NORSK TITANIUM |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.55 NOK | +0.79% |
|
-4.49% | -19.05% |
| 06-06 | Norsk Titanium Concludes NOK27.5 Million Subsequent Share Offer | MT |
| 06-04 | Norsk Titanium Receives an Additional Production Contract for Silicon Wafer Carrier Trays from Hittech Bicha B.V | CI |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,229 | 608.8 | 850.6 | 1,699 | - | - |
| Enterprise Value (EV) 1 | 1,031 | 549 | 850.6 | 1,380 | 1,623 | 1,550 |
| P/E ratio | -12.5 x | -8.72 x | -7.16 x | -4.77 x | -11.9 x | 5.96 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 25.9 x | 17.9 x | 30.9 x | 11.2 x | 3.7 x | 1.05 x |
| EV / Revenue | 21.7 x | 16.1 x | 30.9 x | 9.07 x | 3.54 x | 0.96 x |
| EV / EBITDA | -6.79 x | -2.75 x | -3.32 x | -5.67 x | -13.9 x | 3.29 x |
| EV / FCF | -5.53 x | - | - | -4.84 x | -6.98 x | 20.9 x |
| FCF Yield | -18.1% | - | - | -20.7% | -14.3% | 4.78% |
| Price to Book | 6.01 x | - | - | 5.96 x | 7.94 x | 3.41 x |
| Nbr of stocks (in thousands) | 211,896 | 239,674 | 270,018 | 666,337 | - | - |
| Reference price 2 | 5.802 | 2.540 | 3.150 | 2.550 | 2.550 | 2.550 |
| Announcement Date | 08/03/22 | 09/03/23 | 24/04/24 | - | - | - |
1NOK in Million2NOK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 8.281 | 47.48 | 34.03 | 27.52 | 152.3 | 459 | 1,614 |
| EBITDA 1 | - | -151.9 | -199.9 | -256.3 | -243.6 | -117 | 470.3 |
| EBIT 1 | - | -182 | -227.6 | -277.4 | -265 | -138.4 | 448.9 |
| Operating Margin | - | -383.24% | -668.75% | -1,007.99% | -174.04% | -30.14% | 27.81% |
| Earnings before Tax (EBT) 1 | - | -145.4 | -99.96 | -293.1 | -265 | -138.4 | 448.9 |
| Net income 1 | -363.6 | -144.6 | -99.96 | -293.4 | -265 | -138.4 | 342 |
| Net margin | -4,390.58% | -304.51% | -293.75% | -1,066.23% | -174.04% | -30.14% | 21.19% |
| EPS 2 | - | -0.4637 | -0.2913 | -0.4399 | -0.5345 | -0.2140 | 0.4280 |
| Free Cash Flow 1 | - | -186.4 | - | - | -285.4 | -232.6 | 74 |
| FCF margin | - | -392.69% | - | - | -187.45% | -50.67% | 4.58% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | 15.73% |
| FCF Conversion (Net income) | - | - | - | - | - | - | 21.63% |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Announcement Date | 15/03/21 | 08/03/22 | 09/03/23 | 24/04/24 | - | - | - |
1NOK in Million2NOK
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - |
| Net Cash position 1 | - | 199 | 59.8 | - | 319 | 76.3 | 150 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | -186 | - | - | -285 | -233 | 74 |
| ROE (net income / shareholders' equity) | - | - | -36.4% | - | -144% | -45% | 83.7% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share 2 | - | 0.9700 | - | - | 0.4300 | 0.3200 | 0.7500 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | - | 3.65 | 6.74 | - | 10.6 | 21.3 | 21.1 |
| Capex / Sales | - | 7.69% | 19.81% | - | 6.99% | 4.64% | 1.31% |
| Announcement Date | 15/03/21 | 08/03/22 | 09/03/23 | 24/04/24 | - | - | - |
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
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -19.05% | 159M | |
| -.--% | 7.63B | |
| -32.80% | 5.17B | |
| -8.38% | 3.7B | |
| -1.36% | 3.43B | |
| -28.01% | 3.43B | |
| +14.42% | 3.44B | |
| -23.78% | 3.2B | |
| -28.43% | 2.19B | |
| +18.55% | 1.83B |
- Stock Market
- Equities
- NTI Stock
- Financials Norsk Titanium
