Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
0.0872 EUR | +5.31% | -20.00% | -45.17% |
06-06 | Vow Green Metals Receives NOK70 Million Investment from Vardar, Skagerak Energi | MT |
05-23 | Vow Green Metals AS Announces Board and Committee Appointments | CI |
Valuation
Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|
Capitalization 1 | 601.8 | 363.5 | 305.7 | 214 | - |
Enterprise Value (EV) 1 | 533.6 | 320.9 | 314.3 | 121.1 | 53.26 |
P/E ratio | - | -20 x | -11.6 x | -9.54 x | -20 x |
Yield | - | - | - | - | - |
Capitalization / Revenue | - | - | - | 11.7 x | 2.56 x |
EV / Revenue | - | - | - | 6.64 x | 0.64 x |
EV / EBITDA | -49.9 x | -18.4 x | -13.1 x | -8.9 x | 15.7 x |
EV / FCF | -6.55 x | - | - | -1.1 x | -0.63 x |
FCF Yield | -15.3% | - | - | -90.8% | -158% |
Price to Book | 4.24 x | 2.89 x | 3.06 x | 1.08 x | 1.14 x |
Nbr of stocks (in thousands) | 164,894 | 165,227 | 165,227 | 202,801 | - |
Reference price 2 | 3.650 | 2.200 | 1.850 | 1.055 | 1.055 |
Announcement Date | 31/03/22 | 17/02/23 | 15/02/24 | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|
Net sales 1 | - | - | - | 18.24 | 83.47 |
EBITDA 1 | -10.69 | -17.41 | -23.91 | -13.61 | 3.397 |
EBIT 1 | -10.72 | -17.68 | -24.69 | -25.11 | -14.1 |
Operating Margin | - | - | - | -137.68% | -16.9% |
Earnings before Tax (EBT) 1 | -10.73 | -17.37 | -25.97 | -26.36 | -13.21 |
Net income 1 | -10.73 | -17.37 | -25.97 | -23.83 | -12.25 |
Net margin | - | - | - | -130.68% | -14.67% |
EPS 2 | - | -0.1100 | -0.1600 | -0.1105 | -0.0527 |
Free Cash Flow 1 | -81.44 | - | - | -110 | -84 |
FCF margin | - | - | - | -603.22% | -100.63% |
FCF Conversion (EBITDA) | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - |
Dividend per Share 2 | - | - | - | - | - |
Announcement Date | 31/03/22 | 17/02/23 | 15/02/24 | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2021 S2 | 2022 S1 | 2022 S2 | 2023 S1 | 2023 S2 | 2024 S1 | 2024 S2 |
---|---|---|---|---|---|---|---|
Net sales 1 | - | - | - | - | - | 6 | 13 |
EBITDA 1 | - | -6.694 | - | - | -14.52 | -10 | -4 |
EBIT 1 | -10.55 | -6.826 | - | - | -15.16 | -14 | -11 |
Operating Margin | - | - | - | - | - | -233.33% | -84.62% |
Earnings before Tax (EBT) | - | - | - | -9.544 | - | - | - |
Net income 1 | -10.55 | -6.843 | - | -9.544 | -16.42 | -15 | -9 |
Net margin | - | - | - | - | - | -250% | -69.23% |
EPS 2 | - | -0.0415 | - | - | - | -0.1000 | - |
Dividend per Share | - | - | - | - | - | - | - |
Announcement Date | 31/03/22 | 26/08/22 | 17/02/23 | 24/08/23 | 15/02/24 | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|
Net Debt 1 | - | - | 8.68 | - | - |
Net Cash position 1 | 68.1 | 42.6 | - | 92.8 | 161 |
Leverage (Debt/EBITDA) | - | - | -0.363 x | - | - |
Free Cash Flow 1 | -81.4 | - | - | -110 | -84 |
ROE (net income / shareholders' equity) | - | - | - | - | - |
ROA (Net income/ Total Assets) | - | - | - | - | - |
Assets 1 | - | - | - | - | - |
Book Value Per Share 2 | 0.8600 | 0.7600 | 0.6100 | 0.9800 | 0.9300 |
Cash Flow per Share | - | - | - | - | - |
Capex | 73.8 | - | - | - | - |
Capex / Sales | - | - | - | - | - |
Announcement Date | 31/03/22 | 17/02/23 | 15/02/24 | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
-11.30% | 62.21B | |
+2.23% | 59.1B | |
+26.49% | 39.96B | |
+13.93% | 31.41B | |
+10.96% | 28.67B | |
+13.73% | 20.62B | |
+13.38% | 19.23B | |
+75.71% | 17.79B | |
+36.78% | 17.08B |
- Stock Market
- Equities
- VGM Stock
- 9G5 Stock
- Financials Vow Green Metals