NORDIC UNMANNED ASA |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.42 NOK | +5.00% |
|
-10.64% | -9.97% |
| 11/04 | Nordic Unmanned ASA Appoints Viggo Tjelta as Chair of the Board | CI |
| 11/04 | Nordic Unmanned Names New Chair | MT |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 |
|---|---|---|---|
| Capitalization 1 | 60.42 | 85.91 | 24.36 |
| Enterprise Value (EV) 2 | 32.54 | 129.7 | 37.64 |
| P/E ratio | 24.4 x | -2.64 x | -0.85 x |
| Yield | - | - | - |
| Capitalization / Revenue | 0.92 x | 0.82 x | 1.51 x |
| EV / Revenue | 0.5 x | 1.23 x | 2.34 x |
| EV / EBITDA | 32.4 x | -5.2 x | -3.43 x |
| EV / FCF | -6,53,297 x | -5,96,460 x | -23,86,866 x |
| FCF Yield | -0% | -0% | -0% |
| Price to Book | 0.52 x | 0.29 x | 1.06 x |
| Nbr of stocks (in thousands) | 20,120 | 26,289 | 42,464 |
| Reference price 3 | 3.003 | 3.268 | 0.5737 |
| Announcement Date | 21/04/21 | 01/04/22 | 09/05/23 |
1EUR in Million2NOK in Million3EUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|
| Net sales 1 | 30.97 | 65.32 | 105 | 16.1 |
| EBITDA 1 | -1.044 | 1.004 | -24.92 | -10.98 |
| EBIT 1 | -3.128 | -2.479 | -41.13 | -14.5 |
| Operating Margin | -10.1% | -3.8% | -39.16% | -90.08% |
| Earnings before Tax (EBT) 1 | -3.025 | -3.509 | -40.3 | -17.99 |
| Net income 1 | 0.7576 | 2.474 | -32.49 | -19.58 |
| Net margin | 2.45% | 3.79% | -30.93% | -121.62% |
| EPS | - | 0.1230 | -1.236 | -0.6741 |
| Free Cash Flow | - | -49.81 | -217.5 | -15.77 |
| FCF margin | - | -76.25% | -207.05% | -97.97% |
| FCF Conversion (EBITDA) | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | 21/04/21 | 21/04/21 | 01/04/22 | 09/05/23 |
1NOK in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|
| Net Debt 1 | 17.3 | - | 43.8 | 13.3 |
| Net Cash position 1 | - | 27.9 | - | - |
| Leverage (Debt/EBITDA) | -16.6 x | - | -1.758 x | -1.21 x |
| Free Cash Flow | - | -49.8 | -217 | -15.8 |
| ROE (net income / shareholders' equity) | - | 3.76% | -15.4% | -77.8% |
| ROA (Net income/ Total Assets) | - | -1.47% | -8.14% | -19.8% |
| Assets 1 | - | -168.6 | 399.1 | 98.8 |
| Book Value Per Share | - | 5.790 | 11.40 | 0.5400 |
| Cash Flow per Share | - | 2.650 | 2.130 | 0.0200 |
| Capex | - | 45.7 | 133 | 8.16 |
| Capex / Sales | - | 70.02% | 126.7% | 50.66% |
| Announcement Date | 21/04/21 | 21/04/21 | 01/04/22 | 09/05/23 |
1NOK in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -9.97% | 7.7M | |
| -13.01% | 2.21B | |
| -21.41% | 610M | |
| -15.68% | 360M | |
| +28.41% | 83.94M |
- Stock Market
- Equities
- NUMND Stock
- Financials Nordic Unmanned ASA
