Financials Cyviz

Equities

CYVIZ

NO0010015175

IT Services & Consulting

Market Closed - Oslo Bors 10:45:00 2024-04-26 am EDT 5-day change 1st Jan Change
33.3 NOK 0.00% Intraday chart for Cyviz -0.89% -16.75%

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025
Capitalization 1 463.3 624.7 496.1 429.1 429.1 -
Enterprise Value (EV) 1 463.3 586.2 432 515.4 442.8 390.9
P/E ratio - -21 x -29.4 x 175 x 15.3 x 8.08 x
Yield - - - - - -
Capitalization / Revenue 2.13 x 1.94 x 1.02 x 0.88 x 0.64 x 0.57 x
EV / Revenue 2.13 x 1.94 x 1.02 x 0.88 x 0.64 x 0.57 x
EV / EBITDA - -42.3 x 44.7 x 18.5 x 6.92 x 4.4 x
EV / FCF - -13,200,357 x - - - -
FCF Yield - -0% - - - -
Price to Book - 5.08 x 4.94 x 4.66 x 3.41 x 2.38 x
Nbr of stocks (in thousands) 11,736 12,886 12,886 12,886 12,886 -
Reference price 2 39.48 48.48 38.50 33.30 33.30 33.30
Announcement Date 2/25/21 5/6/22 2/10/23 2/8/24 - -
1NOK in Million2NOK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025
Net sales 1 217 322.7 486 585.4 670 750
EBITDA 1 - -14.78 11.1 27.9 62.03 97.5
EBIT 1 - -31.46 -9 4.591 39.27 72.85
Operating Margin - -9.75% -1.85% 0.78% 5.86% 9.71%
Earnings before Tax (EBT) 1 - -28.61 -18.72 4.096 37.08 70.01
Net income 1 -33.11 -29.76 -17.37 3.696 28.92 54.61
Net margin -15.25% -9.22% -3.57% 0.63% 4.32% 7.28%
EPS 2 - -2.310 -1.309 0.1900 2.180 4.120
Free Cash Flow - -47.32 - - - -
FCF margin - -14.67% - - - -
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share 2 - - - - - -
Announcement Date 2/25/21 5/6/22 2/10/23 2/8/24 - -
1NOK in Million2NOK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025
Net Debt - - - - 13.7 -
Net Cash position - 38.5 64.1 - - 38.2
Leverage (Debt/EBITDA) - - - - 0.2213 x -
Free Cash Flow - -47.3 - - - -
ROE (net income / shareholders' equity) - -26% -15.5% 3.78% 26% 35.7%
ROA (Net income/ Total Assets) - - - - - -
Assets 1 - - - - - -
Book Value Per Share 2 - 9.540 7.800 7.140 9.760 14.00
Cash Flow per Share - - - - - -
Capex 1 - 25.2 31.4 5.7 4 5.25
Capex / Sales - 7.81% 6.45% 0.97% 0.6% 0.7%
Announcement Date 2/25/21 5/6/22 2/10/23 2/8/24 - -
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
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
33.3 NOK
Average target price
61 NOK
Spread / Average Target
+83.18%
Consensus

Annual profits - Rate of surprise