Stock ANDF ANDD SALM
Add to a list
To use this feature you must be a member
Log inSign up

Financials ANDD SALM Oslo Bors

Equities

ANDF

NO0010829765

Fishing & Farming

End-of-day quote Oslo Bors
Other stock markets
 		5-day change 1st Jan Change
- PTS -.--% Intraday chart for ANDD SALM -.--% -.--%
29/05 Andfjord Salmon Group AS Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
29/05 Transcript : Andfjord Salmon Group AS, Q1 2024 Earnings Call, May 29, 2024

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 1,969 1,516 1,559 1,648 2,218 - -
Enterprise Value (EV) 1 1,969 1,541 1,559 1,648 2,978 3,055 3,490
P/E ratio - -42.7 x - - -18.1 x -10.3 x -15.3 x
Yield - - - - - - -
Capitalization / Revenue 10,884 x - 13,768 x 44.2 x - - 5.47 x
EV / Revenue 10,884 x - 13,768 x 44.2 x - - 8.61 x
EV / EBITDA - -46.4 x -35.8 x -56.8 x -57.3 x -42.7 x 16.9 x
EV / FCF - -6.73 x - - -3.23 x -3.76 x -4.2 x
FCF Yield - -14.9% - - -31% -26.6% -23.8%
Price to Book - 4.69 x - - 2.12 x 2.28 x 2.67 x
Nbr of stocks (in thousands) 35,792 35,934 41,039 57,013 67,619 - -
Reference price 2 55.00 42.20 38.00 28.90 32.80 32.80 32.80
Announcement Date 12/03/21 08/04/22 16/03/23 29/02/24 - - -
1NOK in Million2NOK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net sales 1 0.1809 - 0.1133 37.28 - - 405.5
EBITDA 1 - -33.23 -43.52 -29.02 -52 -71.5 207
EBIT 1 - -34.46 -54.06 -79.63 -77 -136.5 100
Operating Margin - - -47,729.88% -213.62% - - 24.66%
Earnings before Tax (EBT) 1 - -35.54 -57.42 -69.79 -103 -202 -134
Net income 1 -19.19 -35.54 -57.42 -69.79 -103 -157.5 26
Net margin -10,610.13% - -50,689.77% -187.2% - - 6.41%
EPS 2 - -0.9889 - - -1.810 -3.180 -2.150
Free Cash Flow 1 - -229.1 - - -923 -812 -831
FCF margin - - - - - - -204.93%
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - - - - -
Dividend per Share - - - - - - -
Announcement Date 12/03/21 08/04/22 16/03/23 29/02/24 - - -
1NOK in Million2NOK
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 - 0.0315 - - 0.0818 - 9.625 - 0.001 0.057 - - -
EBITDA 1 -8.335 -9.306 -7.81 -9.987 - -7.788 -11.93 - -13.14 -10.84 -13 -13 -13
EBIT 1 -8.946 -9.938 -8.36 -14.68 -21.08 -13.94 -18.09 - -19.44 -17.03 -19 -19 -19
Operating Margin - -31,550.7% - - -25,780.37% - -187.97% - -19,44,000% -29,873.68% - - -
Earnings before Tax (EBT) 1 -9.665 -10.6 -9.309 -15.53 - -14.08 -18.24 -28.3 -14.35 -15.7 -22 -28 -33
Net income 1 -9.665 -10.6 -9.309 -15.53 - -14.08 -18.24 -28.3 -14.35 -15.7 -22 -28 -33
Net margin - -33,662.89% - - - - -189.45% - -14,34,800% -27,552.63% - - -
EPS 2 -0.2690 -0.2870 -0.2523 -0.3780 - - -0.4443 - - - -0.3900 -0.4900 -0.5800
Dividend per Share - - - - - - - - - - - - -
Announcement Date 08/04/22 02/06/22 14/09/22 02/12/22 16/03/23 25/05/23 14/09/23 30/11/23 29/02/24 29/05/24 - - -
1NOK in Million2NOK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - 24.6 - - 760 837 1,272
Net Cash position 1 - - - - - - -
Leverage (Debt/EBITDA) - -0.7391 x - - -14.62 x -11.71 x 6.145 x
Free Cash Flow 1 - -229 - - -923 -812 -831
ROE (net income / shareholders' equity) - - -14.4% - - - -
ROA (Net income/ Total Assets) - - - - - - -
Assets 1 - - - - - - -
Book Value Per Share 2 - 9.000 - - 15.50 14.40 12.30
Cash Flow per Share - - - - - - -
Capex 1 - 208 - - 767 694 890
Capex / Sales - - - - - - 219.36%
Announcement Date 12/03/21 08/04/22 16/03/23 29/02/24 - - -
1NOK in Million2NOK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
32.8 NOK
Average target price
47.5 NOK
Spread / Average Target
+44.82%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Aquaculture

1st Jan change Capi.
BAKKAFROST Stock Bakkafrost
+8.46% 3.25B
EMPRESAS AQUACHILE S.A. Stock Empresas AquaChile S.A.
-.--% 1.07B
GRIEG SEAFOOD ASA Stock Grieg Seafood ASA
+6.22% 774M
RUSSIAN AQUACULTURE Stock Russian Aquaculture
-.--% 496M
SHANDONG HOMEY AQUATIC DEVELOPMENT CO.,LTD. Stock Shandong Homey Aquatic Development Co.,Ltd.
-20.17% 383M
ICELANDIC SALMON Stock Icelandic Salmon
-11.72% 377M
MÅSØVAL Stock Måsøval
+23.46% 374M
MULTIEXPORT FOODS S.A. Stock Multiexport Foods S.A.
+14.61% 349M
DAHU AQUACULTURE CO.,LTD. Stock Dahu Aquaculture Co.,Ltd.
-15.07% 348M
Aquaculture
  1. Stock Market
  2. Equities
  3. ANDF Stock
  4. ANDF Stock
  5. Financials ANDD SALM