Stock ETMA ETMAN INTERNATIONAL ASA
Add to a list
To use this feature you must be a member
Log inSign up

Financials Etman International ASA

Equities

ETMA

NO0010130743

Electrical Components & Equipment

End-of-day quote Norwegian OTC
Other stock markets
 06:00:00 2024-04-17 pm EDT 		5-day change 1st Jan Change
4 NOK 0.00% Intraday chart for Etman International ASA 0.00% 0.00%
Mar. 21 Etman International ASA Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Etman International ASA Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 112.8 86.05 94.28 232.5 139.8 135.2
Enterprise Value (EV) 1 121.1 95.96 108.9 241.7 205.6 195
P/E ratio 7.23 x 4.24 x 5.82 x 10.7 x 7.69 x -83.7 x
Yield - - - - 1.67% -
Capitalization / Revenue 0.32 x 0.24 x 0.23 x 0.56 x 0.31 x 0.26 x
EV / Revenue 0.35 x 0.26 x 0.27 x 0.58 x 0.46 x 0.37 x
EV / EBITDA 5.12 x 3.5 x 3.8 x 6.2 x 9.32 x 15.5 x
EV / FCF -16.1 x -11.5 x 5.69 x 40 x -3.11 x -3.46 x
FCF Yield -6.22% -8.72% 17.6% 2.5% -32.1% -28.9%
Price to Book 0.83 x 0.56 x 0.57 x 1.23 x 0.68 x 0.65 x
Nbr of stocks (in thousands) 24,000 23,903 23,868 23,728 23,293 23,508
Reference price 2 4.700 3.600 3.950 9.800 6.000 5.750
Announcement Date 5/24/18 5/29/19 5/20/20 5/20/21 5/25/22 5/31/23
1NOK in Million2NOK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 350.1 363 410.5 413.2 443.7 529.5
EBITDA 1 23.66 27.38 28.69 38.98 22.06 12.54
EBIT 1 19.24 22.46 23.42 32.2 14.22 3.103
Operating Margin 5.5% 6.19% 5.7% 7.79% 3.21% 0.59%
Earnings before Tax (EBT) 1 17.95 22.39 20.66 25.06 18.7 -4.792
Net income 1 15.53 20.29 16.11 21.39 18.34 -1.614
Net margin 4.44% 5.59% 3.92% 5.18% 4.13% -0.3%
EPS 2 0.6498 0.8499 0.6789 0.9181 0.7800 -0.0687
Free Cash Flow 1 -7.538 -8.366 19.14 6.035 -65.99 -56.34
FCF margin -2.15% -2.3% 4.66% 1.46% -14.87% -10.64%
FCF Conversion (EBITDA) - - 66.71% 15.48% - -
FCF Conversion (Net income) - - 118.81% 28.22% - -
Dividend per Share - - - - 0.1000 -
Announcement Date 5/24/18 5/29/19 5/20/20 5/20/21 5/25/22 5/31/23
1NOK in Million2NOK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 8.32 9.91 14.6 9.13 65.8 59.8
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 0.3515 x 0.3619 x 0.5086 x 0.2342 x 2.983 x 4.769 x
Free Cash Flow 1 -7.54 -8.37 19.1 6.03 -66 -56.3
ROE (net income / shareholders' equity) 11.4% 13.6% 9.72% 12.4% 8.76% -0.95%
ROA (Net income/ Total Assets) 4.98% 5.41% 5.08% 6.34% 2.22% 0.41%
Assets 1 311.9 374.7 316.8 337.3 825.3 -392.4
Book Value Per Share 2 5.660 6.440 6.950 7.980 8.820 8.810
Cash Flow per Share 2 1.230 1.650 2.060 1.690 1.620 1.990
Capex 1 7.79 9.08 12.3 16.1 86.5 18.4
Capex / Sales 2.23% 2.5% 3% 3.9% 19.49% 3.48%
Announcement Date 5/24/18 5/29/19 5/20/20 5/20/21 5/25/22 5/31/23
1NOK in Million2NOK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Electrical Components & Equipment

1st Jan change Capi.
ETMAN INTERNATIONAL ASA Stock Etman International ASA
0.00% 8.51M
SIEMENS AG Stock Siemens AG
+4.54% 149B
EATON CORPORATION PLC Stock Eaton Corporation plc
+34.94% 130B
SCHNEIDER ELECTRIC SE Stock Schneider Electric SE
+18.85% 130B
EMERSON ELECTRIC CO. Stock Emerson Electric Co.
+12.60% 62.82B
AMETEK, INC. Stock AMETEK, Inc.
+7.57% 41.04B
VERTIV HOLDINGS CO Stock Vertiv Holdings Co
+96.29% 35B
WEG S.A. Stock WEG S.A.
+6.37% 32.1B
ROCKWELL AUTOMATION, INC. Stock Rockwell Automation, Inc.
-10.15% 32.1B
LEGRAND Stock Legrand
+3.87% 27.31B
Other Electrical Components & Equipment
  1. Stock Market
  2. Equities
  3. ETMA Stock
  4. Financials Etman International ASA