ICE FISH FARM |
Real-time
Other stock markets
|
5-day change | 1st Jan Change | ||
| 27 NOK | -15.62% |
|
0.00% | +15.38% |
| Feb. 29 | Ice Fish Farm AS Provides Harvest Guidance for the First Quarter and Full Year of 2024 | CI |
| Feb. 29 | Ice Fish Farm AS Reports Harvest Volume for the Fourth Quarter and Full Year of 2023 | CI |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 2,322 | 2,246 | 2,563 | 3,912 | 3,912 | - |
| Enterprise Value (EV) 1 | 2,322 | 2,730 | 3,504 | 4,150 | 5,203 | 5,120 |
| P/E ratio | - | 112 x | -51.9 x | 36 x | 18.6 x | 9.39 x |
| Yield | - | - | - | - | - | 6.18% |
| Capitalization / Revenue | 8.19 x | 6.96 x | 3.83 x | 6.38 x | 2.15 x | 1.56 x |
| EV / Revenue | 8.19 x | 8.46 x | 5.23 x | 9.25 x | 2.87 x | 2.04 x |
| EV / EBITDA | - | 45.6 x | 28.4 x | 26 x | 10.1 x | 6.51 x |
| EV / FCF | - | -9.68 x | -113 x | -5.97 x | 56 x | -56.9 x |
| FCF Yield | - | -10.3% | -0.89% | -16.7% | 1.79% | -1.76% |
| Price to Book | - | 2 x | 1.13 x | 0.85 x | 1.1 x | 0.98 x |
| Nbr of stocks (in thousands) | 54,000 | 54,000 | 91,525 | 122,261 | 122,261 | - |
| Reference price 2 | 43.00 | 41.60 | 28.00 | 32.00 | 32.00 | 32.00 |
| Announcement Date | 2/24/21 | 2/23/22 | 2/28/23 | 2/29/24 | - | - |
1NOK in Million2NOK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net sales 1 | 283.5 | 322.8 | 669.5 | 448.7 | 1,816 | 2,504 |
| EBITDA 1 | - | 59.8 | 123.2 | 159.5 | 513.3 | 786.8 |
| EBIT 1 | - | 21.13 | -84.64 | 31.29 | 373.1 | 640.1 |
| Operating Margin | - | 6.55% | -12.64% | 6.97% | 20.55% | 25.57% |
| Earnings before Tax (EBT) 1 | - | 22.51 | -68.97 | 77.52 | 265.1 | 524.6 |
| Net income 1 | 38.2 | 19.94 | -40.63 | 72.41 | 210.2 | 416.6 |
| Net margin | 13.47% | 6.18% | -6.07% | 16.14% | 11.57% | 16.64% |
| EPS 2 | - | 0.3700 | -0.5400 | 0.6500 | 1.719 | 3.407 |
| Free Cash Flow 1 | - | -281.9 | -31.03 | -694.9 | 93 | -90 |
| FCF margin | - | -87.35% | -4.63% | -154.87% | 5.12% | -3.59% |
| FCF Conversion (EBITDA) | - | - | - | - | 18.12% | - |
| FCF Conversion (Net income) | - | - | - | - | 44.25% | - |
| Dividend per Share 2 | - | - | - | - | - | 1.978 |
| Announcement Date | 2/24/21 | 2/23/22 | 2/28/23 | 2/29/24 | - | - |
1NOK in Million2NOK
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 64.02 | 99.68 | 155.5 | 87.12 | 178.5 | 248.4 | 37.41 | 20.61 | 23.7 | 367 | 379.1 | 386.8 | 481.3 | 568.9 | 476 |
| EBITDA 1 | 10.02 | 12.9 | -0.906 | 36.96 | 42.98 | 44.17 | 31.42 | 7.881 | 35.49 | 84.69 | 118.5 | 146.2 | 100.3 | 148.3 | 165 |
| EBIT 1 | 0.725 | -1.001 | -12.89 | 18.12 | 13.57 | 12.88 | -14.21 | -23.58 | 3.515 | 51.7 | 84.21 | 111.4 | 65.06 | 112.6 | 130 |
| Operating Margin | 1.13% | -1% | -8.29% | 20.8% | 7.6% | 5.19% | -37.98% | -114.42% | 14.83% | 14.09% | 22.21% | 28.81% | 13.52% | 19.79% | 27.31% |
| Earnings before Tax (EBT) 1 | -0.336 | 25.97 | -19.82 | -144.3 | 110.5 | -15.34 | -6.73 | -24.06 | -14.48 | 122.8 | 56.46 | 84.87 | 39.49 | 84.26 | 151.3 |
| Net income 1 | 3.959 | 16.03 | -13.34 | -124.7 | 87.83 | 11.59 | -1.206 | -16.94 | -8.63 | 103.1 | 45.47 | 68.4 | 32.29 | 68.1 | 122 |
| Net margin | 6.18% | 16.08% | -8.58% | -143.09% | 49.21% | 4.67% | -3.22% | -82.21% | -36.41% | 28.1% | 11.99% | 17.68% | 6.71% | 11.97% | 25.63% |
| EPS 2 | 0.0700 | 0.3000 | -0.2500 | -1.360 | 0.9600 | 0.1300 | -0.0100 | -0.1400 | -0.0700 | 0.8400 | 0.3724 | 0.5590 | 0.2637 | 0.6100 | 1.000 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/11/21 | 2/23/22 | 5/25/22 | 9/28/22 | 11/16/22 | 2/28/23 | 5/24/23 | 8/29/23 | 11/16/23 | 2/29/24 | - | - | - | - | - |
1NOK in Million2NOK
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | 483 | 942 | 1,289 | 1,291 | 1,207 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 8.082 x | 7.644 x | 8.082 x | 2.515 x | 1.535 x |
| Free Cash Flow 1 | - | -282 | -31 | -695 | 93 | -90 |
| ROE (net income / shareholders' equity) | - | 0.81% | -3.51% | 2.58% | 6.09% | 11% |
| ROA (Net income/ Total Assets) | - | - | -2.21% | 1.66% | 3.2% | 5.3% |
| Assets 1 | - | - | 1,842 | 4,366 | 6,568 | 7,860 |
| Book Value Per Share 2 | - | 20.80 | 24.80 | 27.40 | 29.20 | 32.60 |
| Cash Flow per Share | - | - | - | - | - | - |
| Capex 1 | - | 311 | 143 | 234 | 290 | 257 |
| Capex / Sales | - | 96.49% | 21.4% | 52.16% | 15.97% | 10.26% |
| Announcement Date | 2/24/21 | 2/23/22 | 2/28/23 | 2/29/24 | - | - |
1NOK in Million2NOK
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
2
Last Close Price
32
NOK
Average target price
32
NOK
Spread / Average Target
0.00%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +15.38% | 354M | |
| +12.78% | 3.29B | |
| -95.58% | 1.61B | |
| -0.16% | 1.61B | |
| -1.58% | 1.25B | |
| -2.48% | 1.22B | |
| -.--% | 1.22B | |
| -12.02% | 1.21B | |
| -10.44% | 1.2B | |
| 0.00% | 1.19B |
- Stock Market
- Equities
- IFISH Stock
- Financials Ice Fish Farm
