Financials Skandia GreenPower

Equities

SKAND

NO0010931207

Electric Utilities

Market Closed - Oslo Bors 15:45:00 10/05/2024 BST 5-day change 1st Jan Change
0.898 NOK +15.13% Intraday chart for Skandia GreenPower +51.18% +47.21%

Valuation

Fiscal Period: December 2021 2022 2023
Capitalization 1 134.9 33.07 34.55
Enterprise Value (EV) 1 4.998 -88.02 0.0757
P/E ratio -7.45 x -0.26 x -2.5 x
Yield - - -
Capitalization / Revenue 0.4 x 0.06 x 0.14 x
EV / Revenue 0.01 x -0.16 x 0 x
EV / EBITDA -0.22 x 2.79 x -0.01 x
EV / FCF -0.64 x -9.26 x -0 x
FCF Yield -155% -10.8% -84,959%
Price to Book 0.89 x 1.71 x 2.32 x
Nbr of stocks (in thousands) 16,451 16,451 56,636
Reference price 2 8.200 2.010 0.6100
Announcement Date 05/05/22 27/04/23 14/03/24
1NOK in Million2NOK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 183.1 234.2 98.46 335.6 551.5 245.5
EBITDA 1 2.638 -3.124 -2.18 -23.24 -31.5 -10.76
EBIT 1 -7.677 -3.684 -2.795 -23.98 -53.3 -15.84
Operating Margin -4.19% -1.57% -2.84% -7.15% -9.67% -6.45%
Earnings before Tax (EBT) 1 -8.5 -3.885 -4.471 -23.22 -111.5 -14.26
Net income 1 -6.671 -2.996 -3.353 -18.12 -127.7 -13.8
Net margin -3.64% -1.28% -3.41% -5.4% -23.16% -5.62%
EPS 2 -0.6941 -0.4986 -0.5094 -1.101 -7.764 -0.2437
Free Cash Flow 1 15.31 -4.666 -33.11 -7.764 9.503 -64.35
FCF margin 8.36% -1.99% -33.63% -2.31% 1.72% -26.21%
FCF Conversion (EBITDA) 580.54% - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 17/02/21 17/02/21 30/04/21 05/05/22 27/04/23 14/03/24
1NOK in Million2NOK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 32.7 27.3 6.16 130 121 34.5
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 15.3 -4.67 -33.1 -7.76 9.5 -64.4
ROE (net income / shareholders' equity) -26.6% -14.5% -14.1% -20% -153% -80.6%
ROA (Net income/ Total Assets) -5.96% -2.18% -1.93% -7.32% -11.3% -4.83%
Assets 1 111.9 137.7 173.4 247.4 1,128 285.7
Book Value Per Share 2 2.300 3.180 4.340 9.250 1.180 0.2600
Cash Flow per Share 2 3.410 4.550 0.9400 7.900 7.360 0.6100
Capex 1 21.5 25.6 34.8 0.48 0.13 -
Capex / Sales 11.74% 10.93% 35.32% 0.14% 0.02% -
Announcement Date 17/02/21 17/02/21 30/04/21 05/05/22 27/04/23 14/03/24
1NOK in Million2NOK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. SKAND Stock
  4. Financials Skandia GreenPower