Company Valuation: NEXT Biometrics Group ASA

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Capitalization 1 154.6 197.8 723.4 413.5 738.6 792.3
Change - 28.01% 265.64% -42.84% 78.64% 7.27%
Enterprise Value (EV) 1 73.84 141.1 624.3 346.2 672.4 733.1
Change - 91.08% 342.44% -44.54% 94.24% 9.02%
P/E ratio -0.89x -1.64x -11.7x -8.91x -10.3x -16.3x
PBR 1.15x 2.04x 5.39x 4.31x 7.83x 6.67x
PEG - 0x 0.2x 0.4x -0.3x 0.4x
Capitalization / Revenue 1.83x 3.42x 14.3x 8.56x 21.5x 11.1x
EV / Revenue 0.87x 2.44x 12.3x 7.17x 19.6x 10.2x
EV / EBITDA -0.48x -1.62x -11.8x -8.1x -11.2x -17.1x
EV / EBIT -0.45x -1.43x -10.7x -7.2x -10.3x -15.9x
EV / FCF -1.09x -2.89x -33.6x -20.1x -19.7x -13.9x
FCF Yield -91.8% -34.6% -2.98% -4.99% -5.08% -7.18%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -4.024 -1.584 -0.6725 -0.5048 -0.6908 -0.4219
Distribution rate - - - - - -
Net sales 1 84.44 57.79 50.76 48.29 34.38 71.57
EBITDA 1 -152.4 -86.88 -52.91 -42.73 -60.28 -42.78
EBIT 1 -164.6 -98.62 -58.25 -48.07 -65.28 -46.07
Net income 1 -166.4 -101.8 -60.01 -46.33 -65.73 -45.24
Net Debt 1 -80.71 -56.74 -99.11 -67.26 -66.13 -59.2
Reference price 2 3.600 2.605 7.890 4.495 7.100 6.880
Nbr of stocks (in thousands) 42,931 75,944 91,681 91,981 104,025 115,155
Announcement Date 21/04/20 21/04/21 27/04/22 20/04/23 24/04/24 11/04/25
1NOK in Million2NOK
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 13.27M
268.49x36.39x393.37x - 5.4B
14.21x2.05x8.59x - 221M
Average 141.35x 19.22x 200.98x 1.88B
Weighted average by Cap. 258.49x 35.04x 378.23x

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. NEXT Stock
  4. Valuation NEXT Biometrics Group ASA