Google
Apple
English (UK)
English (India)
English (Canada)
Deutsch (Deutschland)
Deutsch (Schweiz)
Español
Français (France)
Italiano
Nederlands (Nederland)
Nederlands (België)
NEL ASA |
Market Closed -
Other stock markets
|
|
5-day change | 1st Jan Change | |
| 7.66 NOK | +1.11% | -3.82% | -44.71% | |
| Dec. 07 | Nordic Stocks Dropped Thursday; Avance Gas Holding Took Biggest Hit | DJ |
| Nov. 30 | Nordic Shares Closed Up Thursday; Autostore Holdings Topped Leaders | DJ |
Valuation
| Fiscal Period : December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 5 131 | 10 571 | 40 758 | 22 213 | 21 654 | 12 799 | - | - |
| Enterprise Value (EV) 1 | 4 813 | 10 076 | 38 456 | 19 513 | 21 654 | 9 250 | 10 079 | 10 814 |
| P/E ratio | -26,2x | -39,3x | 31,8x | -13,2x | -18,2x | -14,2x | -24,7x | -45,9x |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 10,5x | 18,6x | 62,5x | 27,8x | 21,8x | 7,74x | 5,56x | 3,63x |
| EV / Revenue | 9,84x | 17,7x | 59,0x | 24,5x | 21,8x | 5,59x | 4,37x | 3,06x |
| EV / EBITDA | -97,4x | -61,7x | -153x | -41,1x | -27,8x | -17,9x | -28,9x | -255x |
| EV / FCF | -20,3x | -30,8x | -85,8x | -23,6x | - | -7,94x | -10,5x | -10,3x |
| FCF Yield | -4,93% | -3,24% | -1,17% | -4,24% | - | -12,6% | -9,49% | -9,73% |
| Price to Book | - | 5,64x | 7,46x | 4,38x | - | 2,07x | 2,26x | 2,44x |
| Nbr of stocks (in thousands) | 1 112 031 | 1 222 098 | 1 407 401 | 1 460 396 | 1 562 907 | 1 670 907 | - | - |
| Reference price 2 | 4,61 | 8,65 | 29,0 | 15,2 | 13,9 | 7,66 | 7,66 | 7,66 |
| Announcement Date | 2/27/19 | 3/5/20 | 2/18/21 | 2/16/22 | 2/28/23 | - | - | - |
1NOK in Million2NOK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period : December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 489 | 570 | 652 | 798 | 994 | 1 653 | 2 304 | 3 531 |
| EBITDA 1 | -49,4 | -163 | -252 | -475 | -780 | -517 | -349 | -42,3 |
| EBIT 1 | -196 | -239 | -415 | -583 | -1 279 | -735 | -624 | -377 |
| Operating Margin | -40,1% | -41,9% | -63,6% | -73,0% | -129% | -44,5% | -27,1% | -10,7% |
| Earnings before Tax (EBT) 1 | -198 | -277 | 1 246 | -1 684 | -1 187 | -904 | -562 | -388 |
| Net income 1 | -189 | -270 | 1 262 | -1 667 | -1 171 | -889 | -535 | -344 |
| Net margin | -38,6% | -47,3% | 194% | -209% | -118% | -53,8% | -23,2% | -9,75% |
| EPS 2 | -0,18 | -0,22 | 0,91 | -1,15 | -0,76 | -0,54 | -0,31 | -0,17 |
| Free Cash Flow 1 | -237 | -327 | -448 | -827 | - | -1 165 | -957 | -1 052 |
| FCF margin | -48,5% | -57,4% | -68,7% | -104% | - | -70,4% | -41,5% | -29,8% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Announcement Date | 2/27/19 | 3/5/20 | 2/18/21 | 2/16/22 | 2/28/23 | - | - | - |
1NOK in Million2NOK
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period : December | 2021 Q2 | 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 | 164 | 229 | 248 | 213 | 183 | 183 | 414 | 359 | 475 | 405 | 434 | 483 | 495 | 729 | 852 |
| EBITDA 1 | -120 | -113 | -168 | -152 | -197 | -214 | -216 | -121 | -138 | -109 | -138 | -114 | -113 | -37,0 | -19,5 |
| EBIT 1 | -149 | -139 | -197 | -187 | -241 | -260 | -591 | -175 | -194 | -165 | -187 | -181 | -182 | -109 | -95,5 |
| Operating Margin | -91,0% | -60,6% | -79,3% | -87,6% | -132% | -142% | -143% | -48,7% | -40,7% | -40,7% | -43,1% | -37,4% | -36,8% | -14,9% | -11,2% |
| Earnings before Tax (EBT) 1 | -314 | -509 | -281 | 81,9 | -277 | -262 | -731 | -194 | -345 | -228 | -160 | -144 | -147 | -75,0 | -80,5 |
| Net income 1 | -312 | -507 | -269 | 83,7 | -275 | -260 | -721 | -192 | -342 | -226 | -172 | -144 | -147 | -75,0 | -73,0 |
| Net margin | -191% | -221% | -109% | 39,3% | -150% | -142% | -174% | -53,5% | -72,1% | -55,8% | -39,6% | -29,7% | -29,6% | -10,3% | -8,57% |
| EPS 2 | -0,21 | -0,35 | -0,18 | 0,06 | -0,18 | -0,17 | -0,46 | -0,12 | -0,20 | -0,14 | -0,08 | -0,09 | -0,09 | -0,05 | -0,04 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 8/19/21 | 10/21/21 | 2/16/22 | 5/10/22 | 8/11/22 | 10/20/22 | 2/28/23 | 4/27/23 | 7/18/23 | 10/25/23 | - | - | - | - | - |
1NOK in Million2NOK
Estimates
Balance Sheet Analysis
| Fiscal Period : December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | 318 | 495 | 2 303 | 2 700 | - | 3 550 | 2 721 | 1 985 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | -237 | -327 | -448 | -827 | - | -1 165 | -957 | -1 052 |
| ROE (net income / shareholders' equity) | -12,6% | -15,7% | -11,4% | -31,7% | - | -15,9% | -8,33% | -5,72% |
| Shareholders' equity 1 | 1 494 | 1 713 | -11 029 | 5 254 | - | 5 596 | 6 424 | 6 020 |
| ROA (Net income/ Total Assets) | - | -12,3% | - | -27,5% | - | -12,2% | -5,42% | -1,78% |
| Assets 1 | - | 2 188 | - | 6 072 | - | 7 294 | 9 887 | 19 321 |
| Book Value Per Share 2 | - | 1,53 | 3,88 | 3,47 | - | 3,69 | 3,39 | 3,14 |
| Cash Flow per Share 2 | - | - | -0,16 | -0,31 | - | -0,44 | -0,28 | -0,04 |
| Capex 1 | 94,5 | 119 | 232 | 377 | - | 486 | 517 | 765 |
| Capex / Sales | 19,3% | 20,9% | 35,6% | 47,3% | - | 29,4% | 22,5% | 21,7% |
| Announcement Date | 2/27/19 | 3/5/20 | 2/18/21 | 2/16/22 | 2/28/23 | - | - | - |
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 :
C
Sell
Buy
Mean consensus
HOLD
Number of Analysts
20
Last Close Price
7.66NOK
Average target price
10.27NOK
Spread / Average Target
+34.09%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -44.71% | 1 173 M $ | |
| -29.32% | 16 310 M $ | |
| -35.33% | 9 679 M $ | |
| -58.47% | 8 034 M $ | |
| -49.37% | 3 983 M $ | |
| -54.44% | 2 537 M $ | |
| -18.21% | 2 391 M $ | |
| -18.11% | 1 413 M $ | |
| +35.82% | 1 252 M $ | |
| -19.78% | 998 M $ |
- Stock
- Equities
- Stock Nel ASA - Oslo Bors
- Financials Nel ASA
