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 2024 2025e 2026e
Sales 714 629 535
Sales growth (%) 7174,3 -11,9 -15
EBITDA 262 302 339
EBITDA margin (%) 36,8 48 63,5
EBIT adj. 47 74 160
EBIT adj. margin (%) 6,6 11,8 29,9
Pretax profit 1 27 133
EPS -0,02 -0,06 0,15
EPS growth (%) -88,2 N/A N/A
EPS adj. -0,02 -0,06 0,15
DPS 0 0 0
EV/EBITDA (x) 1,5 1,2 0,7
EV/EBIT adj. (x) 8,6 4,8 1,6
P/E (x) N/A N/A 9,8
P/E adj. (x) N/A N/A 9,8
EV/sales (x) 0,57 0,56 0,47
FCF yield (%) 8,9 20,4 36
Le. adj. FCF yld. (%) 8,9 20,4 36
Dividend yield (%) 0 0 0
Net IB debt/EBITDA (x) 0,6 0,2 -0,1
Le. adj. ND/EBITDA (x) 0,6 0,2 -0,1
NOKm 2024 2025e 2026e
Sales 714 629 535
COGS -451 -327 -195
Gross profit 262 302 339
Other operating items 0 0 0
EBITDA 262 302 339
Depreciation and amortisation -215 -227 -180
of which leasing depreciation 0 0 0
EBITA 47 74 160
EO Items 0 0 0
Impairment and PPA amortisation 0 0 0
EBIT 47 74 160
Net financial items -46 -48 -27
Pretax profit 1 27 133
Tax -5 -38 -104
Net profit -4 -11 29
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders -4 -11 29
EPS -0,02 -0,06 0,15
EPS adj. -0,02 -0,06 0,15
Total extraordinary items after tax 0 0 0
Leasing payments 0 0 0
Tax rate (%) 735,8 142,3 78
Gross margin (%) 36,8 48 63,5
EBITDA margin (%) 36,8 48 63,5
EBITA margin (%) 6,6 11,8 29,9
EBIT margin (%) 6,6 11,8 29,9
Pre-tax margin (%) 0,1 4,3 24,8
Net margin (%) -0,6 -1,8 5,5
Sales growth (%) 7174,3 -11,9 -15
EBITDA growth (%) -388,6 15 12,5
EBITA growth (%) -151 58,4 114,5
EBIT growth (%) -151 58,4 N/A
Net profit growth (%) -88,2 180,5 -357,3
EPS growth (%) -88,2 N/A N/A
Profitability N/A N/A N/A
ROE (%) 74,1 358,6 187,1
ROE adj. (%) 74,1 358,6 187,1
ROCE (%) 17,8 30,7 63,5
ROCE adj. (%) 17,8 30,7 63,5
ROIC (%) -191 -29,8 105,3
ROIC adj. (%) -191 -29,8 105,3
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 262 302 339
EBITDA adj. margin (%) 36,8 48 63,5
EBITDA lease adj. 262 302 339
EBITDA lease adj. margin (%) 36,8 48 63,5
EBITA adj. 47 74 160
EBITA adj. margin (%) 6,6 11,8 29,9
EBIT adj. 47 74 160
EBIT adj. margin (%) 6,6 11,8 29,9
Pretax profit Adj. 1 27 133
Net profit Adj. -4 -11 29
Net profit to shareholders adj. -4 -11 29
Net adj. margin (%) -0,6 -1,8 5,5
NOKm 2024 2025e 2026e
EBITDA 262 302 339
Goodwill 146 146 146
Net financial items -46 -48 -27
Other intangible assets 1 1 1
Paid tax 49 17 -92
Tangible fixed assets 264 230 115
Non-cash items -224 -74 0
Right-of-use asset 0 0 0
Cash flow before change in WC 41 197 220
Total other fixed assets 405 464 516
Change in working capital 143 120 0
Fixed assets 816 840 778
Operating cash flow 184 318 220
Inventories 134 126 126
Capex tangible fixed assets -141 -259 -118
Receivables 0 0 0
Capex intangible fixed assets 0 0 0
Other current assets 33 28 28
Acquisitions and Disposals -20 0 0
Cash and liquid assets 25 83 185
Free cash flow 23 58 103
Total assets 1008 1077 1118
Dividend paid 0 0 0
Shareholders equity -7 1 30
Share issues and buybacks 0 20 0
Minority 0 0 0
Leasing liability amortisation 0 0 0
Total equity -7 1 30
Other non-cash items 36 58 122
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 643 587 465
Short-term debt 256 236 236
Accounts payable 16 48 48
Other current liabilities 101 206 339
Total liabilities and equity 1008 1077 1118
Net IB debt 149 69 -34
Net IB debt excl. pension debt 149 69 -34
Net IB debt excl. leasing 149 69 -34
Capital employed 248 237 266
Capital invested 142 70 -3
Working capital 50 -99 -232
EV breakdown N/A N/A N/A
Market cap. diluted (m) 255 285 285
Net IB debt adj. 149 69 -34
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 404 354 251
Total assets turnover (%) 67,9 60,3 48,7
Working capital/sales (%) 6,4 -3,9 -31
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) -2029 6825,1 -111,2
Net debt / market cap (%) 58,5 24,2 -11,8
Equity ratio (%) -0,7 0,1 2,7
Net IB debt adj. / equity (%) -2029 6825,1 -111,2
Current ratio 0,52 0,48 0,55
EBITDA/net interest 5,7 6,3 12,6
Net IB debt/EBITDA (x) 0,6 0,2 -0,1
Net IB debt/EBITDA lease adj. (x) 0,6 0,2 -0,1
Interest coverage 1 1,6 5,9
NOKm 2024 2025e 2026e
Shares outstanding adj. 170 190 190
Diluted shares adj. 170 190 190
EPS -0,02 -0,06 0,15
Dividend per share 0 0 0
EPS adj. -0,02 -0,06 0,15
BVPS -0,04 0,01 0,16
BVPS adj. -0,91 -0,77 -0,61
Net IB debt/share 0,88 0,36 -0,18
Share price 1,5 1,5 1,5
Market cap. (m) 255 285 285
P/E (x) N/A N/A 9,8
EV/sales (x) 0,6 0,6 0,5
EV/EBITDA (x) 1,5 1,2 0,7
EV/EBITA (x) 8,6 4,8 1,6
EV/EBIT (x) 8,6 4,8 1,6
Dividend yield (%) 0 0 0
FCF yield (%) 8,9 20,4 36
Le. adj. FCF yld. (%) 8,9 20,4 36
P/BVPS (x) -34,7 281,62 9,43
P/BVPS adj. (x) -1,66 -1,96 -2,46
P/E adj. (x) N/A N/A 9,8
EV/EBITDA adj. (x) 1,5 1,2 0,7
EV/EBITA adj. (x) 8,6 4,8 1,6
EV/EBIT adj. (x) 8,6 4,8 1,6
EV/CE (x) 1,6 1,5 0,9
Investment ratios N/A N/A N/A
Capex/sales (%) 19,8 41,2 22
Capex/depreciation 0,7 1,1 0,7
Capex tangibles / tangible fixed assets 53,5 113 102,4
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 81,6 99,1 156,4

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.

10,0

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.

(
)
1,6

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.

(
)
0,5

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. 

 

(
)
9,5