HORISONT ENERGI |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3.8 NOK | +0.26% |
|
-1.30% | -28.57% |
| Mar. 21 | Horisont Energi AS Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| Mar. 21 | Transcript : Horisont Energi AS, Q4 2023 Earnings Call, Mar 21, 2024 |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 |
|---|---|---|---|
| Capitalization 1 | 992.2 | 847.3 | 118.8 |
| Enterprise Value (EV) 1 | 905.1 | 461.1 | -73.61 |
| P/E ratio | -19 x | -6.33 x | -0.62 x |
| Yield | - | - | - |
| Capitalization / Revenue | - | - | 23,754,843 x |
| EV / Revenue | - | - | -14,722,454 x |
| EV / EBITDA | -17,496,285 x | -3,214,168 x | 362,866 x |
| EV / FCF | -26,550,834 x | -6,451,059 x | 646,518 x |
| FCF Yield | -0% | -0% | 0% |
| Price to Book | 10.3 x | 2.21 x | 0.62 x |
| Nbr of stocks (in thousands) | 15,850 | 22,326 | 22,326 |
| Reference price 2 | 62.60 | 37.95 | 5.320 |
| Announcement Date | 4/20/22 | 4/20/23 | 3/21/24 |
1NOK in Million2NOK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Net sales | - | - | - | - | 5 |
| EBITDA | - | - | -51.73 | -143.4 | -202.9 |
| EBIT 1 | -0.9309 | -13.5 | -52.98 | -143.5 | -203 |
| Operating Margin | - | - | - | - | -4,059.72% |
| Earnings before Tax (EBT) 1 | -0.9308 | -13.57 | -52.31 | -133.8 | -193 |
| Net income 1 | -0.9308 | -4.425 | -52.3 | -133.8 | -193 |
| Net margin | - | - | - | - | -3,859.1% |
| EPS | - | -0.5988 | -3.299 | -5.992 | -8.643 |
| Free Cash Flow | - | -13.25 | -34.09 | -71.47 | -113.9 |
| FCF margin | - | - | - | - | -2,277.19% |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 3/31/21 | 3/31/21 | 4/20/22 | 4/20/23 | 3/21/24 |
1NOK in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | - | - | - | - | - |
| EBITDA 1 | - | - | -55.58 | -76.24 | -60.29 | -41.68 |
| EBIT 1 | - | -18.71 | -56.05 | -77.39 | -61.45 | -42.83 |
| Operating Margin | - | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | - | -15.84 | -51.94 | -75.06 | -58.71 | -39.94 |
| Net income 1 | -31.02 | -15.84 | -51.94 | -75.06 | -58.71 | -39.94 |
| Net margin | - | - | - | - | - | - |
| EPS 2 | - | - | -2.326 | -3.362 | -2.630 | -1.789 |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 8/25/22 | 11/16/22 | 4/20/23 | 5/16/23 | 8/23/23 | 11/15/23 |
1NOK in Million2NOK
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Net Debt 1 | 0.06 | 5.26 | - | - | - |
| Net Cash position 1 | - | - | 87.2 | 386 | 192 |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow | - | -13.3 | -34.1 | -71.5 | -114 |
| ROE (net income / shareholders' equity) | - | 1,040% | -110% | -55.8% | -67.2% |
| ROA (Net income/ Total Assets) | - | -154% | -43.1% | -30.5% | -36% |
| Assets 1 | - | 2.88 | 121.3 | 438.8 | 535.9 |
| Book Value Per Share | - | -0.0900 | 6.050 | 17.20 | 8.580 |
| Cash Flow per Share | - | 0.3300 | 5.780 | 17.60 | 8.980 |
| Capex | - | - | - | 0.55 | - |
| Capex / Sales | - | - | - | - | - |
| Announcement Date | 3/31/21 | 3/31/21 | 4/20/22 | 4/20/23 | 3/21/24 |
1NOK in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
3.8
NOK
Average target price
14
NOK
Spread / Average Target
+268.42%
| 1st Jan change | Capi. | |
|---|---|---|
| -28.57% | 7.66M | |
| -13.68% | 52.54B | |
| +23.86% | 12.93B | |
| +46.41% | 8.43B | |
| -6.47% | 3.71B | |
| +30.04% | 3.51B | |
| +22.16% | 3.44B | |
| -7.39% | 1.92B | |
| +3.58% | 1.66B | |
| -22.08% | 1.24B |
- Stock Market
- Equities
- HRGI Stock
- Financials Horisont Energi
