SALMON EVOLUTION ASA |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.69 NOK | -0.77% |
|
+5.20% | +13.42% |
| 07/05 | Transcript : Salmon Evolution ASA, Q1 2024 Earnings Call, May 07, 2024 | |
| 07/05 | Salmon Evolution ASA Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,505 | 2,673 | 2,859 | 2,806 | 3,183 | - | - |
| Enterprise Value (EV) 1 | 899 | 2,403 | 3,162 | 3,093 | 4,103 | 5,335 | 5,923 |
| P/E ratio | -52.7 x | -78.2 x | -82.7 x | -18.3 x | 72.8 x | 34.1 x | 15.1 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 2,138 x | 218 x | 60 x | 16.7 x | 5.45 x | 4.06 x | 2.86 x |
| EV / Revenue | 1,277 x | 196 x | 66.3 x | 18.4 x | 7.02 x | 6.8 x | 5.33 x |
| EV / EBITDA | -52.5 x | -67.5 x | -46.2 x | -36.8 x | 27.6 x | 19.9 x | 14.4 x |
| EV / FCF | -5.12 x | -2.73 x | -3.62 x | -7.7 x | -5.51 x | -4.23 x | -6.51 x |
| FCF Yield | -19.5% | -36.7% | -27.7% | -13% | -18.2% | -23.6% | -15.4% |
| Price to Book | 1.91 x | 2.07 x | 1.83 x | 1.38 x | 1.63 x | 1.54 x | 1.39 x |
| Nbr of stocks (in thousands) | 2,19,731 | 3,10,796 | 3,45,755 | 4,13,937 | 4,13,937 | - | - |
| Reference price 2 | 6.850 | 8.600 | 8.270 | 6.780 | 7.690 | 7.690 | 7.690 |
| Announcement Date | 02/03/21 | 10/02/22 | 08/02/23 | 13/02/24 | - | - | - |
1NOK in Million2NOK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 0.704 | 12.26 | 47.68 | 168.4 | 584.5 | 784.5 | 1,111 |
| EBITDA 1 | - | -17.13 | -35.61 | -68.48 | -83.95 | 148.9 | 267.7 | 410.4 |
| EBIT 1 | - | -17.68 | -37.84 | -74.67 | -130.7 | 75.56 | 196.3 | 303.4 |
| Operating Margin | - | -2,510.8% | -308.73% | -156.61% | -77.59% | 12.93% | 25.02% | 27.3% |
| Earnings before Tax (EBT) 1 | - | -16.83 | -33.29 | -32.73 | -145.8 | 41.91 | 120.2 | 288.8 |
| Net income 1 | -11.27 | -16.83 | -33.29 | -32.73 | -145.8 | 30.74 | 97.07 | 224.3 |
| Net margin | - | -2,390.06% | -271.57% | -68.64% | -86.55% | 5.26% | 12.37% | 20.18% |
| EPS 2 | - | -0.1300 | -0.1100 | -0.1000 | -0.3700 | 0.1056 | 0.2254 | 0.5089 |
| Free Cash Flow 1 | - | -175.6 | -880.9 | -874.8 | -401.9 | -745 | -1,260 | -909.8 |
| FCF margin | - | -24,936.08% | -7,186.69% | -1,834.6% | -238.65% | -127.47% | -160.66% | -81.85% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Announcement Date | 17/09/20 | 02/03/21 | 10/02/22 | 08/02/23 | 13/02/24 | - | - | - |
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 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 0.005 | 6.818 | 12.68 | -0.223 | 28.41 | 2.972 | 60.75 | 15.86 | 88.85 | 100.3 | 183.5 | 133 | 161 | 208.5 | 215.5 |
| EBITDA 1 | -11.6 | -9.992 | -15.11 | -20.75 | -22.63 | -22.36 | -20.79 | -24.64 | -16.16 | 24.12 | 60.77 | 29.49 | 41.24 | 86.5 | 93.5 |
| EBIT 1 | -12.42 | -11.04 | -16.58 | -22.32 | -24.74 | -24.56 | -32.17 | -40.7 | -33.25 | 5.755 | 43.11 | 12.86 | 23.74 | 67.5 | 74.5 |
| Operating Margin | -2,48,360% | -161.85% | -130.74% | 10,009.42% | -87.08% | -826.31% | -52.96% | -256.68% | -37.43% | 5.74% | 23.49% | 9.67% | 14.75% | 32.37% | 34.57% |
| Earnings before Tax (EBT) 1 | -12.08 | -1.57 | -10.48 | -14.19 | -6.492 | -32.38 | -26.01 | -36.5 | -50.89 | -1.201 | 33.79 | 8.696 | 14.49 | 50.24 | 51.5 |
| Net income 1 | -12.08 | -1.57 | -10.48 | -14.19 | -6.492 | -32.38 | -26.01 | -36.5 | -50.89 | -1.201 | 28.9 | 6.696 | 11.15 | 42.68 | 43.86 |
| Net margin | -2,41,700% | -23.03% | -82.65% | 6,361.88% | -22.85% | -1,089.43% | -42.82% | -230.18% | -57.27% | -1.2% | 15.75% | 5.03% | 6.93% | 20.47% | 20.35% |
| EPS 2 | -0.0400 | -0.0100 | -0.0300 | -0.0400 | -0.0200 | -0.0900 | -0.0700 | -0.0900 | -0.1200 | - | 0.0707 | 0.0162 | 0.0249 | 0.1050 | 0.1100 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 10/02/22 | 24/05/22 | 18/08/22 | 16/11/22 | 08/02/23 | 23/05/23 | 16/08/23 | 15/11/23 | 13/02/24 | 07/05/24 | - | - | - | - | - |
1NOK in Million2NOK
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | 303 | 287 | 920 | 2,152 | 2,740 |
| Net Cash position 1 | - | 606 | 270 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | -4.424 x | -3.417 x | 6.177 x | 8.039 x | 6.675 x |
| Free Cash Flow 1 | - | -176 | -881 | -875 | -402 | -745 | -1,260 | -910 |
| ROE (net income / shareholders' equity) | - | -4.07% | -3.2% | -2.29% | -9.52% | 1.73% | 4.72% | 9.53% |
| ROA (Net income/ Total Assets) | - | -3.57% | -2.56% | -1.63% | -6.62% | 1.46% | 3.18% | 5.22% |
| Assets 1 | - | 471.6 | 1,299 | 2,006 | 2,203 | 2,111 | 3,049 | 4,300 |
| Book Value Per Share 2 | - | 3.590 | 4.150 | 4.520 | 4.910 | 4.730 | 5.010 | 5.520 |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex 1 | - | 146 | 768 | 805 | 276 | 811 | 1,449 | 1,060 |
| Capex / Sales | - | 20,690.34% | 6,266.45% | 1,689.12% | 163.69% | 138.8% | 184.64% | 95.37% |
| Announcement Date | 17/09/20 | 02/03/21 | 10/02/22 | 08/02/23 | 13/02/24 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
7.75
NOK
Average target price
10.04
NOK
Spread / Average Target
+29.55%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +13.42% | 295M | |
| +17.11% | 3.4B | |
| 0.00% | 1.06B | |
| +8.78% | 760M | |
| -.--% | 483M | |
| -14.71% | 413M | |
| -4.21% | 407M | |
| +27.75% | 403M | |
| -6.90% | 376M | |
| +15.77% | 349M |
- Stock Market
- Equities
- SALME Stock
- Financials Salmon Evolution ASA