HÖEGH AUTOLINERS ASA |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 107.2 NOK | +3.08% |
|
+11.67% | +16.21% |
| Apr. 24 | Transcript : Höegh Autoliners ASA, Q1 2024 Earnings Call, Apr 24, 2024 | |
| Apr. 23 | Höegh Autoliners ASA Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 494.1 | 1,264 | 1,731 | 1,852 | - | - |
| Enterprise Value (EV) 1 | 494.1 | 1,643 | 1,783 | 2,296 | 2,356 | 2,359 |
| P/E ratio | 3.99 x | 4.25 x | 2.96 x | 3.21 x | 3.33 x | 3.92 x |
| Yield | - | 6.27% | - | 34.8% | 26.5% | 22.6% |
| Capitalization / Revenue | 1.45 x | 2.16 x | 1.2 x | 1.29 x | 1.25 x | 1.29 x |
| EV / Revenue | 1.45 x | 2.81 x | 1.23 x | 1.6 x | 1.59 x | 1.65 x |
| EV / EBITDA | 2.35 x | 3.68 x | 2.42 x | 3.08 x | 3.18 x | 3.52 x |
| EV / FCF | 3.63 x | 6.09 x | 3.14 x | 4.04 x | 4.95 x | 5.43 x |
| FCF Yield | 27.5% | 16.4% | 31.9% | 24.7% | 20.2% | 18.4% |
| Price to Book | - | 1.19 x | 1.23 x | 1.55 x | 1.5 x | 1.36 x |
| Nbr of stocks (in thousands) | 189,201 | 190,770 | 190,770 | 190,770 | - | - |
| Reference price 2 | 2.612 | 6.624 | 9.075 | 9.707 | 9.707 | 9.707 |
| Announcement Date | 2/10/22 | 2/9/23 | 2/8/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 341 | 585.6 | 1,446 | 1,432 | 1,479 | 1,433 |
| EBITDA 1 | - | 210 | 446.7 | 735.5 | 744.3 | 740 | 669.5 |
| EBIT 1 | - | 75.54 | 295.2 | 589.9 | 614.5 | 596.2 | 518.3 |
| Operating Margin | - | 22.15% | 50.42% | 40.8% | 42.91% | 40.32% | 36.17% |
| Earnings before Tax (EBT) 1 | - | 128.7 | 313.6 | 597.9 | 574.6 | 555.9 | 470.4 |
| Net income 1 | -18.67 | 124.8 | 298.6 | 589.6 | 577 | 557.2 | 471.8 |
| Net margin | - | 36.59% | 50.99% | 40.77% | 40.29% | 37.68% | 32.92% |
| EPS 2 | -0.7183 | 0.6540 | 1.560 | 3.070 | 3.022 | 2.919 | 2.474 |
| Free Cash Flow 1 | - | 136 | 269.7 | 568 | 568.2 | 476.2 | 434.3 |
| FCF margin | - | 39.88% | 46.06% | 39.28% | 39.68% | 32.2% | 30.31% |
| FCF Conversion (EBITDA) | - | 64.75% | 60.38% | 77.23% | 76.35% | 64.35% | 64.88% |
| FCF Conversion (Net income) | - | 108.99% | 90.34% | 96.35% | 98.49% | 85.47% | 92.06% |
| Dividend per Share 2 | - | - | 0.4150 | - | 3.377 | 2.570 | 2.193 |
| Announcement Date | 6/30/21 | 2/10/22 | 2/9/23 | 2/8/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 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 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 113.9 | 111.4 | 139.7 | 146.7 | 187.8 | 353.7 | 355.8 | 354.7 | 381.9 | 328.2 | 364 | 368.3 | 372 | 375 | 370.3 |
| EBITDA 1 | 79 | 77.64 | 99.11 | 114 | 156 | 171 | 180.9 | 185.2 | 198.9 | 163 | 188.9 | 194.7 | 198.2 | 195 | 188.7 |
| EBIT 1 | 46.47 | 42.13 | 57.89 | 77.97 | 117.3 | 133.5 | 144.8 | 149.8 | 163.3 | 129.6 | 155.5 | 166.4 | 163.3 | 159.7 | 152.7 |
| Operating Margin | 40.8% | 37.81% | 41.43% | 53.16% | 62.44% | 37.75% | 40.69% | 42.23% | 42.75% | 39.5% | 42.72% | 45.17% | 43.9% | 42.58% | 41.22% |
| Earnings before Tax (EBT) 1 | 146.5 | 34.01 | 64.29 | 95.37 | 119.9 | 123.8 | 136.3 | 143.1 | 194.7 | 112.7 | 148.3 | 159 | 154.9 | 149 | 140.7 |
| Net income 1 | 139.9 | 35.62 | 53.15 | 91.89 | 117.9 | 117.2 | 132.9 | 142.2 | 197.4 | 115.1 | 148 | 159 | 155.1 | 150.3 | 141.3 |
| Net margin | 122.8% | 31.97% | 38.04% | 62.65% | 62.8% | 33.14% | 37.34% | 40.08% | 51.68% | 35.07% | 40.67% | 43.16% | 41.7% | 40.09% | 38.16% |
| EPS 2 | 0.7330 | 0.1900 | 0.2800 | 0.4800 | 0.6200 | 0.6100 | 0.7000 | 0.7400 | 1.030 | 0.6000 | 0.7753 | 0.8321 | 0.8120 | 0.7867 | 0.7367 |
| Dividend per Share 2 | - | - | - | 0.1000 | 0.2310 | 0.3150 | - | 0.3700 | - | - | 0.6183 | 1.059 | 0.8084 | 0.7667 | 0.7700 |
| Announcement Date | 2/10/22 | 5/5/22 | 8/11/22 | 10/28/22 | 2/9/23 | 5/3/23 | 8/18/23 | 10/26/23 | 2/8/24 | 4/23/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 379 | 51.5 | 444 | 505 | 507 |
| Net Cash position 1 | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | 0.8493 x | 0.07 x | 0.5969 x | 0.6817 x | 0.7574 x |
| Free Cash Flow 1 | - | 136 | 270 | 568 | 568 | 476 | 434 |
| ROE (net income / shareholders' equity) | - | 5.73% | 29.8% | 47.6% | 44.3% | 46.3% | 37.4% |
| ROA (Net income/ Total Assets) | - | 2.47% | 16.3% | 30.9% | 27.6% | 26.5% | 18.3% |
| Assets 1 | - | 5,055 | 1,830 | 1,906 | 2,094 | 2,104 | 2,571 |
| Book Value Per Share 2 | - | - | 5.570 | 7.400 | 6.250 | 6.450 | 7.130 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | - | 23.7 | 136 | 178 | 304 | 328 | 256 |
| Capex / Sales | - | 6.94% | 23.17% | 12.32% | 21.21% | 22.2% | 17.89% |
| Announcement Date | 6/30/21 | 2/10/22 | 2/9/23 | 2/8/24 | - | - | - |
1USD in Million2USD
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
Sell
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
9.707
USD
Average target price
13.8
USD
Spread / Average Target
+42.14%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +16.21% | 1.85B | |
| +30.31% | 12.25B | |
| +21.24% | 4.13B | |
| +36.60% | 4B | |
| +16.23% | 2.8B | |
| -15.05% | 1.89B | |
| +18.10% | 1.88B | |
| +0.95% | 1.66B | |
| +33.94% | 1.59B | |
| +32.12% | 1.57B |
- Stock Market
- Equities
- HAUTO Stock
- Financials Höegh Autoliners ASA
