Stock FKRFT ELMERA GROUP ASA
Add to a list
To use this feature you must be a member
Log inSign up

Financials Elmera Group ASA

Equities

FKRFT

NO0010815673

Electric Utilities

Market Closed - Oslo Bors
Other stock markets
 10:45:00 2024-04-26 am EDT 		5-day change 1st Jan Change
31.85 NOK -1.09% Intraday chart for Elmera Group ASA -2.45% +5.46%
Apr. 24 Elmera Group ASA Approves Dividend for 2023 CI
Apr. 24 Elmera Group ASA Appoints Atle Kvamme as Member of the Nomination Committee CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 6,061 9,565 5,448 1,737 3,282 3,471 - -
Enterprise Value (EV) 1 5,492 9,893 5,947 2,571 3,282 4,004 3,856 3,738
P/E ratio 16.5 x 22.7 x 16.1 x 24.2 x 17.4 x 16.5 x 13.2 x 11.2 x
Yield 5.17% 4.18% 7.34% 9.38% - 6.65% 6.3% 7.5%
Capitalization / Revenue 0.85 x 2.27 x 0.36 x 0.07 x 0.17 x 0.24 x 0.24 x 0.23 x
EV / Revenue 0.77 x 2.35 x 0.39 x 0.1 x 0.17 x 0.28 x 0.27 x 0.25 x
EV / EBITDA 8.03 x 11.9 x 6.64 x 3.58 x 4.23 x 5.2 x 4.9 x 4.66 x
EV / FCF 7.68 x -16.6 x 22.3 x -6.2 x - 7.73 x 9.47 x 12.4 x
FCF Yield 13% -6.03% 4.49% -16.1% - 12.9% 10.6% 8.07%
Price to Book 6.04 x 4.92 x 3.06 x 1.43 x - 2.52 x 2.42 x 2.23 x
Nbr of stocks (in thousands) 104,496 114,282 114,302 108,634 108,661 108,967 - -
Reference price 2 58.00 83.70 47.66 15.99 30.20 31.85 31.85 31.85
Announcement Date 2/13/20 2/19/21 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 7,123 4,215 15,209 25,522 18,921 14,336 14,357 14,867
EBITDA 1 683.7 830.3 896.3 717.7 776.6 770.4 787.7 801.8
EBIT 1 482.7 525.2 586 460.1 513.2 411 448.5 459
Operating Margin 6.78% 12.46% 3.85% 1.8% 2.71% 2.87% 3.12% 3.09%
Earnings before Tax (EBT) 1 490.4 513.7 444.5 128.7 237.6 273.6 341.7 402.4
Net income 1 370.2 400.1 342.4 73.85 192.3 212.5 265.1 311.2
Net margin 5.2% 9.49% 2.25% 0.29% 1.02% 1.48% 1.85% 2.09%
EPS 2 3.510 3.690 2.960 0.6600 1.740 1.933 2.410 2.832
Free Cash Flow 1 715 -596.7 266.8 -414.4 - 518 407 301.5
FCF margin 10.04% -14.16% 1.75% -1.62% - 3.61% 2.83% 2.03%
FCF Conversion (EBITDA) 104.58% - 29.76% - - 67.24% 51.67% 37.6%
FCF Conversion (Net income) 193.15% - 77.92% - - 243.77% 153.5% 96.89%
Dividend per Share 2 3.000 3.500 3.500 1.500 - 2.117 2.007 2.390
Announcement Date 2/13/20 2/19/21 2/10/22 2/16/23 2/15/24 - - -
1NOK in Million2NOK
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 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 2,384 6,184 6,891 4,890 6,291 8,518 8,033 3,513 2,215 5,160 5,544 3,021 2,450 4,864
EBITDA 1 139.7 250.1 222.8 185.7 185.6 95.64 265.9 172.1 119.4 219.2 286.1 154.3 99.61 244.9
EBIT 1 88.81 140.8 160.4 123.1 121 27.5 197.8 105.5 53.1 156.8 208 88 32 141
Operating Margin 3.73% 2.28% 2.33% 2.52% 1.92% 0.32% 2.46% 3% 2.4% 3.04% 3.75% 2.91% 1.31% 2.9%
Earnings before Tax (EBT) 1 28.34 132.2 143.5 87.13 39.67 -52.54 117.3 7.504 3.351 109.4 161.4 39.61 -15.67 123.3
Net income 1 21.95 87.56 110 74.64 25.56 -44.36 96.5 9.484 -1.642 87.94 125.4 29.69 -12.52 96.95
Net margin 0.92% 1.42% 1.6% 1.53% 0.41% -0.52% 1.2% 0.27% -0.07% 1.7% 2.26% 0.98% -0.51% 1.99%
EPS 2 0.1900 0.7600 0.9500 0.6600 0.2300 -0.4100 0.8700 0.0900 -0.0200 0.8000 1.333 0.3163 -0.0832 1.269
Dividend per Share 2 - 3.500 - - - 1.500 - - - - - - - 2.750
Announcement Date 11/11/21 2/10/22 5/4/22 8/17/22 11/3/22 2/16/23 5/10/23 8/16/23 11/1/23 2/15/24 - - - -
1NOK in Million2NOK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - 328 500 834 - 534 385 267
Net Cash position 1 569 - - - - - - -
Leverage (Debt/EBITDA) - 0.3946 x 0.5575 x 1.162 x - 0.693 x 0.4893 x 0.3332 x
Free Cash Flow 1 715 -597 267 -414 - 518 407 302
ROE (net income / shareholders' equity) 39.5% 27.1% 18.4% 5.07% - 15.1% 18.4% 20.4%
ROA (Net income/ Total Assets) - 9.83% 4.63% 0.6% - 2.1% 2.7% 2.9%
Assets 1 - 4,069 7,393 12,245 - 10,119 9,820 10,731
Book Value Per Share 2 9.600 17.00 15.60 11.20 - 12.60 13.10 14.30
Cash Flow per Share - - - - - - - -
Capex 1 51.4 65.3 86 44.3 - 62.7 53 72.5
Capex / Sales 0.72% 1.55% 0.57% 0.17% - 0.44% 0.37% 0.49%
Announcement Date 2/13/20 2/19/21 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

Ratings for Elmera Group ASA

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
3
Last Close Price
31.85 NOK
Average target price
29.33 NOK
Spread / Average Target
-7.90%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Electric Utilities

1st Jan change Capi.
ELMERA GROUP ASA Stock Elmera Group ASA
+5.46% 314M
NEXTERA ENERGY Stock NextEra Energy
+8.64% 136B
SOUTHERN COMPANY Stock Southern Company
+4.41% 80.06B
IBERDROLA, S.A. Stock Iberdrola, S.A.
-2.19% 77.98B
DUKE ENERGY CORPORATION Stock Duke Energy Corporation
+0.69% 75.38B
ENEL S.P.A. Stock Enel S.p.A.
-8.92% 66.47B
CONSTELLATION ENERGY CORPORATION Stock Constellation Energy Corporation
+61.15% 59.36B
AMERICAN ELECTRIC POWER COMPANY, INC. Stock American Electric Power Company, Inc.
+4.97% 44.9B
DOMINION ENERGY, INC. Stock Dominion Energy, Inc.
+7.34% 42.26B
GE VERNOVA INC. Stock GE Vernova Inc.
0.00% 41.65B
Other Electric Utilities
  1. Stock Market
  2. Equities
  3. FKRFT Stock
  4. Financials Elmera Group ASA