% 3.24% 3.43% 3.49%
Earnings before Tax (EBT) 1 490.4 513.7 444.5 128.7 237.6 246.8 291.7 354.1
Net income 1 370.2 400.1 342.4 73.85 192.3 191.6 226.8 274.9
Net margin 5.2% 9.49% 2.25% 0.29% 1.02% 1.4% 1.69% 2.01%
EPS 2 3.510 3.690 2.960 0.6600 1.740 1.733 2.055 2.498
Free Cash Flow 1 715 -596.7 266.8 -414.4 965.6 -18.5 430 336
FCF margin 10.04% -14.16% 1.75% -1.62% 5.1% -0.13% 3.21% 2.46%
FCF Conversion (EBITDA) 104.58% - 29.76% - 124.34% - 54.94% 42.42%
FCF Conversion (Net income) 193.15% - 77.92% - 502.19% - 189.57% 122.22%
Dividend per Share 2 3.000 3.500 3.500 1.500 1.500 1.967 1.895 2.126
Announcement Date 13/02/20 19/02/21 10/02/22 16/02/23 15/02/24 - - -
1NOK in Million2NOK
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 6,184 6,891 4,890 6,291 8,518 8,033 3,513 2,215 5,160 5,367 2,379 1,915 4,155
EBITDA 1 250.1 222.8 185.7 185.6 95.64 265.9 172.1 119.4 219.2 294.7 160.9 93.64 237.4
EBIT 1 140.8 160.4 123.1 121 27.5 197.8 105.5 53.1 156.8 229.8 89 41 162.5
Operating Margin 2.28% 2.33% 2.52% 1.92% 0.32% 2.46% 3% 2.4% 3.04% 4.28% 3.74% 2.14% 3.91%
Earnings before Tax (EBT) 1 132.2 143.5 87.13 39.67 -52.54 117.3 7.504 3.351 109.4 136.7 33 -31.55 108.8
Net income 1 87.56 110 74.64 25.56 -44.36 96.5 9.484 -1.642 87.94 105.4 25.03 -24.26 84.55
Net margin 1.42% 1.6% 1.53% 0.41% -0.52% 1.2% 0.27% -0.07% 1.7% 1.96% 1.05% -1.27% 2.03%
EPS 2 0.7600 0.9500 0.6600 0.2300 -0.4100 0.8700 0.0900 -0.0200 0.8000 0.9500 0.2240 -0.2818 1.107
Dividend per Share 2 3.500 - - - 1.500 - - - - - 1.150 - 2.300
Announcement Date 10/02/22 04/05/22 17/08/22 03/11/22 16/02/23 10/05/23 16/08/23 01/11/23 15/02/24 08/05/24 - - -
1NOK in Million2NOK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - 328 500 834 568 658 1,020 939
Net Cash position 1 569 - - - - - - -
Leverage (Debt/EBITDA) - 0.3946 x 0.5575 x 1.162 x 0.7308 x 0.8502 x 1.303 x 1.185 x
Free Cash Flow 1 715 -597 267 -414 966 -18.5 430 336
ROE (net income / shareholders' equity) 39.5% 27.1% 18.4% 5.07% 14.6% 13.6% 16% 18.7%
ROA (Net income/ Total Assets) - 9.83% 4.63% 0.6% 1.69% 2.4% 2.7% 2.8%
Assets 1 - 4,069 7,393 12,245 11,367 7,985 8,401 9,818
Book Value Per Share 2 9.600 17.00 15.60 11.20 12.90 12.50 12.80 13.20
Cash Flow per Share - - - - - - - -
Capex 1 51.4 65.3 86 44.3 52.8 62.3 53 72.5
Capex / Sales 0.72% 1.55% 0.57% 0.17% 0.28% 0.45% 0.4% 0.53%
Announcement Date 13/02/20 19/02/21 10/02/22 16/02/23 15/02/24 - - -
1NOK in Million2NOK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Elmera Group ASA

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
UNDERPERFORM
Number of Analysts
3
Last Close Price
32.3 NOK
Average target price
30.33 NOK
Spread / Average Target
-6.09%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Electric Utilities

1st Jan change Capi.
ELMERA GROUP ASA Stock Elmera Group ASA
+6.95% 331M
NEXTERA ENERGY Stock NextEra Energy
+16.58% 145B
SOUTHERN COMPANY Stock Southern Company
+10.62% 84.82B
IBERDROLA, S.A. Stock Iberdrola, S.A.
+2.06% 81.67B
DUKE ENERGY CORPORATION Stock Duke Energy Corporation
+3.29% 77.35B
ENEL S.P.A. Stock Enel S.p.A.
-3.51% 70.67B
CONSTELLATION ENERGY CORPORATION Stock Constellation Energy Corporation
+71.33% 63.13B
GE VERNOVA INC. Stock GE Vernova Inc.
0.00% 47.01B
AMERICAN ELECTRIC POWER COMPANY, INC. Stock American Electric Power Company, Inc.
+8.03% 46.25B
DOMINION ENERGY, INC. Stock Dominion Energy, Inc.
+4.26% 41.07B
Other Electric Utilities
  1. Stock Market
  2. Equities
  3. FKRFT Stock
  4. Financials Elmera Group ASA