Stock NOD NORDIC SEMICONDUCTOR
Add to a list
To use this feature you must be a member
Log inSign up

Financials Nordic Semiconductor

Equities

NOD

NO0003055501

Semiconductors

Market Closed - Oslo Bors
Other stock markets
 15:45:00 26/04/2024 BST 		5-day change 1st Jan Change
116.4 NOK -2.88% Intraday chart for Nordic Semiconductor +30.93% -7.62%
04-25 The specter of stagflation rears its ugly head again Our Logo
04-24 Nordic Shares Declined Wednesday; Svenska Handelsbnkn Ser A Fell Furthest DJ

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 9,784 26,353 56,830 31,299 24,190 22,343 - -
Enterprise Value (EV) 1 9,027 24,491 54,571 27,611 22,748 20,545 19,570 18,873
P/E ratio 144 x 81.5 x 91.5 x 25 x 296 x -66.5 x 61.7 x 27.5 x
Yield - - - - - - 0.13% 0.71%
Capitalization / Revenue 3.67 x 7.57 x 10.6 x 3.9 x 4.19 x 4.16 x 3.2 x 2.78 x
EV / Revenue 3.39 x 7.03 x 10.1 x 3.44 x 3.94 x 3.83 x 2.81 x 2.35 x
EV / EBITDA 29.8 x 37.1 x 49.6 x 13 x 43.7 x 290 x 21.2 x 13.4 x
EV / FCF -67.5 x 104 x 96 x 23.8 x -12.4 x 78.8 x 22.1 x 34.6 x
FCF Yield -1.48% 0.96% 1.04% 4.19% -8.09% 1.27% 4.52% 2.89%
Price to Book 3.8 x 7.69 x 14.4 x 5.24 x 3.8 x 3.58 x 3.37 x 3.07 x
Nbr of stocks (in thousands) 175,662 190,962 190,963 190,963 191,986 191,951 - -
Reference price 2 55.70 138.0 297.6 163.9 126.0 116.4 116.4 116.4
Announcement Date 07/02/20 04/02/21 03/02/22 07/02/23 06/02/24 - - -
1NOK in Million2NOK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,664 3,483 5,382 8,027 5,768 5,366 6,974 8,039
EBITDA 1 303 660 1,099 2,125 520.9 70.88 924 1,407
EBIT 1 85.64 392.9 766.3 1,670 49.96 -405.8 514.9 1,061
Operating Margin 3.22% 11.28% 14.24% 20.81% 0.87% -7.56% 7.38% 13.19%
Earnings before Tax (EBT) 1 89.65 369 769.3 1,727 128.5 -387.3 550.3 1,131
Net income 1 67.68 330 627.4 1,264 81.28 -384.5 385.3 844.2
Net margin 2.54% 9.47% 11.66% 15.75% 1.41% -7.17% 5.52% 10.5%
EPS 2 0.3879 1.693 3.253 6.562 0.4250 -1.752 1.888 4.228
Free Cash Flow 1 -133.7 234.5 568.5 1,158 -1,841 260.8 885.3 546.1
FCF margin -5.02% 6.73% 10.56% 14.42% -31.92% 4.86% 12.69% 6.79%
FCF Conversion (EBITDA) - 35.53% 51.71% 54.47% - 367.95% 95.81% 38.83%
FCF Conversion (Net income) - 71.06% 90.62% 91.57% - - 229.79% 64.69%
Dividend per Share 2 - - - - - - 0.1472 0.8248
Announcement Date 07/02/20 04/02/21 03/02/22 07/02/23 06/02/24 - - -
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 2025 Q1 2025 Q2
Net sales 1 1,509 1,721 2,037 2,144 1,978 1,537 1,623 1,478 1,149 814.3 1,377 1,564 1,515 1,178 -
EBITDA 1 373.3 514 528.3 638.1 401.7 153.9 300.2 140.6 -73.19 -249.5 84.22 163.3 127 -76.1 -
EBIT 1 284.1 420 420.9 514.7 279.2 32.22 185.1 22.98 -191.5 -366 -21.77 73.02 17.26 -185.4 -
Operating Margin 18.83% 24.41% 20.67% 24% 14.12% 2.1% 11.4% 1.55% -16.66% -44.95% -1.58% 4.67% 1.14% -15.74% -
Earnings before Tax (EBT) 1 286.7 417.7 474.6 544.1 256.1 88.73 206.1 18.66 -186.8 -334.8 -60.28 43.88 30.69 14.87 155.2
Net income 1 236.5 317 335.7 256.4 324.9 32.14 166.9 12.89 -132 -281.2 -16.07 58.22 15.73 -62.88 121.1
Net margin 15.67% 18.43% 16.49% 11.96% 16.43% 2.09% 10.28% 0.87% -11.48% -34.54% -1.17% 3.72% 1.04% -5.34% -
EPS 2 1.225 1.644 1.740 1.326 1.685 0.1691 0.8631 0.0657 -0.6906 -1.465 -0.2772 0.1442 0.1500 -0.3240 0.6300
Dividend per Share 2 - - - - - - - - - - - - - - -
Announcement Date 03/02/22 28/04/22 11/07/22 20/10/22 07/02/23 20/04/23 10/07/23 17/10/23 06/02/24 24/04/24 - - - - -
1NOK in Million2NOK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 758 1,861 2,260 3,688 1,442 1,798 2,773 3,470
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 -134 235 568 1,158 -1,841 261 885 546
ROE (net income / shareholders' equity) 3.23% 12.1% 16.5% 23.5% 1.29% -5.67% 6.75% 12.1%
ROA (Net income/ Total Assets) 2.5% - 12.8% 17.8% 0.93% -3.47% 6.53% 8.88%
Assets 1 2,704 - 4,904 7,095 8,704 11,064 5,901 9,507
Book Value Per Share 2 14.70 17.90 20.70 31.30 33.20 32.50 34.60 37.90
Cash Flow per Share 2 1.270 2.890 4.330 6.010 -6.580 1.920 5.250 5.440
Capex 1 357 215 268 315 271 285 332 384
Capex / Sales 13.41% 6.17% 4.98% 3.93% 4.7% 5.3% 4.76% 4.77%
Announcement Date 07/02/20 04/02/21 03/02/22 07/02/23 06/02/24 - - -
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 Nordic Semiconductor

