Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
12.1 NOK | +0.83% | +1.68% | -7.63% |
17/06 | ABL Group Closes Purchase of Norway's Ross Offshore | MT |
17/06 | ABL Group ASA (OB:ABL) completed the acquisition of Ross Offshore AS from Moreld AS. | CI |
Valuation
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Capitalization 1 | 74.21 | 114.5 | 163.1 | 159 | 144.1 | - | - |
Enterprise Value (EV) 1 | 74.21 | 110.1 | 154.2 | 150.4 | 132.8 | 132.8 | 132.3 |
P/E ratio | - | 59 x | 25.9 x | 18.4 x | 11.6 x | 8.54 x | 7.45 x |
Yield | - | 4.78% | 3.72% | 4.94% | 8.08% | 10.2% | 11.1% |
Capitalization / Revenue | 0.96 x | 0.76 x | 0.97 x | 0.63 x | 0.5 x | 0.46 x | 0.42 x |
EV / Revenue | 0.96 x | 0.73 x | 0.92 x | 0.6 x | 0.46 x | 0.42 x | 0.39 x |
EV / EBITDA | - | 9.86 x | 9.73 x | 6.05 x | 5.65 x | 4.6 x | 3.99 x |
EV / FCF | - | -153 x | 9.2 x | 16.5 x | 13.3 x | 9.49 x | 8.27 x |
FCF Yield | - | -0.65% | 10.9% | 6.07% | 7.53% | 10.5% | 12.1% |
Price to Book | - | 1.71 x | 2.37 x | 1.5 x | 1.47 x | 1.45 x | 1.44 x |
Nbr of stocks (in thousands) | 70,316 | 96,923 | 1,04,770 | 1,23,350 | 1,28,302 | - | - |
Reference price 2 | 1.055 | 1.181 | 1.556 | 1.289 | 1.123 | 1.123 | 1.123 |
Announcement Date | 25/02/21 | 25/02/22 | 27/02/23 | 22/02/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Net sales 1 | 77.02 | 150.7 | 167.9 | 251.2 | 288.7 | 316.5 | 342.4 |
EBITDA 1 | - | 11.16 | 15.86 | 24.87 | 23.5 | 28.88 | 33.13 |
EBIT 1 | - | 9.644 | 15.26 | 20.75 | 17.98 | 22.78 | 27.03 |
Operating Margin | - | 6.4% | 9.09% | 8.26% | 6.23% | 7.2% | 7.89% |
Earnings before Tax (EBT) 1 | - | 6.184 | 10.65 | 12.44 | 16.05 | 21.86 | 26.09 |
Net income 1 | 1.513 | 3.218 | 6.253 | 8.677 | 12.57 | 17.1 | 19.58 |
Net margin | 1.96% | 2.13% | 3.72% | 3.45% | 4.35% | 5.4% | 5.72% |
EPS 2 | - | 0.0200 | 0.0600 | 0.0700 | 0.0967 | 0.1316 | 0.1507 |
Free Cash Flow 1 | - | -0.721 | 16.77 | 9.131 | 10 | 14 | 16 |
FCF margin | - | -0.48% | 9.99% | 3.63% | 3.46% | 4.42% | 4.67% |
FCF Conversion (EBITDA) | - | - | 105.78% | 36.71% | 42.55% | 48.48% | 48.3% |
FCF Conversion (Net income) | - | - | 268.22% | 105.23% | 79.56% | 81.89% | 81.73% |
Dividend per Share 2 | - | 0.0565 | 0.0579 | 0.0637 | 0.0908 | 0.1148 | 0.1249 |
Announcement Date | 25/02/21 | 25/02/22 | 27/02/23 | 22/02/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 37.99 | 37.8 | 39.64 | 41.37 | 44.1 | - | - | 70.4 | 67.72 | 68.91 | 73.9 | 77.16 | 73.41 | - |
EBITDA 1 | 2.139 | 2.914 | 3.615 | 4.625 | - | 3.348 | - | 8.003 | 6.233 | 4.766 | 6.196 | 6.788 | 6.256 | - |
EBIT 1 | 1.968 | 2.505 | 3.351 | 4.675 | 3.962 | - | - | 6.838 | 5.01 | 3.372 | 4.646 | 5.238 | 4.706 | - |
Operating Margin | 5.18% | 6.63% | 8.45% | 11.3% | 8.98% | - | - | 9.71% | 7.4% | 4.89% | 6.29% | 6.79% | 6.41% | - |
Earnings before Tax (EBT) 1 | 0.495 | 2.408 | 3.151 | 2.847 | - | - | - | - | 2.079 | 2.217 | 4.855 | 5.265 | 4.766 | 5.692 |
Net income 1 | -0.143 | 1.145 | 2.974 | 2.145 | - | - | 2.714 | - | 0.543 | 1.953 | 3.884 | 4.212 | 3.812 | 4.554 |
Net margin | -0.38% | 3.03% | 7.5% | 5.19% | - | - | - | - | 0.8% | 2.83% | 5.26% | 5.46% | 5.19% | - |
EPS 2 | - | - | 0.0100 | 0.0200 | - | - | 0.0200 | - | - | 0.0151 | 0.0301 | 0.0326 | 0.0296 | 0.0353 |
Dividend per Share 2 | - | 0.0282 | - | - | - | - | - | - | 0.0318 | - | 0.0382 | - | 0.0734 | - |
Announcement Date | 27/10/21 | 25/02/22 | 29/04/22 | 30/08/22 | 03/11/22 | 27/02/23 | 31/08/23 | 26/10/23 | 22/02/24 | - | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - | - |
Net Cash position 1 | - | 4.32 | 8.85 | 8.59 | 11.3 | 11.3 | 11.8 |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
Free Cash Flow 1 | - | -0.72 | 16.8 | 9.13 | 10 | 14 | 16 |
ROE (net income / shareholders' equity) | - | 4.9% | 10.5% | 15.2% | 12.6% | 17.1% | 19.5% |
ROA (Net income/ Total Assets) | - | 2.75% | 5.88% | 8.39% | 6.21% | 7.85% | 8.91% |
Assets 1 | - | 117.1 | 106.4 | 103.4 | 202.4 | 217.7 | 219.8 |
Book Value Per Share 2 | - | 0.6900 | 0.6600 | 0.8600 | 0.7700 | 0.7700 | 0.7800 |
Cash Flow per Share | - | - | - | - | - | - | - |
Capex 1 | - | 0.53 | 1.86 | 2.42 | 2.17 | 2.35 | 2.5 |
Capex / Sales | - | 0.35% | 1.11% | 0.96% | 0.75% | 0.74% | 0.73% |
Announcement Date | 25/02/21 | 25/02/22 | 27/02/23 | 22/02/24 | - | - | - |
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. | |
---|---|---|
-7.63% | 14Cr | |
-13.02% | 6.12TCr | |
+1.08% | 5.93TCr | |
+23.08% | 3.9TCr | |
+9.15% | 3.13TCr | |
+10.54% | 2.85TCr | |
+13.03% | 2.05TCr | |
+15.58% | 1.92TCr | |
+71.48% | 1.73TCr | |
+33.33% | 1.7TCr |
- Stock Market
- Equities
- AQUA Stock
- Financials ABL Group ASA