AKER HORIZONS ASA |
Real-time
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.846 NOK | +1.93% |
|
-1.86% | -34.66% |
| 30/04 | Transcript : Aker Horizons ASA, Q1 2024 Earnings Call, Apr 30, 2024 | |
| 28/03 | Oilfield Services Provider SLB to Merge Carbon Capture Business with Aker Carbon Capture | MT |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2024 | 2025 |
|---|---|---|---|---|
| Capitalization 1 | 20,149 | 8,902 | 1,965 | - |
| Enterprise Value (EV) 1 | 25,503 | 20,192 | 4,689 | 5,991 |
| P/E ratio | - | - | - | - |
| Yield | - | - | - | - |
| Capitalization / Revenue | 16.3 x | 3.75 x | - | - |
| EV / Revenue | 20.6 x | 8.52 x | - | - |
| EV / EBITDA | -1,92,47,345 x | -2,53,98,801 x | - | - |
| EV / FCF | -49,41,432 x | - | - | - |
| FCF Yield | -0% | - | - | - |
| Price to Book | - | - | - | - |
| Nbr of stocks (in thousands) | 6,09,736 | 6,90,349 | 6,90,349 | - |
| Reference price 2 | 33.04 | 12.90 | 2.846 | 2.846 |
| Announcement Date | 15/02/22 | 28/03/23 | - | - |
1NOK in Million2NOK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2024 |
|---|---|---|---|---|
| Net sales 1 | - | 1,238 | 2,371 | - |
| EBITDA | - | -1,325 | -795 | - |
| EBIT 1 | - | -1,425 | - | - |
| Operating Margin | - | -115.11% | - | - |
| Earnings before Tax (EBT) 1 | - | -2,393 | -6,650 | - |
| Net income | - | - | - | - |
| Net margin | - | - | - | - |
| EPS | - | - | - | - |
| Free Cash Flow | - | -5,161 | - | - |
| FCF margin | - | -416.88% | - | - |
| FCF Conversion (EBITDA) | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - |
| Dividend per Share 2 | - | - | - | - |
| Announcement Date | 01/02/21 | 15/02/22 | 28/03/23 | - |
1NOK in Million2NOK
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q2 | 2022 Q3 | 2022 Q4 |
|---|---|---|---|---|---|
| Net sales | 597.5 | 51 | - | - | - |
| EBITDA | -418.5 | -48 | - | - | - |
| EBIT | - | - | - | - | - |
| Operating Margin | - | - | - | - | - |
| Earnings before Tax (EBT) | -659 | 22 | - | - | - |
| Net income | - | - | - | - | - |
| Net margin | - | - | - | - | - |
| EPS | - | - | - | - | - |
| Dividend per Share 1 | - | - | - | - | - |
| Announcement Date | 12/07/22 | 15/02/22 | 28/09/22 | 28/12/22 | 28/03/23 |
1NOK
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2024 | 2025 |
|---|---|---|---|---|
| Net Debt 1 | 5,354 | 11,290 | 2,725 | 4,026 |
| Net Cash position 1 | - | - | - | - |
| Leverage (Debt/EBITDA) | -4.041 x | -14.2 x | - | - |
| Free Cash Flow | -5,161 | - | - | - |
| ROE (net income / shareholders' equity) | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - |
| Assets | - | - | - | - |
| Book Value Per Share | - | - | - | - |
| Cash Flow per Share | - | - | - | - |
| Capex | - | - | - | - |
| Capex / Sales | - | - | - | - |
| Announcement Date | 15/02/22 | 28/03/23 | - | - |
1NOK in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
2.846
NOK
Average target price
15.13
NOK
Spread / Average Target
+431.74%
Chiffre d''affaires - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -34.66% | 177M | |
| +12.56% | 34.11B | |
| +10.78% | 23.77B | |
| -30.53% | 14.09B | |
| -9.77% | 6.45B | |
| -5.02% | 4.67B | |
| -12.34% | 3.94B | |
| -12.71% | 3.91B | |
| +8.40% | 2.91B | |
| -.--% | 2.89B |
- Stock Market
- Equities
- AKH Stock
- Financials Aker Horizons ASA
