OMDA |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 36 NOK | 0.00% |
|
+6.19% | -2.70% |
| Apr. 25 | Omda AS Announces Board Appointments | CI |
| Mar. 01 | Tranche Update on Omda AS (OB:OMDA)'s Equity Buyback Plan announced on January 30, 2023. | CI |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 2,065 | 1,803 | 796.8 | 765.6 | 735.2 | - | - |
| Enterprise Value (EV) 1 | 2,045 | 2,014 | 1,095 | 1,122 | 1,080 | 1,045 | 1,014 |
| P/E ratio | -223 x | -20.2 x | -6.05 x | 7.43 x | 80.2 x | 32.1 x | 15.9 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 8.99 x | 5.45 x | 2.16 x | 1.84 x | 1.62 x | 1.51 x | 1.41 x |
| EV / Revenue | 8.9 x | 6.09 x | 2.96 x | 2.7 x | 2.38 x | 2.14 x | 1.95 x |
| EV / EBITDA | 35.2 x | 48.1 x | 474 x | 17.7 x | 9 x | 7.67 x | 6.38 x |
| EV / FCF | 1,446 x | -736 x | -21.6 x | -415 x | 15.4 x | 12.3 x | 10.9 x |
| FCF Yield | 0.07% | -0.14% | -4.62% | -0.24% | 6.48% | 8.13% | 9.17% |
| Price to Book | 8.29 x | 10.8 x | 27.7 x | 8.14 x | 6.58 x | 5.46 x | - |
| Nbr of stocks (in thousands) | 20,967 | 20,967 | 20,967 | 20,692 | 20,423 | - | - |
| Reference price 2 | 98.50 | 86.00 | 38.00 | 37.00 | 36.00 | 36.00 | 36.00 |
| Announcement Date | 2/26/21 | 2/25/22 | 2/28/23 | 3/1/24 | - | - | - |
1NOK in Million2NOK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 207.2 | 229.8 | 330.7 | 369.7 | 415.1 | 454.3 | 488.4 | 521 |
| EBITDA 1 | - | 58.14 | 41.83 | 2.307 | 63.26 | 120 | 136.3 | 159 |
| EBIT 1 | - | 17.26 | -39.54 | -90.45 | 128.7 | 65.12 | 80.78 | 111 |
| Operating Margin | - | 7.51% | -11.96% | -24.47% | 31% | 14.34% | 16.54% | 21.31% |
| Earnings before Tax (EBT) 1 | - | -8.009 | -86.83 | -136.3 | 103.4 | 12.01 | 30.06 | 61 |
| Net income 1 | -36.24 | -9.226 | -89.12 | -131.6 | 104.4 | 9.368 | 23.45 | 47 |
| Net margin | -17.49% | -4.01% | -26.95% | -35.6% | 25.14% | 2.06% | 4.8% | 9.02% |
| EPS 2 | - | -0.4413 | -4.251 | -6.276 | 4.977 | 0.4488 | 1.120 | 2.260 |
| Free Cash Flow 1 | - | 1.414 | -2.735 | -50.6 | -2.702 | 70 | 85 | 93 |
| FCF margin | - | 0.62% | -0.83% | -13.69% | -0.65% | 15.41% | 17.4% | 17.85% |
| FCF Conversion (EBITDA) | - | 2.43% | - | - | - | 58.33% | 62.38% | 58.49% |
| FCF Conversion (Net income) | - | - | - | - | - | 747.21% | 362.46% | 197.87% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Announcement Date | 10/8/20 | 2/26/21 | 2/25/22 | 2/28/23 | 3/1/24 | - | - | - |
1NOK in Million2NOK
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 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 | 86.46 | 87.88 | 89.81 | 86.5 | 98.01 | 102.2 | 104.1 | 99.59 | 109.2 | 113 | 112 | 108 | 118 | 122 |
| EBITDA 1 | 20.13 | -2.756 | - | 4.725 | -20.21 | 5.449 | 10.72 | 26.64 | 20.48 | 31 | 31 | 35 | 29 | 37 |
| EBIT 1 | -1.499 | -24.33 | - | -17.43 | -47.85 | -17.06 | -11.69 | 13.04 | 6.572 | 19 | 19 | 23 | 17 | 25 |
| Operating Margin | -1.73% | -27.69% | - | -20.15% | -48.82% | -16.7% | -11.22% | 13.09% | 6.02% | 16.81% | 16.96% | 21.3% | 14.41% | 20.49% |
| Earnings before Tax (EBT) 1 | -14.79 | -40.22 | - | -25.69 | -63.18 | 1.569 | -27.27 | 135.1 | 0.617 | 4 | 4 | 9 | 3 | 12 |
| Net income 1 | -14.83 | -42.47 | -19.72 | -25.22 | -58.72 | 2.783 | -25.8 | 126.3 | 5.577 | 3 | 3 | 7 | 2 | 9 |
| Net margin | -17.16% | -48.33% | -21.96% | -29.15% | -59.91% | 2.72% | -24.77% | 126.86% | 5.11% | 2.65% | 2.68% | 6.48% | 1.69% | 7.38% |
| EPS 2 | -0.7100 | -2.030 | - | -1.203 | -2.800 | - | - | - | - | 0.1600 | 0.1600 | 0.3500 | 0.1200 | 0.4500 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/26/21 | 2/25/22 | 8/30/22 | 11/30/22 | 2/28/23 | 5/12/23 | 8/25/23 | 11/10/23 | 3/1/24 | - | - | - | - | - |
1NOK in Million2NOK
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 211 | 298 | 356 | 345 | 310 | 279 |
| Net Cash position 1 | - | 20.3 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | 5.032 x | 129.1 x | 5.632 x | 2.877 x | 2.276 x | 1.755 x |
| Free Cash Flow 1 | - | 1.41 | -2.74 | -50.6 | -2.7 | 70 | 85 | 93 |
| ROE (net income / shareholders' equity) | - | - | -6.84% | -135% | 156% | 14.5% | 25.8% | 26.4% |
| ROA (Net income/ Total Assets) | - | - | - | -17.4% | 5.68% | 2.1% | 4.3% | 5.3% |
| Assets 1 | - | - | - | 754.3 | 1,837 | 446.1 | 545.4 | 886.8 |
| Book Value Per Share 2 | - | 11.90 | 7.950 | 1.370 | 4.540 | 5.470 | 6.590 | - |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex 1 | - | 27.5 | 28.2 | 41.9 | 45.3 | 51 | 54 | 57 |
| Capex / Sales | - | 11.98% | 8.53% | 11.32% | 10.92% | 11.23% | 11.06% | 10.94% |
| Announcement Date | 10/8/20 | 2/26/21 | 2/25/22 | 2/28/23 | 3/1/24 | - | - | - |
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
36
NOK
Average target price
49
NOK
Spread / Average Target
+36.11%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -2.70% | 66.43M | |
| +4.48% | 32.15B | |
| +16.98% | 7.41B | |
| +20.94% | 3.85B | |
| -16.89% | 3.13B | |
| -25.03% | 1.25B | |
| -31.01% | 1.17B | |
| +4.64% | 926M | |
| -34.81% | 911M | |
| -23.74% | 842M |
- Stock Market
- Equities
- CSAM Stock
- Financials Omda
