Stock HITV HITECVISION
Add to a list
To use this feature you must be a member
Log inSign up

Financials HitecVision

Equities

HITV

NO0010272503

Investment Management & Fund Operators

End-of-day quote Norwegian OTC
Other stock markets
 06:00:00 2024-04-21 pm EDT 		5-day change 1st Jan Change
230 NOK +4.55% Intraday chart for HitecVision +4.55% +15.00%
Mar. 27 Aneo Renewables Holding AS, St1 Nordic Oy and HitecVision New Energy Fund AS managed by HitecVision AS completed the acquisition of the remaining stake in Biokraft International AB (OM:BIOGAS). CI
Feb. 02 Aneo Renewables Holding AS, St1 Nordic Oy and HitecVision New Energy Fund AS managed by HitecVision AS made an mandatory cash tender offer to acquire the remaining stake in Biokraft International AB (OM:BIOGAS) for SEK 400 million. CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 1,176 1,423 1,517 1,517 2,845 3,224
Enterprise Value (EV) 1 1,139 1,372 1,385 1,458 2,898 2,709
P/E ratio 10.9 x 9.2 x 10.8 x 25.4 x 18.5 x 3.78 x
Yield - - - 2.41% 1.67% -
Capitalization / Revenue 3.48 x 3.65 x 3.9 x 5.06 x 6.96 x 2.66 x
EV / Revenue 3.37 x 3.52 x 3.56 x 4.86 x 7.09 x 2.23 x
EV / EBITDA 9.32 x 8.43 x 9.52 x 20.9 x 17.9 x 3.13 x
EV / FCF 17.1 x 33.4 x 9.4 x 34.1 x 55.9 x 2.22 x
FCF Yield 5.86% 3% 10.6% 2.93% 1.79% 45.1%
Price to Book 2.24 x 2.42 x 2.35 x 2.25 x 4.04 x 5.15 x
Nbr of stocks (in thousands) 18,967 18,967 18,967 18,967 18,967 18,967
Reference price 2 62.00 75.00 80.00 80.00 150.0 170.0
Announcement Date 3/22/18 3/21/19 6/11/20 4/19/21 3/31/22 3/23/23
1NOK in Million2NOK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 337.7 389.3 389.4 300.1 408.7 1,213
EBITDA 1 122.3 162.7 145.6 69.69 162 864.7
EBIT 1 118.4 159.7 143.2 66.63 158.4 861.2
Operating Margin 35.06% 41.02% 36.76% 22.2% 38.76% 71%
Earnings before Tax (EBT) 1 118.5 159.1 144.7 65.4 157.9 862.1
Net income 1 108.2 154.7 140.1 59.81 154 853.6
Net margin 32.03% 39.73% 35.97% 19.93% 37.67% 70.38%
EPS 2 5.703 8.156 7.386 3.153 8.117 45.01
Free Cash Flow 1 66.8 41.11 147.4 42.72 51.86 1,221
FCF margin 19.78% 10.56% 37.85% 14.24% 12.69% 100.64%
FCF Conversion (EBITDA) 54.64% 25.27% 101.27% 61.31% 32.02% 141.16%
FCF Conversion (Net income) 61.75% 26.58% 105.23% 71.44% 33.68% 142.99%
Dividend per Share - - - 1.930 2.500 -
Announcement Date 3/22/18 3/21/19 6/11/20 4/19/21 3/31/22 3/23/23
1NOK in Million2NOK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - - - - 53 -
Net Cash position 1 36.7 50.7 132 59.8 - 516
Leverage (Debt/EBITDA) - - - - 0.3273 x -
Free Cash Flow 1 66.8 41.1 147 42.7 51.9 1,221
ROE (net income / shareholders' equity) 22.3% 27.8% 22.7% 9.05% 22.3% 128%
ROA (Net income/ Total Assets) 13.4% 14.9% 11.8% 5.41% 12% 43.3%
Assets 1 808.8 1,038 1,184 1,105 1,287 1,972
Book Value Per Share 2 27.70 31.00 34.10 35.60 37.10 33.00
Cash Flow per Share 2 2.730 2.760 6.960 3.150 2.470 27.20
Capex 1 1.22 0.37 6.74 5.3 1.54 6.21
Capex / Sales 0.36% 0.1% 1.73% 1.76% 0.38% 0.51%
Announcement Date 3/22/18 3/21/19 6/11/20 4/19/21 3/31/22 3/23/23
1NOK in Million2NOK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Private Equity

1st Jan change Capi.
HITECVISION Stock HitecVision
+15.00% 395M
PARTNERS GROUP HOLDING AG Stock Partners Group Holding AG
-1.48% 33.94B
EQT AB Stock EQT AB
+3.65% 31.94B
ONEX CORPORATION Stock Onex Corporation
+6.42% 5.54B
CORPORACIÓN FINANCIERA ALBA, S.A. Stock Corporación Financiera Alba, S.A.
-0.42% 3.08B
GOLUB CAPITAL BDC, INC. Stock Golub Capital BDC, Inc.
+15.23% 2.98B
PETERSHILL PARTNERS PLC Stock Petershill Partners PLC
+22.64% 2.9B
BRIDGEPOINT GROUP PLC Stock Bridgepoint Group plc
-18.98% 2.24B
INVESTCORP CAPITAL PLC Stock Investcorp Capital plc
+4.02% 1.23B
RATOS AB Stock Ratos AB
-2.00% 1.07B
Private Equity
  1. Stock Market
  2. Equities
  3. HITV Stock
  4. Financials HitecVision