Financials Instabank ASA

Equities

INSTA

NO0010762792

Banks

Real-time Oslo Bors 03:25:35 2024-04-30 am EDT 5-day change 1st Jan Change
1.8 NOK 0.00% Intraday chart for Instabank ASA +1.69% +3.15%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 296.1 562.2 678.6 607.1 660.1 680.9 -
Enterprise Value (EV) 1 296.1 562.2 678.6 607.1 660.1 680.9 680.9
P/E ratio 7.42 x 13 x 8.16 x 7.3 x 6.98 x 8.17 x 5.69 x
Yield - - - - - 5.56% 5.56%
Capitalization / Revenue 1.22 x 2.14 x 2.11 x 1.7 x 1.5 x 1.48 x 1.31 x
EV / Revenue 1.22 x 2.14 x 2.11 x 1.7 x 1.5 x 1.48 x 1.31 x
EV / EBITDA - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Price to Book 0.52 x 1.04 x 1.02 x 0.77 x 0.7 x 0.72 x 0.66 x
Nbr of stocks (in thousands) 332,642 332,642 332,642 332,642 378,262 378,262 -
Reference price 2 0.8900 1.690 2.040 1.825 1.745 1.800 1.800
Announcement Date 2/11/20 2/10/21 2/10/22 2/8/23 2/8/24 - -
1NOK in Million2NOK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 1 242.1 263.1 321.1 357.6 441.1 461.2 521
EBITDA - - - - - - -
EBIT 1 126.5 149.9 193.1 - 275 288 344
Operating Margin 52.25% 56.98% 60.12% - 62.34% 62.44% 66.02%
Earnings before Tax (EBT) 1 54.97 57.01 112.2 103.3 131.2 121.3 169.3
Net income 1 41.24 42.68 83.45 82.24 100.9 83.39 119.7
Net margin 17.03% 16.22% 25.99% 23% 22.87% 18.08% 22.97%
EPS 2 0.1200 0.1300 0.2500 0.2500 0.2500 0.2204 0.3164
Free Cash Flow - - - - - - -
FCF margin - - - - - - -
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - - - - -
Dividend per Share 2 - - - - - 0.1000 0.1000
Announcement Date 2/11/20 2/10/21 2/10/22 2/8/23 2/8/24 - -
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
Net sales 1 86.19 89.76 85.38 - 86.23 98 100.8 102.8 112.4 125.1 109 112 118 123
EBITDA - - - - - - - - - - - - - -
EBIT 1 53.01 57.9 45.67 - 48.22 - 62.41 63.03 - 79.39 66 69 74 79
Operating Margin 61.51% 64.51% 53.49% - 55.92% - 61.94% 61.33% - 63.47% 60.55% 61.61% 62.71% 64.23%
Earnings before Tax (EBT) 1 32.55 34.88 25.2 - 24.56 29.88 31.56 30.1 36.77 32.8 26.22 28.31 31.42 35.36
Net income 1 24.4 25.48 20.65 17.77 18.42 25.4 23.67 23.85 28.18 25.17 17.75 19.33 21.67 24.64
Net margin 28.32% 28.39% 24.18% - 21.36% 25.92% 23.49% 23.2% 25.06% 20.12% 16.28% 17.26% 18.37% 20.03%
EPS 2 0.0700 0.0800 0.0600 0.1200 0.1700 0.0800 0.0700 0.0500 - 0.0600 0.0469 0.0511 0.0573 0.0651
Dividend per Share - - - - - - - - - - - - - -
Announcement Date 11/5/21 2/10/22 5/6/22 8/11/22 11/3/22 2/8/23 4/26/23 8/10/23 11/2/23 2/8/24 - - - -
1NOK in Million2NOK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt - - - - - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow - - - - - - -
ROE (net income / shareholders' equity) 7.84% 7.41% 14.4% 11.3% 11.6% 9.2% 12.1%
ROA (Net income/ Total Assets) - - - - - - -
Assets 1 - - - - - - -
Book Value Per Share 2 1.710 1.630 2.000 2.360 2.510 2.510 2.720
Cash Flow per Share - - - - - - -
Capex - - - - - - -
Capex / Sales - - - - - - -
Announcement Date 2/11/20 2/10/21 2/10/22 2/8/23 2/8/24 - -
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
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
1.8 NOK
Average target price
1.9 NOK
Spread / Average Target
+5.56%
Consensus
  1. Stock Market
  2. Equities
  3. INSTA Stock
  4. Financials Instabank ASA