Company Valuation: Hynion

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023
Market Cap 1 127.3 67.58 39.07
Change - -46.92% -42.19%
Enterprise Value (EV) 1 87.53 27.23 27.13
Change - -68.88% -0.38%
P/E -7.58x -2.32x -1.21x
PBR 2.26x 1.21x 1.51x
PEG - 0.27x -0.13x
Capitalization / Revenue 73.9x 16.3x 8.44x
EV / Revenue 50.8x 6.55x 5.86x
EV / EBITDA -5.31x -1.03x -1.01x
EV / EBIT -5.18x -0.96x -0.95x
EV / FCF - - -
FCF Yield - - -
Dividend per Share 2 - - -
Rate of return - - -
EPS 2 -0.301 -0.2751 -0.301
Distribution rate - - -
Net sales 1 1.722 4.156 4.631
EBITDA 1 -16.48 -26.55 -26.77
EBIT 1 -16.9 -28.26 -28.59
Net income 1 -16.81 -29.19 -32.22
Net Debt 1 -39.79 -40.35 -11.94
Reference price 2 2.2800 0.6370 0.3650
Nbr of stocks (in thousands) 55,841 1,06,098 1,07,042
Announcement Date 15/02/22 01/03/23 01/03/24
1NOK in Million2NOK
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 15.84L
-26.63x5.83x37.49x-.--% 90Cr
-2.94x1.22x-25.25x - 19Cr
-2.77x - - - 7.89Cr
Average -10.78x 3.52x 6.12x 0% 29.33Cr
Weighted average by Cap. -21.12x 5.02x 26.43x 0%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!