Press the button and be introduced to a new random company!

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Petrolia Noco

Petrolia Noco

Send subscription Close

Financials

NOKm 2025 2026e 2027e
Sales 631 559 604
Sales growth (%) -11,6 -11,3 8
EBITDA 321 350 414
EBITDA margin (%) 51 62,6 68,6
EBIT adj. 96 162 213
EBIT adj. margin (%) 15,2 29 35,2
Pretax profit 38 136 186
EPS -0,07 0,16 0,21
EPS growth (%) N/A N/A 36,6
EPS adj. -0,07 0,16 0,21
DPS 0 0 0
EV/EBITDA (x) 1,1 0,7 0,5
EV/EBIT adj. (x) 3,8 1,6 1,1
P/E (x) N/A 8,3 6,1
P/E adj. (x) N/A 8,3 6,1
EV/sales (x) 0,58 0,46 0,37
FCF yield (%) 1,9 45,5 12,8
Le. adj. FCF yld. (%) 1,9 45,5 12,8
Dividend yield (%) 0 0 0
Net IB debt/EBITDA (x) 0,4 0 -0,1
Le. adj. ND/EBITDA (x) 0,4 0 -0,1
NOKm 2025 2026e 2027e
Sales 631 559 604
COGS -309 -209 -190
Gross profit 321 350 414
Other operating items 0 0 0
EBITDA 321 350 414
Depreciation and amortisation -225 -188 -201
of which leasing depreciation 0 0 0
EBITA 96 162 213
EO Items 0 0 0
Impairment and PPA amortisation 0 0 0
EBIT 96 162 213
Net financial items -58 -26 -27
Pretax profit 38 136 186
Tax -50 -106 -145
Net profit -13 30 41
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders -13 30 41
EPS -0,07 0,16 0,21
EPS adj. -0,07 0,16 0,21
Total extraordinary items after tax 0 0 0
Leasing payments 0 0 0
Tax rate (%) 133,4 78 78
Gross margin (%) 51 62,6 68,6
EBITDA margin (%) 51 62,6 68,6
EBITA margin (%) 15,2 29 35,2
EBIT margin (%) 15,2 29 35,2
Pre-tax margin (%) 6 24,3 30,7
Net margin (%) -2 5,3 6,8
Sales growth (%) -11,6 -11,3 8
EBITDA growth (%) 22,5 9 18,3
EBITA growth (%) 104,7 68,7 31,2
EBIT growth (%) N/A 68,7 31,2
Net profit growth (%) 211 -337,3 36,6
EPS growth (%) N/A N/A 36,6
Profitability N/A N/A N/A
ROE (%) 332,7 203 81,5
ROE adj. (%) 332,7 203 81,5
ROCE (%) 38,6 61,1 70,8
ROCE adj. (%) 38,6 61,1 70,8
ROIC (%) -24,4 44,5 107,5
ROIC adj. (%) -24,4 44,5 107,5
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 321 350 414
EBITDA adj. margin (%) 51 62,6 68,6
EBITDA lease adj. 321 350 414
EBITDA lease adj. margin (%) 51 62,6 68,6
EBITA adj. 96 162 213
EBITA adj. margin (%) 15,2 29 35,2
EBIT adj. 96 162 213
EBIT adj. margin (%) 15,2 29 35,2
Pretax profit Adj. 38 136 186
Net profit Adj. -13 30 41
Net profit to shareholders adj. -13 30 41
Net adj. margin (%) -2 5,3 6,8
NOKm 2025 2026e 2027e
EBITDA 321 350 414
Goodwill 146 146 146
Net financial items -58 -26 -27
Other intangible assets 0 0 0
Paid tax 29 -98 -64
Tangible fixed assets 231 106 196
Non-cash items -84 0 0
Right-of-use asset 0 0 0
Cash flow before change in WC 208 226 322
Total other fixed assets 461 511 511
Change in working capital 50 0 0
Fixed assets 839 764 854
Operating cash flow 258 226 322
Inventories 151 151 151
Capex tangible fixed assets -253 -113 -291
Receivables 0 0 0
Capex intangible fixed assets 0 0 0
Other current assets 28 28 28
Acquisitions and Disposals 0 0 0
Cash and liquid assets 44 156 188
Free cash flow 5 113 32
Total assets 1063 1100 1221
Dividend paid 0 0 0
Shareholders equity 0 30 70
Share issues and buybacks 20 0 0
Minority 0 0 0
Leasing liability amortisation 0 0 0
Total equity 0 30 70
Other non-cash items 32 135 -18
Long-term debt 0 0 0
Pension debt 0 0 0
Convertible debt 0 0 0
Leasing liability 0 0 0
Total other long-term liabilities 614 478 497
Short-term debt 251 251 251
Accounts payable 14 14 14
Other current liabilities 185 328 390
Total liabilities and equity 1063 1100 1221
Net IB debt 122 9 -22
Net IB debt excl. pension debt 122 9 -22
Net IB debt excl. leasing 122 9 -22
Capital employed 251 280 321
Capital invested 122 39 48
Working capital -19 -162 -224
EV breakdown N/A N/A N/A
Market cap. diluted (m) 247 247 247
Net IB debt adj. 122 9 -22
Market value of minority 0 0 0
Reversal of shares and participations 0 0 0
Reversal of conv. debt assumed equity N/A N/A N/A
EV 369 256 225
Total assets turnover (%) 60,9 51,7 52
Working capital/sales (%) 2,5 -16,1 -31,9
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) -54575,4 31,4 -31,6
Net debt / market cap (%) 49,3 3,8 -9
Equity ratio (%) 0 2,7 5,8
Net IB debt adj. / equity (%) -54575,4 31,4 -31,6
Current ratio 0,5 0,57 0,56
EBITDA/net interest 5,5 13,2 15,2
Net IB debt/EBITDA (x) 0,4 0 -0,1
Net IB debt/EBITDA lease adj. (x) 0,4 0 -0,1
Interest coverage 1,6 6,1 7,8
NOKm 2025 2026e 2027e
Shares outstanding adj. 190 190 190
Diluted shares adj. 190 190 190
EPS -0,07 0,16 0,21
Dividend per share 0 0 0
EPS adj. -0,07 0,16 0,21
BVPS 0 0,16 0,37
BVPS adj. -0,77 -0,62 -0,4
Net IB debt/share 0,64 0,05 -0,12
Share price 1,3 1,3 1,3
Market cap. (m) 247 247 247
P/E (x) N/A 8,3 6,1
EV/sales (x) 0,6 0,5 0,4
EV/EBITDA (x) 1,1 0,7 0,5
EV/EBITA (x) 3,8 1,6 1,1
EV/EBIT (x) 3,8 1,6 1,1
Dividend yield (%) 0 0 0
FCF yield (%) 1,9 45,5 12,8
Le. adj. FCF yld. (%) 1,9 45,5 12,8
P/BVPS (x) -1106,62 8,33 3,5
P/BVPS adj. (x) -1,69 -2,12 -3,26
P/E adj. (x) N/A 8,3 6,1
EV/EBITDA adj. (x) 1,1 0,7 0,5
EV/EBITA adj. (x) 3,8 1,6 1,1
EV/EBIT adj. (x) 3,8 1,6 1,1
EV/CE (x) 1,5 0,9 0,7
Investment ratios N/A N/A N/A
Capex/sales (%) 40,1 20,2 48,2
Capex/depreciation 1,1 0,6 1,4
Capex tangibles / tangible fixed assets 109,4 106,4 148,5
Capex intangibles / definite intangibles N/A N/A N/A
Depreciation on intang / def. intang N/A N/A N/A
Depreciation on tangibles / tangibles 97,4 176,7 102,8

