Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  Oslo Bors  >  Nel    NEL   NO0010081235

NEL

(NEL)
  Report
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M NOK Estimates in M NOK
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Sales 115 298 489 561 830 1 110
EBITDA -44,9 -81,2 -49,4 -125 -46,2 60,2
Operating profit (EBIT) -55,3 -117 -196 -245 -139 -45,0
Pre-Tax Profit (EBT) -62,6 -124 -198 -238 -141 -44,9
Net income -55,8 -52,4 -189 -230 -65,3 4,29
P/E ratio -25,4x -81,5x -26,2x -53,0x -181x -303x
EPS ( NOK ) -0,08 -0,04 -0,18 -0,19 -0,06 -0,03
Dividend per Share ( NOK ) - - - - - -
Yield - - - - - -
Reference price ( NOK ) 2,030 3,340 4,614 9,930 9,930 9,930
Announcement Date 02/15/2017
07:00am
02/16/2018
06:00am
02/27/2019
12:00am
- - -
Finances - Leverage
Actuals in M NOK Estimates in M NOK
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Debt - - - - - -
Finance 212 261 318 549 322 378
Operating income (EBITDA) -44,9 -81,2 -49,4 -125 -46,2 60,2
Leverage
(Debt/EBITDA)
- - - - - -
Capital Expenditure 57,3 36,5 94,5 84,0 99,0 117
Free Cash Flow (FCF) -97,4 -332 -237 -289 -206 -97,0
Book Value Per Share (BVPS) ( NOK ) 0,97 1,41 - 1,55 1,41 1,37
Cash Flow per Share (  ) - - - - - -
Announcement Date 02/15/2017
07:00am
02/16/2018
06:00am
02/27/2019
12:00am
- - -
Balance Sheet Analysis
Assessed data source
© 2020 S&P Global Market Intelligence
Financial Ratios

Size 2019e 2020e
Capitalization 13 019 M NOK -
Entreprise Value (EV) 12 470 M NOK 12 697 M NOK
Valuation 2019e 2020e
P/E ratio (Price / EPS) -53,0x -181x
Capitalization / Revenue 23,2x 15,7x
EV / Revenue 22,2x 15,0x
EV / EBITDA -99,4x -270x
Yield (DPS / Price) - -
Price to book (Price / BVPS) 6,40x 7,03x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) -43,7% -16,8%
Operating Leverage (Delta EBIT / Delta Sales) - 0,91x
Net Margin (Net Profit / Revenue) -41,0% -7,87%
ROA (Net Profit / Asset) - -
ROE (Net Profit / Equities) -11,0% -2,67%
Rate of Dividend - -
Balance Sheet Analysis 2019e 2020e
CAPEX / Sales   15,0% 11,9%
Cash Flow / Sales - -
Capital Intensity (Assets / Sales) - -
Financial Leverage (Net Debt / EBITDA) - -
EPS & Dividend