Data Respons ASA

DAT
Delayed Oslo Bors - 06/17 10:33:23 am
31.2NOK
-0.95%
Income Statement Evolution
Annual Income Statement Data
Actuals in M NOK Estimates in M NOK
Fiscal Period December 20182019
Sales1 4881 776
EBITDA158230
Operating profit (EBIT)134158
Pre-Tax Profit (EBT)95,1185
Net income53,4135
EPS ( NOK )0,962,05
Dividend per Share ( NOK )1,001,00
Yield4,43%3,42%
Announcement Date01/31/2019
06:30am
-
Finances - Leverage
Actuals in M NOK Estimates in M NOK
Fiscal Period December 20182019
Debt196238
Finance--
Operating income (EBITDA)158230
Leverage
(Debt/EBITDA)
1,24x1,03x
Capital Expenditure3,2019,5
Book Value Per Share (BVPS)8,84  NOK11,5  NOK
Cash Flow per Share1,14  NOK1,33  NOK
Announcement Date01/31/2019
06:30am
-
Balance Sheet Analysis
Financial Ratios
Size 2019e 2020e
Capitalization 1 874 M NOK -
Entreprise Value (EV) 2 112 M NOK 2 076 M NOK
Valuation 2019e 2020e
P/E ratio (Price / EPS) 14,3x 15,3x
Capitalization / Revenue 1,06x 0,97x
EV / Revenue 1,19x 1,07x
EV / EBITDA 9,19x 8,35x
Yield (DPS / Price) 3,42% 3,42%
Price to book (Price / BVPS) 2,54x 2,37x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) 8,91% 9,78%
operating Leverage (Delta EBIT / Delta Sales) 0,92x 2,20x
Net Margin (Net Profit / Revenue) 7,58% 6,52%
ROA (Net Profit / Asset) 2,30% 2,40%
ROE (Net Profit / Equities) 18,9% 17,9%
Rate of Dividend 48,7% 52,3%
Balance Sheet Analysis 2019e 2020e
CAPEX / Sales   1,10% 1,09%
Cash Flow / Sales 4,66% 7,08%
Capital Intensity (Assets / Sales) 3,29x 2,72x
Financial Leverage (Net Debt / EBITDA) 1,03x 0,81x
Price Earning Ratio
BNA & Dividende