Financials Nordic Fibreboard

Equities

SKN1T

EE3100092503

Forest & Wood Products

Market Closed - Nasdaq Tallinn 13:04:38 07/06/2024 BST 5-day change 1st Jan Change
1 EUR 0.00% Intraday chart for Nordic Fibreboard -2.91% +11.11%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1.611 1.845 2.025 8.773 7.198 4.049
Enterprise Value (EV) 1 6.321 6.477 5.248 11.94 10.36 7.257
P/E ratio -1.79 x -1.32 x 1.89 x 7.3 x 5.93 x -5.94 x
Yield - - - - - -
Capitalization / Revenue 0.11 x 0.14 x 0.2 x 0.87 x 0.65 x 0.53 x
EV / Revenue 0.43 x 0.49 x 0.51 x 1.18 x 0.94 x 0.94 x
EV / EBITDA 89 x -223 x 7.96 x 7.98 x 10.9 x 55.4 x
EV / FCF 7.91 x 4.72 x 14.5 x -46 x -37.9 x 11.6 x
FCF Yield 12.6% 21.2% 6.87% -2.18% -2.64% 8.61%
Price to Book 0.56 x 1.2 x 0.76 x 2.28 x 1.42 x 0.92 x
Nbr of stocks (in thousands) 4,499 4,499 4,499 4,499 4,499 4,499
Reference price 2 0.3580 0.4100 0.4500 1.950 1.600 0.9000
Announcement Date 29/04/19 30/06/20 27/04/21 21/06/22 27/04/23 30/04/24
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 14.8 13.33 10.27 10.1 11.07 7.704
EBITDA 1 0.071 -0.029 0.659 1.495 0.949 0.131
EBIT 1 -0.643 -0.698 0.173 1.05 0.5 -0.321
Operating Margin -4.35% -5.24% 1.68% 10.4% 4.52% -4.17%
Earnings before Tax (EBT) 1 -0.89 -1.127 1.074 1.202 1.234 -0.682
Net income 1 -0.891 -1.398 1.074 1.202 1.234 -0.682
Net margin -6.02% -10.49% 10.46% 11.91% 11.14% -8.85%
EPS 2 -0.2000 -0.3107 0.2387 0.2672 0.2700 -0.1516
Free Cash Flow 1 0.7986 1.373 0.3608 -0.2596 -0.2735 0.6251
FCF margin 5.4% 10.3% 3.51% -2.57% -2.47% 8.11%
FCF Conversion (EBITDA) 1,124.82% - 54.74% - - 477.19%
FCF Conversion (Net income) - - 33.59% - - -
Dividend per Share - - - - - -
Announcement Date 29/04/19 30/06/20 27/04/21 21/06/22 27/04/23 30/04/24
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 4.71 4.63 3.22 3.16 3.16 3.21
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 66.34 x -159.7 x 4.891 x 2.116 x 3.333 x 24.49 x
Free Cash Flow 1 0.8 1.37 0.36 -0.26 -0.27 0.63
ROE (net income / shareholders' equity) -26.8% -50.7% 51.3% 37% 27.6% -14.4%
ROA (Net income/ Total Assets) -3.78% -4.51% 1.3% 8.35% 3.58% -2.24%
Assets 1 23.55 31.01 82.92 14.39 34.5 30.45
Book Value Per Share 2 0.6400 0.3400 0.5900 0.8600 1.130 0.9800
Cash Flow per Share 2 0.0100 0 0.0100 0.0100 0 0
Capex 1 0.03 0.13 0.08 0.64 0.25 0.25
Capex / Sales 0.2% 1% 0.76% 6.37% 2.29% 3.26%
Announcement Date 29/04/19 30/06/20 27/04/21 21/06/22 27/04/23 30/04/24
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. SKN1T Stock
  4. Financials Nordic Fibreboard
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW