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 1872 1994
Sales growth (%) 18 130,1 6,5
EBITDA 72 216 240
EBITDA margin (%) 8,8 11,5 12
EBIT adj. 12 151 186
EBIT adj. margin (%) 1,5 8,1 9,3
Pretax profit -2 -28 104
EPS -0,13 -1,28 1,66
EPS growth (%) -72,4 N/A N/A
EPS adj. 0,72 -1,18 1,66
DPS 0 0 0
EV/EBITDA (x) 30,5 12,4 10,7
EV/EBIT adj. (x) 180 17,7 13,7
P/E (x) N/A N/A 31,9
P/E adj. (x) 74 N/A 31,9
EV/sales (x) 2,7 1,43 1,28
FCF yield (%) 3,3 -19,1 5,2
Le. adj. FCF yld. (%) 3,3 -19,1 5,2
Dividend yield (%) 0 0 0
Net IB debt/EBITDA (x) -2 1,7 1
Le. adj. ND/EBITDA (x) -2 1,5 0,8
NOKm 2024 2025e 2026e
Sales 813 1872 1994
COGS -408 -941 -1008
Gross profit 406 930 986
Other operating items -334 -715 -747
EBITDA 72 216 240
Depreciation and amortisation -22 -60 -53
of which leasing depreciation 0 0 0
EBITA 50 156 186
EO Items 0 0 0
Impairment and PPA amortisation -38 -5 0
EBIT 12 151 186
Net financial items -15 -179 -83
Pretax profit -2 -28 104
Tax -4 -21 -23
Net profit -6 -49 81
Minority interest 0 -8 -7
Net profit discontinued 0 0 0
Net profit to shareholders -6 -57 74
EPS -0,13 -1,28 1,66
EPS adj. 0,72 -1,18 1,66
Total extraordinary items after tax 0 0 0
Leasing payments 0 0 0
Tax rate (%) -151,8 -76,7 22
Gross margin (%) 49,9 49,7 49,5
EBITDA margin (%) 8,8 11,5 12
EBITA margin (%) 6,1 8,3 9,3
EBIT margin (%) 1,5 8,1 9,3
Pre-tax margin (%) -0,3 -1,5 5,2
Net margin (%) -0,7 -2,6 4,1
Sales growth (%) 18 130,1 6,5
EBITDA growth (%) 113,4 200,4 11
EBITA growth (%) 185,9 213,9 19,3
EBIT growth (%) -153,3 N/A 23
Net profit growth (%) -72,4 729,3 -265,2
EPS growth (%) -72,4 N/A N/A
Profitability N/A N/A N/A
ROE (%) -1,7 -16,1 18,2
ROE adj. (%) 9,2 -14,8 18,2
ROCE (%) -0,6 -2,9 6,9
ROCE adj. (%) 8,3 -2,5 6,9
ROIC (%) 52,9 59,4 20,5
ROIC adj. (%) 52,9 59,4 20,5
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 72 216 240
EBITDA adj. margin (%) 8,8 11,5 12
EBITDA lease adj. 72 216 240
EBITDA lease adj. margin (%) 8,8 11,5 12
EBITA adj. 50 156 186
EBITA adj. margin (%) 6,1 8,3 9,3
EBIT adj. 12 151 186
EBIT adj. margin (%) 1,5 8,1 9,3
Pretax profit Adj. 35 -23 104
Net profit Adj. 32 -44 81
Net profit to shareholders adj. 32 -53 74
Net adj. margin (%) 3,9 -2,4 4,1
NOKm 2024 2025e 2026e
EBITDA 72 216 240
Goodwill 119 456 456
Net financial items -15 -179 -83
Other intangible assets 59 380 387
Paid tax 0 0 0
Tangible fixed assets 1 23 23
Non-cash items 0 0 0
Right-of-use asset 0 48 48
Cash flow before change in WC 57 37 157
Total other fixed assets 6 14 0
Change in working capital 41 58 28
Fixed assets 185 920 914
Operating cash flow 98 94 185
Inventories 81 262 249
Capex tangible fixed assets 0 0 0
Receivables 77 223 209
Capex intangible fixed assets -20 -61 -61
Other current assets 0 0 0
Acquisitions and Disposals 0 -484 0
Cash and liquid assets 235 723 847
Free cash flow 78 -451 124
Total assets 578 2128 2218
Dividend paid 0 0 0
Shareholders equity 349 362 453
Share issues and buybacks 0 -10 0
Minority 0 0 0
Leasing liability amortisation 0 0 0
Total equity 349 362 453
Other non-cash items 0 -153 0
Long-term debt 90 1037 1037
Pension debt 0 0 0
Convertible debt 0 0 0
Leasing liability 0 48 48
Total other long-term liabilities 0 106 106
Short-term debt 0 0 0
Accounts payable 49 0 0
Other current liabilities 90 574 574
Total liabilities and equity 578 2128 2218
Net IB debt -146 362 238
Net IB debt excl. pension debt -146 362 238
Net IB debt excl. leasing -146 314 191
Capital employed 438 1447 1538
Capital invested 203 725 691
Working capital 18 -89 -116
Market cap. diluted (m) 2340 2364 2364
Net IB debt adj. -146 314 191
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 2195 2679 2555
Total assets turnover (%) 144,6 138,4 91,8
Working capital/sales (%) 3,8 -1,9 -5,1
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) -41,7 100 52,7
Net debt / market cap (%) -6,2 15,3 10,1
Equity ratio (%) 60,3 17 20,4
Net IB debt adj. / equity (%) -41,7 86,8 42,1
Current ratio 2,81 2,1 2,27
EBITDA/net interest N/A N/A N/A
Net IB debt/EBITDA (x) -2 1,7 1
Net IB debt/EBITDA lease adj. (x) -2 1,5 0,8
Interest coverage N/A N/A N/A
NOKm 2024 2025e 2026e
Shares outstanding adj. 44 45 45
Diluted shares adj. 44 45 45
EPS -0,13 -1,28 1,66
Dividend per share 0 0 0
EPS adj. 0,72 -1,18 1,66
BVPS 7,65 7,81 8,12
BVPS adj. 3,85 -10,6 -8,75
Net IB debt/share -3,3 7,05 4,27
Share price 53 53 53
Market cap. (m) 2340 2364 2364
P/E (x) N/A N/A 31,9
EV/sales (x) 2,7 1,4 1,3
EV/EBITDA (x) 30,5 12,4 10,7
EV/EBITA (x) 44,2 17,2 13,7
EV/EBIT (x) 180 17,7 13,7
Dividend yield (%) 0 0 0
FCF yield (%) 3,3 -19,1 5,2
Le. adj. FCF yld. (%) 3,3 -19,1 5,2
P/BVPS (x) 6,93 6,78 6,53
P/BVPS adj. (x) 10,2 -25,3 -745,23
P/E adj. (x) 74 N/A 31,9
EV/EBITDA adj. (x) 30,5 12,4 10,7
EV/EBITA adj. (x) 44,2 17,2 13,7
EV/EBIT adj. (x) 180 17,7 13,7
EV/CE (x) 5 1,9 1,7
Investment ratios N/A N/A N/A
Capex/sales (%) 2,5 3,3 3,1
Capex/depreciation 0,9 1 1,1
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 2328,7 262,9 234,8

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.

31,9

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.

(
)
14,1

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.

(
)
1,3

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. 

 

(
)
5,3