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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Xplora Technologies

Xplora Technologies

Send subscription Close

Financials

NOKm 2024 2025e 2026e
Sales 813 1863 2006
Sales growth (%) 18 129 7,7
EBITDA 72 208 236
EBITDA margin (%) 8,8 11,2 11,8
EBIT adj. 12 124 156
EBIT adj. margin (%) 1,5 6,6 7,8
Pretax profit -2 3 99
EPS -0,13 -0,72 1,38
EPS growth (%) -72,4 N/A -291,7
EPS adj. 0,72 -0,62 1,38
DPS 0 0 0
EV/EBITDA (x) 21,9 9,4 7,5
EV/EBIT adj. (x) 128,9 15,8 11,3
P/E (x) N/A N/A 28,1
P/E adj. (x) 54,3 N/A 28,1
EV/sales (x) 1,93 1,05 0,88
FCF yield (%) 4,5 -22 11,2
Le. adj. FCF yld. (%) 4,5 -22 11,2
Dividend yield (%) 0 0 0
Net IB debt/EBITDA (x) -2 1,4 0,4
Le. adj. ND/EBITDA (x) -2 1,2 0,2
NOKm 2024 2025e 2026e
Sales 813 1863 2006
COGS -408 -953 -1028
Gross profit 406 909 977
Other operating items -334 -702 -741
EBITDA 72 208 236
Depreciation and amortisation -22 -80 -80
of which leasing depreciation 0 0 0
EBITA 50 128 156
EO Items 0 0 0
Impairment and PPA amortisation -38 -5 0
EBIT 12 124 156
Net financial items -15 -120 -58
Pretax profit -2 3 99
Tax -4 -19 -22
Net profit -6 -16 77
Minority interest 0 -16 -16
Net profit discontinued 0 0 0
Net profit to shareholders -6 -32 61
EPS -0,13 -0,72 1,38
EPS adj. 0,72 -0,62 1,38
Total extraordinary items after tax 0 0 0
Leasing payments 0 0 0
Tax rate (%) -151,8 614,8 22
Gross margin (%) 49,9 48,8 48,7
EBITDA margin (%) 8,8 11,2 11,8
EBITA margin (%) 6,1 6,9 7,8
EBIT margin (%) 1,5 6,6 7,8
Pre-tax margin (%) -0,3 0,2 4,9
Net margin (%) -0,7 -0,9 3,8
Sales growth (%) 18 129 7,7
EBITDA growth (%) 113,4 189,4 13,6
EBITA growth (%) 185,9 157,9 21,7
EBIT growth (%) -153,3 N/A 26,3
Net profit growth (%) -72,4 170,1 -581,7
EPS growth (%) -72,4 N/A -291,7
Profitability N/A N/A N/A
ROE (%) -1,7 -8,7 14,2
ROE adj. (%) 9,2 -7,4 14,2
ROCE (%) -0,6 0,3 6,7
ROCE adj. (%) 8,3 0,8 6,7
ROIC (%) 52,9 -150,5 19,6
ROIC adj. (%) 52,9 -150,5 19,6
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 72 208 236
EBITDA adj. margin (%) 8,8 11,2 11,8
EBITDA lease adj. 72 208 236
EBITDA lease adj. margin (%) 8,8 11,2 11,8
EBITA adj. 50 128 156
EBITA adj. margin (%) 6,1 6,9 7,8
EBIT adj. 12 124 156
EBIT adj. margin (%) 1,5 6,6 7,8
Pretax profit Adj. 35 8 99
Net profit Adj. 32 -11 77
Net profit to shareholders adj. 32 -27 61
Net adj. margin (%) 3,9 -0,6 3,8
NOKm 2024 2025e 2026e
EBITDA 72 208 236
Goodwill 119 451 451
Net financial items -15 -120 -58
Other intangible assets 59 349 326
Paid tax 0 0 0
Tangible fixed assets 1 26 26
Non-cash items 0 0 0
Right-of-use asset 0 46 46
Cash flow before change in WC 57 87 179
Total other fixed assets 6 16 4
Change in working capital 41 76 71
Fixed assets 185 888 853
Operating cash flow 98 163 250
Inventories 81 196 161
Capex tangible fixed assets 0 0 0
Receivables 77 176 141
Capex intangible fixed assets -20 -57 -57
Other current assets 0 0 0
Acquisitions and Disposals 0 -484 0
Cash and liquid assets 235 743 935
Free cash flow 78 -378 193
Total assets 578 2003 2090
Dividend paid 0 0 0
Shareholders equity 349 388 475
Share issues and buybacks 0 -7 0
Minority 0 0 0
Leasing liability amortisation 0 0 0
Total equity 349 388 475
Other non-cash items 0 -150 0
Long-term debt 90 982 982
Pension debt 0 0 0
Convertible debt 0 0 0
Leasing liability 0 46 46
Total other long-term liabilities 0 104 104
Short-term debt 0 0 0
Accounts payable 49 0 0
Other current liabilities 90 483 483
Total liabilities and equity 578 2003 2090
Net IB debt -146 286 93
Net IB debt excl. pension debt -146 286 93
Net IB debt excl. leasing -146 240 47
Capital employed 438 1416 1504
Capital invested 203 674 568
Working capital 18 -110 -181
Market cap. diluted (m) 1718 1718 1718
Net IB debt adj. -146 240 47
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 1572 1958 1765
Total assets turnover (%) 144,6 144,4 98
Working capital/sales (%) 3,8 -2,5 -7,3
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) -41,7 73,7 19,6
Net debt / market cap (%) -8,5 16,6 5,4
Equity ratio (%) 60,3 19,4 22,7
Net IB debt adj. / equity (%) -41,7 61,8 9,9
Current ratio 2,81 2,31 2,56
EBITDA/net interest N/A N/A N/A
Net IB debt/EBITDA (x) -2 1,4 0,4
Net IB debt/EBITDA lease adj. (x) -2 1,2 0,2
Interest coverage N/A N/A N/A
NOKm 2024 2025e 2026e
Shares outstanding adj. 44 44 44
Diluted shares adj. 44 44 44
EPS -0,13 -0,72 1,38
Dividend per share 0 0 0
EPS adj. 0,72 -0,62 1,38
BVPS 7,65 7,9 8,78
BVPS adj. 3,85 -9,33 -6,82
Net IB debt/share -3,3 5,43 1,06
Share price 38,9 38,9 38,9
Market cap. (m) 1718 1718 1718
P/E (x) N/A N/A 28,1
EV/sales (x) 1,93 1,05 0,88
EV/EBITDA (x) 21,9 9,4 7,5
EV/EBITA (x) 31,6 15,3 11,3
EV/EBIT (x) 128,9 15,8 11,3
Dividend yield (%) 0 0 0
FCF yield (%) 4,5 -22 11,2
Le. adj. FCF yld. (%) 4,5 -22 11,2
P/BVPS (x) 5,09 4,93 4,43
P/BVPS adj. (x) 7,48 -27,32 70,26
P/E adj. (x) 54,3 N/A 28,1
EV/EBITDA adj. (x) 21,9 9,4 7,5
EV/EBITA adj. (x) 31,6 15,3 11,3
EV/EBIT adj. (x) 128,9 15,8 11,3
EV/CE (x) 3,6 1,4 1,2
Investment ratios N/A N/A N/A
Capex/sales (%) 2,5 3,1 2,8
Capex/depreciation 0,9 0,7 0,7
Capex tangibles / tangible fixed assets 0 0 0
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 2328,71 301,07 302,8

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.

28,2

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.

(
)
11,6

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.

(
)
0,9

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. 

 

(
)
3,6