LINK MOBILITY GROUP HOLDING ASA |
Real-time
Other stock markets
|
5-day change | 1st Jan Change | ||
| 20.85 NOK | +4.77% |
|
+1.46% | +15.09% |
| 12:48pm | Link Mobility Group Launches Follow-on Buyback Program | MT |
| May. 28 | LINK Mobility Group Holding ASA (OB:LINK) acquired EZ4U for enterprise value of ?3.5 million. | CI |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 12,587 | 5,671 | 2,224 | 5,395 | 5,779 | - | - |
| Enterprise Value (EV) 1 | 13,771 | 8,593 | 5,274 | 8,340 | 6,716 | 7,094 | 6,079 |
| P/E ratio | -26.9 x | -74.1 x | -14.7 x | 79 x | 14.1 x | 23 x | 20.4 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 3.56 x | 1.29 x | 0.43 x | 0.86 x | 0.81 x | 0.75 x | 0.69 x |
| EV / Revenue | 3.89 x | 1.95 x | 1.02 x | 1.33 x | 0.94 x | 0.92 x | 0.72 x |
| EV / EBITDA | 35.2 x | 28.2 x | 8.44 x | 13.6 x | 9.76 x | 8.74 x | 7.3 x |
| EV / FCF | 55.4 x | 42.7 x | - | 15.1 x | 11.8 x | 10.9 x | 8.81 x |
| FCF Yield | 1.81% | 2.34% | - | 6.61% | 8.49% | 9.15% | 11.4% |
| Price to Book | 2.92 x | 1.11 x | 0.43 x | 0.98 x | 1.01 x | 0.96 x | 0.89 x |
| Nbr of stocks (in thousands) | 270,911 | 294,252 | 295,770 | 297,059 | 290,396 | - | - |
| Reference price 2 | 46.46 | 19.27 | 7.520 | 18.16 | 19.90 | 19.90 | 19.90 |
| Announcement Date | 2/16/21 | 2/10/22 | 2/16/23 | 2/15/24 | - | - | - |
1NOK in Million2NOK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,933 | 3,539 | 4,410 | 5,190 | 6,282 | 7,172 | 7,681 | 8,394 |
| EBITDA 1 | - | 390.8 | 305 | 625.2 | 613 | 687.9 | 812 | 833.2 |
| EBIT 1 | - | 22.22 | -33 | -118.3 | 155 | 312.6 | 487.1 | 561.2 |
| Operating Margin | - | 0.63% | -0.75% | -2.28% | 2.47% | 4.36% | 6.34% | 6.69% |
| Earnings before Tax (EBT) 1 | - | -404.8 | -48 | -155.4 | -61 | 563.5 | 330.1 | 378 |
| Net income 1 | -233 | -398.5 | -78 | -151.1 | 67 | 425.8 | 258.1 | 293.3 |
| Net margin | -7.95% | -11.26% | -1.77% | -2.91% | 1.07% | 5.94% | 3.36% | 3.49% |
| EPS 2 | - | -1.730 | -0.2600 | -0.5100 | 0.2300 | 1.409 | 0.8650 | 0.9753 |
| Free Cash Flow 1 | - | 248.8 | 201.5 | - | 551.2 | 570.5 | 649.3 | 690.1 |
| FCF margin | - | 7.03% | 4.57% | - | 8.77% | 7.95% | 8.45% | 8.22% |
| FCF Conversion (EBITDA) | - | 63.65% | 66.06% | - | 89.92% | 82.94% | 79.97% | 82.83% |
| FCF Conversion (Net income) | - | - | - | - | 822.74% | 133.98% | 251.61% | 235.32% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Announcement Date | 10/12/20 | 2/16/21 | 2/10/22 | 2/16/23 | 2/15/24 | - | - | - |
1NOK in Million2NOK
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2020 S1 | 2020 S2 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,718 | 1,041 | 1,297 | 1,174 | 1,177 | 1,314 | 1,525 | 1,597 | 1,796 | 1,672 | 1,786 | 1,718 | 1,996 | - | - |
| EBITDA 1 | - | 119.4 | 121 | 142 | 129 | 166 | 187.8 | - | 181 | 158.4 | 163.9 | 154.8 | 192.3 | - | - |
| EBIT 1 | - | -62.38 | 21 | 15 | -1 | 31.92 | -163.9 | - | 59 | 75.72 | 86.84 | 78.46 | 118.4 | - | - |
| Operating Margin | - | -6% | 1.62% | 1.28% | -0.08% | 2.43% | -10.75% | - | 3.29% | 4.53% | 4.86% | 4.57% | 5.93% | - | - |
| Earnings before Tax (EBT) 1 | - | - | 117 | 9 | 64 | 103.2 | -331.6 | 8.663 | 38 | 340.5 | 63.05 | 60.31 | 98.18 | 90.81 | 78.23 |
| Net income 1 | - | - | 103 | 1 | 38 | 88.49 | -278.6 | 42.63 | 37 | 253 | 60.53 | 54.72 | 85.7 | 69.93 | 60.24 |
| Net margin | - | - | 7.94% | 0.09% | 3.23% | 6.73% | -18.27% | 2.67% | 2.06% | 15.14% | 3.39% | 3.19% | 4.29% | - | - |
| EPS 2 | - | - | 0.3500 | - | 0.1300 | 0.3000 | -0.9400 | 0.1400 | 0.1300 | 0.8300 | 0.2013 | 0.1827 | 0.2866 | 0.2341 | 0.2017 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 10/12/20 | 2/16/21 | 2/10/22 | 5/10/22 | 8/16/22 | 11/3/22 | 2/16/23 | 11/28/23 | 2/15/24 | 5/13/24 | - | - | - | - | - |
1NOK in Million2NOK
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | 1,184 | 2,922 | 3,050 | 2,946 | 937 | 1,315 | 300 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 3.03 x | 9.581 x | 4.878 x | 4.806 x | 1.362 x | 1.62 x | 0.3601 x |
| Free Cash Flow 1 | - | 249 | 201 | - | 551 | 571 | 649 | 690 |
| ROE (net income / shareholders' equity) | - | -12% | 3.71% | -2.93% | 1.25% | 7.43% | 4.68% | 4.99% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - | - |
| Book Value Per Share 2 | - | 15.90 | 17.30 | 17.70 | 18.60 | 19.80 | 20.70 | 22.50 |
| Cash Flow per Share 2 | - | - | - | - | - | 2.000 | 2.500 | 2.700 |
| Capex 1 | - | 115 | 140 | - | 173 | 88.8 | 72.9 | 100 |
| Capex / Sales | - | 3.25% | 3.17% | - | 2.75% | 1.24% | 0.95% | 1.2% |
| Announcement Date | 10/12/20 | 2/16/21 | 2/10/22 | 2/16/23 | 2/15/24 | - | - | - |
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
B
Sell
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
19.9
NOK
Average target price
22.5
NOK
Spread / Average Target
+13.07%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +15.09% | 538M | |
| +15.06% | 3,216B | |
| +12.69% | 88.91B | |
| +10.45% | 82.48B | |
| +38.91% | 53.11B | |
| -16.99% | 51.66B | |
| +28.11% | 45.09B | |
| -31.41% | 42.47B | |
| +80.99% | 42.1B | |
| -1.52% | 27.17B |
- Stock Market
- Equities
- LINK Stock
- Financials LINK Mobility Group Holding ASA
