INTEGRATED WIND SOLUTIONS |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 46.4 NOK | 0.00% |
|
+3.11% | +7.41% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 601.4 | 981.7 | 1,691 | 1,816 | - | - |
| Enterprise Value (EV) 1 | 232.2 | 751.2 | 1,679 | 2,980 | 3,764 | 3,528 |
| P/E ratio | -26.5 x | -33.4 x | -111 x | 37.8 x | 17.6 x | 6.43 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 11.7 x | 4.48 x | 6.45 x | 3.02 x | 1.83 x | 1.51 x |
| EV / Revenue | 4.52 x | 3.43 x | 6.41 x | 4.95 x | 3.79 x | 2.94 x |
| EV / EBITDA | -24.4 x | -40.4 x | -55.6 x | 19 x | 10.8 x | 6.63 x |
| EV / FCF | -1.98 x | -1.49 x | - | -2.79 x | -7.29 x | - |
| FCF Yield | -50.4% | -67.2% | - | -35.9% | -13.7% | - |
| Price to Book | 0.91 x | 0.98 x | 1.24 x | 1.33 x | 1.26 x | 1.04 x |
| Nbr of stocks (in thousands) | 17,601 | 28,538 | 39,144 | 39,144 | - | - |
| Reference price 2 | 34.17 | 34.40 | 43.20 | 46.40 | 46.40 | 46.40 |
| Announcement Date | 2/11/22 | 2/28/23 | 2/26/24 | - | - | - |
1NOK in Million2NOK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 51.35 | 219.3 | 262 | 602.1 | 993.5 | 1,199 |
| EBITDA 1 | - | -9.528 | -18.6 | -30.21 | 157.1 | 350.1 | 532 |
| EBIT 1 | - | -11.77 | -24.6 | -36.56 | 101.3 | 229 | 411.7 |
| Operating Margin | - | -22.91% | -11.22% | -13.95% | 16.83% | 23.05% | 34.33% |
| Earnings before Tax (EBT) 1 | - | -15.74 | -23.94 | -11.65 | 54.45 | 123.5 | 291.5 |
| Net income 1 | -0.026 | -17.91 | -26.66 | -14.82 | 47.99 | 103.3 | 282.3 |
| Net margin | - | -34.88% | -12.16% | -5.66% | 7.97% | 10.4% | 23.54% |
| EPS 2 | -0.2550 | -1.290 | -1.030 | -0.3879 | 1.226 | 2.637 | 7.211 |
| Free Cash Flow 1 | - | -117.1 | -505.1 | - | -1,070 | -516 | - |
| FCF margin | - | -227.98% | -230.38% | - | -177.7% | -51.94% | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Announcement Date | 3/15/21 | 2/11/22 | 2/28/23 | 2/26/24 | - | - | - |
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 | 1.536 | 49.82 | - | - | - | 53.23 | 63.83 | 60.26 | 63.06 | 73.68 | 123 | 120 | 178 | 216 |
| EBITDA 1 | -7.533 | - | - | - | - | -3.896 | -11.41 | -11.64 | -4.26 | -2.704 | 25 | 7 | 50 | 79 |
| EBIT 1 | -7.995 | 1.392 | - | - | - | -5.542 | -12.48 | -13.1 | -6.055 | -4.723 | 10 | -15 | 21 | 51 |
| Operating Margin | -520.51% | 2.79% | - | - | - | -10.41% | -19.54% | -21.75% | -9.6% | -6.41% | 8.13% | -12.5% | 11.8% | 23.61% |
| Earnings before Tax (EBT) 1 | -8.887 | -1.609 | -9.087 | -4.312 | -4.312 | -3.87 | -6.703 | -7.865 | -6.332 | 9.354 | 4 | -26 | 5 | 35 |
| Net income 1 | -8.785 | -3.883 | -9.407 | -5.005 | -5.005 | -4.703 | -7.885 | -8.329 | -6.203 | 7.734 | 1 | -29 | 2 | 27 |
| Net margin | -571.94% | -7.79% | - | - | - | -8.84% | -12.35% | -13.82% | -9.84% | 10.5% | 0.81% | -24.17% | 1.12% | 12.5% |
| EPS 2 | -0.4991 | -0.2200 | -0.5100 | -0.1800 | -0.1800 | -0.1600 | -0.2200 | -0.2100 | -0.1600 | 0.1939 | 0.0300 | -0.7300 | 0.0500 | 0.6900 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/11/21 | 2/11/22 | 5/25/22 | 8/30/22 | 11/15/22 | 2/28/23 | 5/25/23 | 8/24/23 | 11/22/23 | 2/26/24 | - | - | - | - |
1NOK in Million2NOK
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | 1,164 | 1,947 | 1,711 |
| Net Cash position 1 | - | 369 | 230 | 12.3 | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | 7.409 x | 5.563 x | 3.217 x |
| Free Cash Flow 1 | - | -117 | -505 | - | -1,070 | -516 | - |
| ROE (net income / shareholders' equity) | - | -5.43% | - | -1.52% | 3.5% | 7.44% | 17.5% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share 2 | - | 37.50 | 35.00 | 35.00 | 34.90 | 36.80 | 44.70 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | - | 90.5 | 442 | - | 1,193 | 803 | - |
| Capex / Sales | - | 176.26% | 201.65% | - | 198.12% | 80.83% | - |
| Announcement Date | 3/15/21 | 2/11/22 | 2/28/23 | 2/26/24 | - | - | - |
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
OUTPERFORM
Number of Analysts
2
Last Close Price
46.4
NOK
Average target price
47.5
NOK
Spread / Average Target
+2.37%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +7.41% | 164M | |
| +24.30% | 31.49B | |
| +21.02% | 23.83B | |
| -14.91% | 23.03B | |
| -3.80% | 12.27B | |
| +4.34% | 10.85B | |
| +45.92% | 9.64B | |
| +3.71% | 9.39B | |
| -1.74% | 9.03B | |
| +3.13% | 7.96B |
- Stock Market
- Equities
- IWS Stock
- Financials Integrated Wind Solutions
