EVERFUEL A/S |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 10.1 NOK | +1.61% |
|
-2.51% | +27.36% |
| Apr. 18 | Everfuel A/S Appoints Yasuhiro Miyata to the Board of Directors | CI |
| Mar. 05 | Everfuel A/S Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|
| Capitalization 1 | 872.2 | 299.3 | 267.6 | 60.94 |
| Enterprise Value (EV) 2 | 849.3 | 240.7 | 248.2 | 52.09 |
| P/E ratio | -1,707 x | -46.7 x | -16.1 x | -2.15 x |
| Yield | - | - | - | - |
| Capitalization / Revenue | 3,859,478,097 x | 1,025,119,585 x | 98,950,801 x | 10,936,027 x |
| EV / Revenue | 3,757,907,301 x | 824,462,050 x | 91,789,928 x | 9,348,626 x |
| EV / EBITDA | -511,003,039 x | -34,372,204 x | -19,725,023 x | -2,740,598 x |
| EV / FCF | -305,884,045 x | -11,968,328 x | -8,411,455 x | -1,280,554 x |
| FCF Yield | -0% | -0% | -0% | -0% |
| Price to Book | 33.9 x | 3.98 x | 4.51 x | 1.07 x |
| Nbr of stocks (in thousands) | 73,200 | 78,200 | 78,200 | 86,280 |
| Reference price 3 | 11.92 | 3.828 | 3.422 | 0.7063 |
| Announcement Date | 4/28/21 | 4/7/22 | 3/23/23 | 3/5/24 |
1EUR in Million2DKK in Million3EUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales | - | - | 0.226 | 0.292 | 2.704 | 5.572 |
| EBITDA | - | - | -1.662 | -7.004 | -12.58 | -19.01 |
| EBIT 1 | -0.0133 | -0.0102 | -1.683 | -7.917 | -15.22 | -21.8 |
| Operating Margin | - | - | -744.69% | -2,711.3% | -562.91% | -391.21% |
| Earnings before Tax (EBT) 1 | -0.0138 | -0.0109 | -0.587 | -6.639 | -16.8 | -27.63 |
| Net income 1 | -0.0138 | -0.008542 | -0.511 | -6.355 | -16.54 | -27.5 |
| Net margin | - | - | -226.11% | -2,176.37% | -611.76% | -493.5% |
| EPS | - | - | -0.006980 | -0.0819 | -0.2120 | -0.3280 |
| Free Cash Flow | - | - | -2.776 | -20.12 | -29.51 | -40.68 |
| FCF margin | - | - | -1,228.54% | -6,888.7% | -1,091.25% | -730.05% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 6/6/19 | 7/1/20 | 4/28/21 | 4/7/22 | 3/23/23 | 3/5/24 |
1DKK in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 |
|---|---|---|---|
| Net sales 1 | 0.348 | 0.385 | 0.456 |
| EBITDA 1 | - | -2.4 | -2.992 |
| EBIT | -2.935 | -3.121 | - |
| Operating Margin | -843.39% | -810.65% | - |
| Earnings before Tax (EBT) | -2.905 | -3.069 | - |
| Net income | -3.348 | -3.069 | - |
| Net margin | -962.07% | -797.14% | - |
| EPS | - | -0.0380 | - |
| Dividend per Share | - | - | - |
| Announcement Date | 2/8/22 | 5/19/22 | 8/29/22 |
1EUR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 0.12 | 0.11 | 23 | 58.6 | 19.4 | 8.85 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | -2.78 | -20.1 | -29.5 | -40.7 |
| ROE (net income / shareholders' equity) | - | -1.76% | -3.84% | -12.6% | -24.6% | -42.6% |
| ROA (Net income/ Total Assets) | - | -1.29% | -7.45% | -8.93% | -10.2% | -12.7% |
| Assets 1 | - | 0.6624 | 6.856 | 71.19 | 162.2 | 215.9 |
| Book Value Per Share | - | - | 0.3500 | 0.9600 | 0.7600 | 0.6600 |
| Cash Flow per Share | - | - | 0.3200 | 0.7600 | 0.4100 | 0.3300 |
| Capex | - | - | 1.82 | 16.3 | 32.9 | 22.4 |
| Capex / Sales | - | - | 805.75% | 5,594.52% | 1,218.23% | 402.71% |
| Announcement Date | 6/6/19 | 7/1/20 | 4/28/21 | 4/7/22 | 3/23/23 | 3/5/24 |
1DKK in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +27.36% | 78.91M | |
| -44.30% | 150M | |
| +54.22% | 133M | |
| +12.31% | 74.27M |
- Stock Market
- Equities
- EFUEL ME Stock
- Financials Everfuel A/S
