ICE FISH FARM |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 29 NOK | 0.00% |
|
+8.21% | +23.93% |
| 02-29 | Ice Fish Farm AS Provides Harvest Guidance for the First Quarter and Full Year of 2024 | CI |
| 02-29 | Ice Fish Farm AS Reports Harvest Volume for the Fourth Quarter and Full Year of 2023 | CI |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 2,322 | 2,246 | 2,563 | 2,861 | 3,546 | - | - |
| Enterprise Value (EV) 1 | 2,322 | 2,730 | 3,504 | 4,150 | 4,836 | 4,737 | 4,425 |
| P/E ratio | - | 112 x | -51.9 x | 36 x | 17 x | 8.37 x | 6.97 x |
| Yield | - | - | - | - | - | 7.01% | 8.94% |
| Capitalization / Revenue | 8.19 x | 6.96 x | 3.83 x | 6.38 x | 1.93 x | 1.41 x | 1.29 x |
| EV / Revenue | 8.19 x | 8.46 x | 5.23 x | 9.25 x | 2.63 x | 1.88 x | 1.61 x |
| EV / EBITDA | - | 45.6 x | 28.4 x | 26 x | 8.93 x | 5.64 x | 4.73 x |
| EV / FCF | - | -9.68 x | -113 x | -5.97 x | 50.4 x | -60 x | 9.07 x |
| FCF Yield | - | -10.3% | -0.89% | -16.7% | 1.99% | -1.67% | 11% |
| Price to Book | - | 2 x | 1.13 x | 0.85 x | 0.99 x | 0.89 x | 0.8 x |
| Nbr of stocks (in thousands) | 54,000 | 54,000 | 91,525 | 122,261 | 122,261 | - | - |
| Reference price 2 | 43.00 | 41.60 | 28.00 | 23.40 | 29.00 | 29.00 | 29.00 |
| Announcement Date | 24/02/21 | 23/02/22 | 28/02/23 | 29/02/24 | - | - | - |
1NOK in Million2NOK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 283.5 | 322.8 | 669.5 | 448.7 | 1,839 | 2,521 | 2,754 |
| EBITDA 1 | - | 59.8 | 123.2 | 159.5 | 541.5 | 839.2 | 935.9 |
| EBIT 1 | - | 21.13 | -84.64 | 31.29 | 401.5 | 692.4 | 798.8 |
| Operating Margin | - | 6.55% | -12.64% | 6.97% | 21.83% | 27.47% | 29% |
| Earnings before Tax (EBT) 1 | - | 22.51 | -68.97 | 77.52 | 263.9 | 533.6 | 640.3 |
| Net income 1 | 38.2 | 19.94 | -40.63 | 72.41 | 209.1 | 423.7 | 509 |
| Net margin | 13.47% | 6.18% | -6.07% | 16.14% | 11.37% | 16.81% | 18.48% |
| EPS 2 | - | 0.3700 | -0.5400 | 0.6500 | 1.710 | 3.466 | 4.163 |
| Free Cash Flow 1 | - | -281.9 | -31.03 | -694.9 | 96 | -79 | 488 |
| FCF margin | - | -87.35% | -4.63% | -154.87% | 5.22% | -3.13% | 17.72% |
| FCF Conversion (EBITDA) | - | - | - | - | 17.73% | - | 52.14% |
| FCF Conversion (Net income) | - | - | - | - | 45.91% | - | 95.87% |
| Dividend per Share 2 | - | - | - | - | - | 2.034 | 2.593 |
| Announcement Date | 24/02/21 | 23/02/22 | 28/02/23 | 29/02/24 | - | - | - |
1NOK in Million2NOK
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 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 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 64.02 | 99.68 | 155.5 | 87.12 | 178.5 | 248.4 | 37.41 | 20.61 | 23.7 | 367 | 433.1 | 385.2 | 477.2 | 571.2 | 476 |
| EBITDA 1 | 10.02 | 12.9 | -0.906 | 36.96 | 42.98 | 44.17 | 31.42 | 7.881 | 35.49 | 84.69 | 125.1 | 143.1 | 101.4 | 166.5 | 183 |
| EBIT 1 | 0.725 | -1.001 | -12.89 | 18.12 | 13.57 | 12.88 | -14.21 | -23.58 | 3.515 | 51.7 | 90.5 | 103.3 | 58.12 | 121.3 | 130 |
| Operating Margin | 1.13% | -1% | -8.29% | 20.8% | 7.6% | 5.19% | -37.98% | -114.42% | 14.83% | 14.09% | 20.9% | 26.82% | 12.18% | 21.23% | 27.31% |
| Earnings before Tax (EBT) 1 | -0.336 | 25.97 | -19.82 | -144.3 | 110.5 | -15.34 | -6.73 | -24.06 | -14.48 | 122.8 | 59.29 | 76.72 | 32.49 | 92.63 | 158.2 |
| Net income 1 | 3.959 | 16.03 | -13.34 | -124.7 | 87.83 | 11.59 | -1.206 | -16.94 | -8.63 | 103.1 | 47.43 | 61.88 | 26.69 | 74.8 | 127.1 |
| Net margin | 6.18% | 16.08% | -8.58% | -143.09% | 49.21% | 4.67% | -3.22% | -82.21% | -36.41% | 28.1% | 10.95% | 16.07% | 5.59% | 13.1% | 26.69% |
| EPS 2 | 0.0700 | 0.3000 | -0.2500 | -1.360 | 0.9600 | 0.1300 | -0.0100 | -0.1400 | -0.0700 | 0.8400 | 0.3879 | 0.5057 | 0.2179 | 0.6101 | 1.042 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/11/21 | 23/02/22 | 25/05/22 | 28/09/22 | 16/11/22 | 28/02/23 | 24/05/23 | 29/08/23 | 16/11/23 | 29/02/24 | - | - | - | - | - |
1NOK in Million2NOK
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | 483 | 942 | 1,289 | 1,290 | 1,191 | 879 |
| Net Cash position 1 | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 8.082 x | 7.644 x | 8.082 x | 2.383 x | 1.419 x | 0.9397 x |
| Free Cash Flow 1 | - | -282 | -31 | -695 | 96 | -79 | 488 |
| ROE (net income / shareholders' equity) | - | 0.81% | -3.51% | 2.58% | 6.02% | 11.2% | 12.1% |
| ROA (Net income/ Total Assets) | - | - | -2.21% | 1.66% | 3.5% | 5.3% | 5.5% |
| Assets 1 | - | - | 1,842 | 4,366 | 5,975 | 7,995 | 9,255 |
| Book Value Per Share 2 | - | 20.80 | 24.80 | 27.40 | 29.20 | 32.70 | 36.40 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | - | 311 | 143 | 234 | 290 | 257 | 140 |
| Capex / Sales | - | 96.49% | 21.4% | 52.16% | 15.77% | 10.2% | 5.08% |
| Announcement Date | 24/02/21 | 23/02/22 | 28/02/23 | 29/02/24 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
29
NOK
Average target price
32.5
NOK
Spread / Average Target
+12.07%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +23.93% | 327M | |
| +14.71% | 3.36B | |
| -95.58% | 1.61B | |
| -1.81% | 1.58B | |
| +0.53% | 1.29B | |
| -8.31% | 1.23B | |
| -11.54% | 1.21B | |
| -.--% | 1.21B | |
| 0.00% | 1.2B | |
| +9.51% | 1.18B |
- Stock Market
- Equities
- IFISH Stock
- Financials Ice Fish Farm
