Financials Gigante Salmon

Equities

GIGA

NO0011013765

Fishing & Farming

Market Closed - Oslo Bors 10:45:00 2024-04-26 am EDT 5-day change 1st Jan Change
8.16 NOK +17.24% Intraday chart for Gigante Salmon +25.15% -21.54%

Valuation

Fiscal Period: December 2021 2022 2023 2024 2025 2026
Capitalization 1 520.4 855 1,395 1,095 - -
Enterprise Value (EV) 1 520.4 672.9 1,395 1,095 1,095 1,095
P/E ratio 190 x - - - - -
Yield - - - - - -
Capitalization / Revenue 274 x 5,625 x 8,306 x 15.4 x 2.75 x 2.06 x
EV / Revenue 274 x 5,625 x 8,306 x 15.4 x 2.75 x 2.06 x
EV / EBITDA -293 x -236 x -376 x 54.7 x 11.4 x 8.05 x
EV / FCF - - - -5.61 x 18.6 x 16.1 x
FCF Yield - - - -17.8% 5.39% 6.21%
Price to Book - - - - - -
Nbr of stocks (in thousands) 105,556 105,556 134,174 134,174 - -
Reference price 2 4.930 8.100 10.40 8.160 8.160 8.160
Announcement Date 3/24/22 2/14/23 1/23/24 - - -
1NOK in Million2NOK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net sales 1 - 1.902 0.152 0.168 71 398 531
EBITDA 1 - -1.774 -3.617 -3.709 20 96 136
EBIT 1 - -1.806 -3.713 -3.809 15 73 113
Operating Margin - -94.95% -2,442.76% -2,267.26% 21.13% 18.34% 21.28%
Earnings before Tax (EBT) 1 - -0.9583 0.916 0.51 19 77 -
Net income 1 -0.4819 2.739 5.583 0.244 15 60 91
Net margin - 144% 3,673.03% 145.24% 21.13% 15.08% 17.14%
EPS - 0.0260 - - - - -
Free Cash Flow 1 - - - - -195 59 68
FCF margin - - - - -274.65% 14.82% 12.81%
FCF Conversion (EBITDA) - - - - - 61.46% 50%
FCF Conversion (Net income) - - - - - 98.33% 74.73%
Dividend per Share - - - - - - -
Announcement Date 7/2/21 3/24/22 2/14/23 1/23/24 - - -
1NOK in Million
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 S2 2022 S1 2022 Q3 2022 Q4 2023 Q4
Net sales 1 1.902 - 0.1281 0.023 -
EBITDA 1 - - - - -0.959
EBIT 1 -0.263 - - -1.171 -0.984
Operating Margin -13.83% - - -5,091.3% -
Earnings before Tax (EBT) 1 - - - - -0.205
Net income 1 - -0.1115 5.63 0.509 -0.269
Net margin - - 4,395.39% 2,213.04% -
EPS - - - - -
Dividend per Share - - - - -
Announcement Date 3/24/22 8/26/22 11/15/22 2/14/23 1/23/24
1NOK in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - -
Net Cash position - - 182 - - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow 1 - - - - -195 59 68
ROE (net income / shareholders' equity) - - - - - - -
ROA (Net income/ Total Assets) - - - - - - -
Assets 1 - - - - - - -
Book Value Per Share - - - - - - -
Cash Flow per Share - - - - - - -
Capex 1 - - - - 224 23 23
Capex / Sales - - - - 315.49% 5.78% 4.33%
Announcement Date 7/2/21 3/24/22 2/14/23 1/23/24 - - -
1NOK in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
8.16 NOK
Average target price
13 NOK
Spread / Average Target
+59.31%
Consensus

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. GIGA Stock
  4. Financials Gigante Salmon