Key Figure Counter

It is not always easy to generate comparative valuations. Therefore, in order to make it easier for you as an investor, we have created this key figure calculator. Enter share price in the field below and then select the year in which you want to retrieve the financial data.

Update

P/E

Learn more

A common valuation multiple, the share price is divided by earnings per share.

P/E ratio stands for Price and Earnings. By dividing a company's market cap to its earnings, investors get a key ratio which they are able to compare between different companies. The ratio can either be calculated on historical or forward-looking numbers. 

It is important to notice that earnings are calculated after taxes, which mean that they can vary between companies due to different accounting standards.

6,2

EV/EBIT

Learn more

EV stands for Enterprise Value and is calculated as a company's markets cap in addition to its net debt. The net debt itself is computed through the company's interest-bearing debt minus total cash and cash equivalents. 

EBIT is the Earnings Before Interest and Taxes which is the operating income. This result, in comparison to the P/E ratio, is not affected by any financial items.

(
)
1,1

EV/Sales

Learn more

EV stands for Enterprise Value and is calculated as a company's market cap adjusted for its net debt. The net debt itself is computed through the company's interest-bearing debt minus total cash and cash equivalents. S is the company's total sales.

(
)
0,4

P/BVPS

Learn more

P/B stands for Price to Book, which is used to compare a share's market cap to its book value. A P/B ratio that is below one is considered to be valued below its assets.

Companies with high return on equity are usually associated with high P/B ratios, and vice versa. 

 

(
)
3,5