BERGEN CARBON SOLUTIONS |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.7 NOK | -3.02% |
|
-4.94% | -30.63% |
| Apr. 26 | Bergen Carbon Solutions as Appoints Gunnvor Dyrdi Remøy as Board Member | CI |
| Feb. 08 | Bergen Carbon Solutions AS Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 2,507 | 426.4 | 465.9 | 323.2 | - |
| Enterprise Value (EV) 1 | 2,400 | 133.4 | 249.3 | 323.2 | 323.2 |
| P/E ratio | -83.9 x | -7.76 x | -7.05 x | - | - |
| Yield | - | - | - | 30.8% | 86.1% |
| Capitalization / Revenue | 2,868,469,002 x | 286,956,004 x | 1,573,880,250 x | - | - |
| EV / Revenue | 2,868,468,880 x | 286,955,807 x | 1,573,879,518 x | - | - |
| EV / EBITDA | -86,836,138 x | -8,264,843 x | -6,523,944 x | - | - |
| EV / FCF | -66,039,120 x | -8,012,031 x | -8,276,218 x | - | - |
| FCF Yield | -0% | -0% | -0% | - | - |
| Price to Book | 21.1 x | 1.36 x | 1.88 x | - | - |
| Nbr of stocks (in thousands) | 37,341 | 41,970 | 41,970 | 41,970 | - |
| Reference price 2 | 67.14 | 10.16 | 11.10 | 7.700 | 7.700 |
| Announcement Date | 2/15/22 | 3/29/23 | 2/8/24 | - | - |
1NOK in Million2NOK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales | 0.00105 | 0.874 | 1.486 | 0.296 | - | - |
| EBITDA | - | -28.87 | -51.59 | -71.41 | - | - |
| EBIT | - | -30.54 | -55.33 | -74.81 | - | - |
| Operating Margin | - | -3,494.51% | -3,723.28% | -25,272.97% | - | - |
| Earnings before Tax (EBT) | - | -29.91 | -53.98 | -66.05 | - | - |
| Net income | -4.655 | -29.91 | -54.03 | -66.05 | - | - |
| Net margin | -443,320% | -3,421.64% | -3,635.8% | -22,313.85% | - | - |
| EPS | - | -0.8000 | -1.310 | -1.574 | - | - |
| Free Cash Flow | - | -37.96 | -53.22 | -56.29 | - | - |
| FCF margin | - | -4,343.59% | -3,581.56% | -19,016.89% | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 1 | - | - | - | - | 2.370 | 6.630 |
| Announcement Date | 4/7/21 | 2/15/22 | 3/29/23 | 2/8/24 | - | - |
1NOK
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 S1 | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2023 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 0.147 | 0.062 | 0.665 | 0.218 | - | 0.113 | 1.144 | 0.005 | - | - | - | 0.115 |
| EBITDA 1 | - | - | -11.22 | -13 | -14.23 | -9.69 | - | -17.71 | - | -19.29 | -17.17 | - |
| EBIT 1 | -11.8 | - | -12.2 | -12.49 | -15.7 | -10.62 | -17.02 | -18.56 | - | -20.14 | -18.03 | - |
| Operating Margin | -8,027.89% | - | -1,834.89% | -5,731.19% | - | -9,402.65% | -1,487.76% | -371,280% | - | - | - | - |
| Earnings before Tax (EBT) 1 | - | - | -11.54 | -12.74 | -15.43 | -10.83 | -14.97 | -18.81 | -37.24 | -20.34 | -8.557 | - |
| Net income 1 | -11.82 | - | -11.54 | -14.09 | -15.43 | -10.83 | -15.02 | -18.81 | -37.02 | -20.34 | -8.857 | - |
| Net margin | -8,040.82% | - | -1,734.9% | -6,463.3% | - | -9,584.07% | -1,312.76% | -376,280% | - | - | - | - |
| EPS 2 | - | - | -0.3100 | -0.3400 | -0.3700 | -0.2600 | - | - | - | -0.4847 | -0.2110 | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 8/24/21 | 11/15/21 | 2/15/22 | 4/28/22 | 8/23/22 | 11/9/22 | 3/29/23 | 5/9/23 | 8/29/23 | 11/1/23 | 2/8/24 | 2/8/24 |
1NOK in Million2NOK
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | 107 | 293 | 217 | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | -38 | -53.2 | -56.3 | - | - | - |
| ROE (net income / shareholders' equity) | - | -36.9% | -25% | -23.8% | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets | - | - | - | - | - | - | - |
| Book Value Per Share | - | 3.180 | 7.490 | 5.900 | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex | - | 8.89 | 5 | 3.72 | - | - | - |
| Capex / Sales | - | 1,017.48% | 336.14% | 1,255.74% | - | - | - |
| Announcement Date | 4/7/21 | 2/15/22 | 3/29/23 | 2/8/24 | - | - | - |
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -30.63% | 29.26M | |
| +5.14% | 103B | |
| -5.63% | 63.04B | |
| +39.52% | 39.06B | |
| +12.91% | 37.58B | |
| +7.41% | 33.24B | |
| +6.85% | 19.22B | |
| +12.86% | 16.83B | |
| +7.73% | 15.03B | |
| +16.93% | 14.96B |
- Stock Market
- Equities
- BCS Stock
- Financials Bergen Carbon Solutions
