Financials Cyviz

Equities

CYVIZ

NO0010015175

IT Services & Consulting

Market Closed - Oslo Bors 08:15:00 06/05/2024 pm IST 5-day change 1st Jan Change
35.2 NOK +0.28% Intraday chart for Cyviz +4.76% -12.00%

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025
Capitalization 1 463.3 624.7 496.1 515.4 453.6 -
Enterprise Value (EV) 1 463.3 586.2 432 515.4 467.3 415.3
P/E ratio - -21 x -29.4 x - 16.1 x 8.54 x
Yield - - - - - -
Capitalization / Revenue 2.13 x 1.94 x 1.02 x 0.88 x 0.68 x 0.6 x
EV / Revenue 2.13 x 1.82 x 0.89 x 0.88 x 0.7 x 0.55 x
EV / EBITDA - -39.7 x 38.9 x 18.5 x 7.53 x 4.26 x
EV / FCF - -1,23,86,606 x - - - -
FCF Yield - -0% - - - -
Price to Book - 5.08 x 4.94 x - 3.61 x 2.51 x
Nbr of stocks (in thousands) 11,736 12,886 12,886 12,886 12,886 -
Reference price 2 39.48 48.48 38.50 40.00 35.20 35.20
Announcement Date 25/02/21 06/05/22 10/02/23 08/02/24 - -
1NOK in Million2NOK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025
Net sales 1 217 322.7 486 585.4 670 750
EBITDA 1 - -14.78 11.1 27.9 62.03 97.5
EBIT 1 - -31.46 -9 4.591 39.27 72.85
Operating Margin - -9.75% -1.85% 0.78% 5.86% 9.71%
Earnings before Tax (EBT) 1 - -28.61 -18.72 4.096 37.08 70.01
Net income 1 -33.11 -29.76 -17.37 3.696 28.92 54.61
Net margin -15.25% -9.22% -3.57% 0.63% 4.32% 7.28%
EPS 2 - -2.310 -1.309 - 2.180 4.120
Free Cash Flow - -47.32 - - - -
FCF margin - -14.67% - - - -
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share 2 - - - - - -
Announcement Date 25/02/21 06/05/22 10/02/23 08/02/24 - -
1NOK in Million2NOK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025
Net Debt 1 - - - - 13.7 -
Net Cash position 1 - 38.5 64.1 - - 38.2
Leverage (Debt/EBITDA) - - - - 0.2213 x -
Free Cash Flow - -47.3 - - - -
ROE (net income / shareholders' equity) - -26% -15.5% 3.78% 26% 35.7%
ROA (Net income/ Total Assets) - - - - - -
Assets 1 - - - - - -
Book Value Per Share 2 - 9.540 7.800 - 9.760 14.00
Cash Flow per Share - - - - - -
Capex 1 - 25.2 31.4 - 4 5.25
Capex / Sales - 7.81% 6.45% - 0.6% 0.7%
Announcement Date 25/02/21 06/05/22 10/02/23 08/02/24 - -
1NOK in Million2NOK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
35.2 NOK
Average target price
61 NOK
Spread / Average Target
+73.30%
Consensus

Annual profits - Rate of surprise

-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW