COOP PANK AS

CPA1T
Delayed Quote. Delayed  - 11/26 08:59:46 am
3.105EUR -2.05%
Valuation
Fiscal Period: December 2020 2021
Capitalization1 106283
Entreprise Value (EV)1 106283
P/E ratio -23,9x
Yield --
Capitalization / Revenue 3,73x8,05x
EV / Revenue 3,73x8,05x
EV / EBITDA --
Price to Book -2,59x
Nbr of stocks (in thousands) 90 62491 254
Reference price (EUR) 1,173,11
Announcement Date 02/11/2021-
Previous period Next period
1 EUR in Million
Estimates
Income Statement Evolution
Annual Income Statement Data
Fiscal Period: December 2020 2021
Net sales1 28,435,2
EBITDA --
Operating profit (EBIT)1 -17,5
Operating Margin -49,7%
Pre-Tax Profit (EBT)1 -12,1
Net income1 7,2611,5
Net margin 25,6%32,7%
EPS2 -0,13
Dividend per Share --
Announcement Date 02/11/2021-
Previous period Next period
1 EUR in Million
2 EUR
Finances - Leverage
Fiscal Period: December 2020 2021
Net Debt --
Net Cash position --
Leverage (Debt / EBITDA) --
Free Cash Flow --
ROE (Net Profit / Equities) -11,1%
Shareholders' equity1 -104
ROA (Net Profit / Asset) -1,20%
Assets1 -958
Book Value Per Share2 -1,20
Cash Flow per Share --
Capex --
Capex / Sales --
Announcement Date 02/11/2021-
Previous period Next period
1 EUR in Million
2 EUR
Financial Ratios
Size 2021e 2022e
Capitalization 283 M € -
Valuation 2021e 2022e
P/E ratio (Price / EPS) 23,9x 18,3x
Capitalization / Revenue 8,05x 6,71x
Yield (DPS / Price) - 0,97%
Price to book (Price / BVPS) 2,59x 2,39x
Profitability 2021e 2022e
Operating Margin (EBIT / Sales) 49,7% 56,4%
Operating Leverage (Delta EBIT / Delta Sales) - 1,81x
Net Margin (Net Profit / Revenue) 32,7% 36,5%
ROA (Net Profit / Asset) 1,20% 1,30%
ROE (Net Profit / Equities) 11,1% 13,3%
Rate of Dividend - 17,6%
Balance Sheet Analysis 2021e 2022e
CAPEX / Sales   0 0
Cash Flow / Sales - -
Capital Intensity (Assets / Sales) 27,2x 28,1x
Financial Leverage (Net Debt / EBITDA) - -
EPS & Dividend