SELVAAG BOLIG ASA

SBO
Real-time Estimate Quote. Real-time Estimate  - 08/13 10:20:00 am
51.9NOK +1.17%
Income Statement Evolution
Annual Income Statement Data
Fiscal Period: December 2019 2020
Net sales1 4 4922 998
EBITDA1 877723
Operating profit (EBIT)1 865714
Operating Margin 19,2%23,8%
Pre-Tax Profit (EBT)1 8541 650
Net income1 6551 520
Net margin 14,6%50,7%
EPS2 7,0416,2
Dividend per Share2 5,0026,4
Last update 02/12/202007/06/2020
1 NOK in Million
2 NOK
Estimates
Finances - Leverage
Fiscal Period: December 2019 2020
Net Debt1 1 0751 389
Net Cash position1 --
Leverage (Debt / EBITDA) 1,22x1,92x
Free Cash Flow1 1 0502 629
ROE (Net Profit / Equities) 20,2%50,4%
Shareholders' equity1 3 2403 018
ROA (Net Profit / Asset) 9,77%-
Assets1 6 702-
Book Value Per Share2 36,028,4
Cash Flow per Share --
Capex1 -13,0
Capex / Sales -0,43%
Last update 02/12/202007/06/2020
1 NOK in Million
2 NOK
Estimates
Balance Sheet Analysis
Financial Ratios
Size 2020e 2021e
Capitalization 4 809 M NOK -
Entreprise Value (EV) 6 198 M NOK 6 221 M NOK
Valuation 2020e 2021e
P/E ratio (Price / EPS) 3,16x 12,9x
Capitalization / Revenue 1,60x 1,92x
EV / Revenue 2,07x 2,47x
EV / EBITDA 8,58x 13,8x
Yield (DPS / Price) 51,5% 7,70%
Price to book (Price / BVPS) 1,81x 1,80x
Profitability 2020e 2021e
Operating Margin (EBIT / Sales) 23,8% 21,8%
Operating Leverage (Delta EBIT / Delta Sales) -0,52x -1,44x
Net Margin (Net Profit / Revenue) 50,7% 14,8%
ROA (Net Profit / Asset) - 4,70%
ROE (Net Profit / Equities) 50,4% 13,9%
Rate of Dividend 163% 99,7%
Balance Sheet Analysis 2020e 2021e
CAPEX / Sales   0,43% 0,43%
Cash Flow / Sales - -
Capital Intensity (Assets / Sales) - 3,16x
Financial Leverage (Net Debt / EBITDA) 1,92x 3,15x
Price Earning Ratio
EPS & Dividend