Stock AURG AURSKOG SPAREBANK
Add to a list
To use this feature you must be a member
Log inSign up

Financials Aurskog Sparebank

Equities

AURG

NO0006001601

Banks

Market Closed - Oslo Bors
Other stock markets
 10:45:00 2024-05-30 am EDT 		5-day change 1st Jan Change
217 NOK +0.46% Intraday chart for Aurskog Sparebank +1.88% -2.25%
May. 15 Aurskog Sparebank Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Feb. 12 Aurskog Sparebank Reports Earnings Results for the Fourth Quarter and Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 607.5 668.5 771.4 1,017 1,026 1,003 - -
Enterprise Value (EV) 1 607.5 668.5 771.4 1,017 1,026 1,003 1,003 1,003
P/E ratio 15.8 x 16.9 x 17.5 x 14.6 x 12.1 x 11.3 x 11.2 x 10.7 x
Yield 5.82% 2.88% 4.79% - - 6.81% 7.27% 7.69%
Capitalization / Revenue 2.67 x 2.97 x 2.92 x 3.09 x 2.54 x 2.27 x 2.11 x 1.92 x
EV / Revenue 2.67 x 2.97 x 2.92 x 3.09 x 2.54 x 2.27 x 2.11 x 1.92 x
EV / EBITDA - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 1.4 x 1.34 x 1.48 x - - 1.2 x 1.17 x 1.13 x
Nbr of stocks (in thousands) 3,214 3,214 3,214 4,623 4,623 4,623 - -
Reference price 2 189.0 208.0 240.0 220.0 222.0 216.0 216.0 216.0
Announcement Date 1/30/20 1/29/21 2/2/22 2/7/23 2/12/24 - - -
1NOK in Million2NOK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 227.3 224.8 263.8 329.2 404.4 442.5 475.3 523.7
EBITDA - - - - - - - -
EBIT 1 129.4 123.1 160.7 224.8 288.4 286.6 305.7 337.3
Operating Margin 56.94% 54.77% 60.92% 68.28% 71.32% 64.77% 64.32% 64.41%
Earnings before Tax (EBT) 1 150.2 140.4 163.3 231.1 280.1 300.9 321.6 356.9
Net income 1 117.2 110.6 127.2 177.6 215 229.2 245.3 272.1
Net margin 51.59% 49.22% 48.23% 53.94% 53.16% 51.8% 51.61% 51.96%
EPS 2 11.96 12.29 13.71 15.05 18.29 19.09 19.29 20.27
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 11.00 6.000 11.50 - - 14.70 15.70 16.60
Announcement Date 1/30/20 1/29/21 2/2/22 2/7/23 2/12/24 - - -
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 71.56 73.66 79.11 87.24 89.18 99.96 98.65 103.1 102.7 109.3 110.4 112.2 110.6
EBITDA - - - - - - - - - - - - -
EBIT 1 32.45 42.4 69.46 55.79 60.48 65.94 78.26 76.42 67.8 72.98 74 75.3 68.2
Operating Margin 45.35% 57.57% 87.81% 63.94% 67.81% 65.96% 79.33% 74.12% 66.04% 66.75% 67.03% 67.11% 61.66%
Earnings before Tax (EBT) 1 32.23 39.32 67.1 53.55 71.16 68.37 74.26 67.39 70.05 70.54 83.4 76.6 70.4
Net income 1 25.14 29.6 54.62 39.37 54 51.16 58.85 49.96 55.02 53.26 65.7 57.4 52.8
Net margin 35.12% 40.18% 69.04% 45.13% 60.55% 51.18% 59.65% 48.45% 53.58% 48.71% 59.51% 51.16% 47.74%
EPS 2 2.820 3.147 4.010 3.296 4.640 4.270 5.090 4.251 4.730 4.120 5.550 4.850 4.210
Dividend per Share - - - - - - - - - - - - -
Announcement Date 2/2/22 5/11/22 8/10/22 10/26/22 2/7/23 5/3/23 8/15/23 11/2/23 2/12/24 5/15/24 - - -
1NOK in Million2NOK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 9.43% 8.12% 8.74% - 10.5% 10.7% 10.9% 11.1%
ROA (Net income/ Total Assets) 1.1% 0.97% 1.01% - 1.3% 1.3% 1.3% 1.3%
Assets 1 10,688 11,386 12,617 - 16,481 17,631 18,869 20,931
Book Value Per Share 2 135.0 156.0 163.0 - - 180.0 185.0 191.0
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 1/30/20 1/29/21 2/2/22 2/7/23 2/12/24 - - -
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

Ratings for Aurskog Sparebank

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
216 NOK
Average target price
220 NOK
Spread / Average Target
+1.85%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Banks

1st Jan change Capi.
AURSKOG SPAREBANK Stock Aurskog Sparebank
-2.25% 94.45M
JPMORGAN CHASE & CO. Stock JPMorgan Chase & Co.
+17.37% 569B
BANK OF AMERICA CORPORATION Stock Bank of America Corporation
+15.18% 303B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED Stock Industrial and Commercial Bank of China Limited
+17.02% 254B
WELLS FARGO & COMPANY Stock Wells Fargo & Company
+20.61% 205B
CHINA CONSTRUCTION BANK CORPORATION Stock China Construction Bank Corporation
+20.43% 184B
BANK OF CHINA LIMITED Stock Bank of China Limited
+24.50% 170B
HSBC HOLDINGS PLC Stock HSBC Holdings plc
+9.02% 161B
ROYAL BANK OF CANADA Stock Royal Bank of Canada
+10.80% 145B
HDFC BANK LIMITED Stock HDFC Bank Limited
-11.37% 138B
Other Banks
  1. Stock Market
  2. Equities
  3. AURG Stock
  4. Financials Aurskog Sparebank