Trading Rating
Investor Rating
ESG Refinitiv
C+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
12
Last Close Price
116.4 NOK
Average target price
121.1 NOK
Spread / Average Target
+4.03%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Integrated Circuits

1st Jan change Capi.
NORDIC SEMICONDUCTOR Stock Nordic Semiconductor
-7.62% 2.02B
MEDIATEK INC. Stock MediaTek Inc.
-0.99% 49.04B
SKYWORKS SOLUTIONS, INC. Stock Skyworks Solutions, Inc.
-7.22% 16.73B
NOVATEK MICROELECTRONICS CORP. Stock Novatek Microelectronics Corp.
+16.63% 11.25B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD. Stock Wus Printed Circuit (Kunshan) Co., Ltd.
+49.91% 8.75B
UNIMICRON TECHNOLOGY CORP. Stock Unimicron Technology Corp.
+3.69% 8.53B
AVARY HOLDING(SHENZHEN)CO., LIMITED Stock Avary Holding(Shenzhen)Co., Limited
+6.14% 7.56B
UNIVERSAL DISPLAY CORPORATION Stock Universal Display Corporation
-17.23% 7.51B
GLOBALWAFERS CO., LTD. Stock GlobalWafers Co., Ltd.
-12.95% 6.83B
UNIGROUP GUOXIN MICROELECTRONICS CO., LTD. Stock Unigroup Guoxin Microelectronics Co., Ltd.
-14.19% 6.74B
Integrated Circuits
  1. Stock Market
  2. Equities
  3. NOD Stock
  4. Financials Nordic Semiconductor