Stock LINK LINK MOBILITY GROUP HOLDING ASA
Add to a list
To use this feature you must be a member
Log inSign up

Financials LINK Mobility Group Holding ASA

Equities

LINK

NO0010894231

Software

Market Closed - Oslo Bors
Other stock markets
 15:45:00 10/05/2024 BST 		5-day change 1st Jan Change
20.85 NOK +1.46% Intraday chart for LINK Mobility Group Holding ASA +3.73% +14.81%
04-11 OceanSound Partners, LP and Energy Impact Partners LLC acquired Message Broadcast, LLC from LINK Mobility Group Holding ASA (OB:LINK). CI
03-11 LINK Mobility Group Holding ASA (OB:LINK) commences an Equity Buyback Plan for 29,589,030 shares, representing 10% of its issued share capital, under the authorization approved on May 31, 2023. CI

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 12,587 5,671 2,224 5,395 6,128 - -
Enterprise Value (EV) 1 13,771 8,593 5,274 8,340 7,497 7,087 5,610
P/E ratio -26.9 x -74.1 x -14.7 x 79 x 35.8 x 24.5 x 21.8 x
Yield - - - - - - -
Capitalization / Revenue 3.56 x 1.29 x 0.43 x 0.86 x 0.89 x 0.82 x 0.76 x
EV / Revenue 3.89 x 1.95 x 1.02 x 1.33 x 1.09 x 0.95 x 0.7 x
EV / EBITDA 35.2 x 28.2 x 8.44 x 13.6 x 10.5 x 8.68 x 6.71 x
EV / FCF 55.4 x 42.7 x - 15.1 x 5.24 x 11.2 x 8.39 x
FCF Yield 1.81% 2.34% - 6.61% 19.1% 8.91% 11.9%
Price to Book 2.92 x 1.11 x 0.43 x 0.98 x 1.1 x 1.03 x 0.96 x
Nbr of stocks (in thousands) 270,911 294,252 295,770 297,059 293,926 - -
Reference price 2 46.46 19.27 7.520 18.16 20.85 20.85 20.85
Announcement Date 16/02/21 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 2,933 3,539 4,410 5,190 6,282 6,860 7,497 8,063
EBITDA 1 - 390.8 305 625.2 613 714.1 816.3 836
EBIT 1 - 22.22 -33 -118.3 155 379.9 481.3 550.1
Operating Margin - 0.63% -0.75% -2.28% 2.47% 5.54% 6.42% 6.82%
Earnings before Tax (EBT) 1 - -404.8 -48 -155.4 -61 199.4 324.5 369.4
Net income 1 -233 -398.5 -78 -151.1 67 171.7 253.9 286.5
Net margin -7.95% -11.26% -1.77% -2.91% 1.07% 2.5% 3.39% 3.55%
EPS 2 - -1.730 -0.2600 -0.5100 0.2300 0.5828 0.8523 0.9562
Free Cash Flow 1 - 248.8 201.5 - 551.2 1,430 631.3 668.8
FCF margin - 7.03% 4.57% - 8.77% 20.84% 8.42% 8.29%
FCF Conversion (EBITDA) - 63.65% 66.06% - 89.92% 200.19% 77.34% 80%
FCF Conversion (Net income) - - - - 822.74% 832.45% 248.68% 233.41%
Dividend per Share 2 - - - - - - - -
Announcement Date 12/10/20 16/02/21 10/02/22 16/02/23 15/02/24 - - -
1NOK in Million2NOK
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2020 S2 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 1,718 1,041 1,112 1,297 1,174 1,177 1,314 1,525 1,597 1,796 1,546 1,719 1,679 1,956 -
EBITDA 1 - 119.4 91.96 121 142 129 166 187.8 - 181 158 178 174 208 -
EBIT 1 - -62.38 -9.484 21 15 -1 31.92 -163.9 - 59 61.58 85.91 79.37 118.8 -
Operating Margin - -6% -0.85% 1.62% 1.28% -0.08% 2.43% -10.75% - 3.29% 3.98% 5% 4.73% 6.07% -
Earnings before Tax (EBT) 1 - - - 117 9 64 103.2 -331.6 8.663 38 46.6 64.1 60.81 97.8 81.45
Net income 1 - - - 103 1 38 88.49 -278.6 42.63 37 84.44 58.43 54.36 85 62.72
Net margin - - - 7.94% 0.09% 3.23% 6.73% -18.27% 2.67% 2.06% 5.46% 3.4% 3.24% 4.35% -
EPS 2 - - - 0.3500 - 0.1300 0.3000 -0.9400 0.1400 0.1300 0.2854 0.1981 0.1838 0.2868 0.2112
Dividend per Share 2 - - - - - - - - - - - - - - -
Announcement Date 12/10/20 16/02/21 03/11/21 10/02/22 10/05/22 16/08/22 03/11/22 16/02/23 28/11/23 15/02/24 - - - - -
1NOK in Million2NOK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - 1,184 2,922 3,050 2,946 1,368 959 -
Net Cash position 1 - - - - - - - 518
Leverage (Debt/EBITDA) - 3.03 x 9.581 x 4.878 x 4.806 x 1.916 x 1.174 x -
Free Cash Flow 1 - 249 201 - 551 1,430 631 669
ROE (net income / shareholders' equity) - -12% 3.71% -2.93% 1.25% 2.58% 4.7% 5%
ROA (Net income/ Total Assets) - - - - - - - -
Assets 1 - - - - - - - -
Book Value Per Share 2 - 15.90 17.30 17.70 18.60 18.90 20.20 21.70
Cash Flow per Share 2 - - - - - 11.00 2.300 2.500
Capex 1 - 115 140 - 173 67 72.3 100
Capex / Sales - 3.25% 3.17% - 2.75% 0.98% 0.96% 1.24%
Announcement Date 12/10/20 16/02/21 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 LINK Mobility Group Holding ASA

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
20.85 NOK
Average target price
22.25 NOK
Spread / Average Target
+6.71%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Software

1st Jan change Capi.
LINK MOBILITY GROUP HOLDING ASA Stock LINK Mobility Group Holding ASA
+14.81% 565M
MICROSOFT CORPORATION Stock Microsoft Corporation
+10.29% 3,082B
SYNOPSYS INC. Stock Synopsys Inc.
+8.12% 84.92B
CADENCE DESIGN SYSTEMS, INC. Stock Cadence Design Systems, Inc.
+5.55% 78.23B
DASSAULT SYSTÈMES SE Stock Dassault Systèmes SE
-13.73% 54.06B
ATLASSIAN CORPORATION Stock Atlassian Corporation
-24.43% 46.79B
PALANTIR TECHNOLOGIES INC. Stock Palantir Technologies Inc.
+19.98% 45.87B
THE TRADE DESK, INC. Stock The Trade Desk, Inc.
+21.26% 42.65B
SEA LIMITED Stock Sea Limited
+60.27% 37.28B
TAKE-TWO INTERACTIVE SOFTWARE, INC. Stock Take-Two Interactive Software, Inc.
-9.36% 24.89B
Other Software
  1. Stock Market
  2. Equities
  3. LINK Stock
  4. Financials LINK Mobility Group Holding ASA