Stock MAS MÅSØVAL
Add to a list
To use this feature you must be a member
Log inSign up

Financials Måsøval

Equities

MAS

NO0010974983

Fishing & Farming

Market Closed - Oslo Bors
Other stock markets
 10:45:00 2024-05-10 am EDT 		5-day change 1st Jan Change
30.8 NOK +1.32% Intraday chart for Måsøval +2.67% +18.46%
May. 10 Måsøval Set to Take Over Mowi’s Harvesting Facility MT
Feb. 27 Måsøval AS Provides Group Production Guidance for the First Quarter and Full Year of 2024 CI

Valuation

Fiscal Period: December 2021 2022 2023 2024 2025 2026
Capitalization 1 4,931 3,712 3,185 3,773 - -
Enterprise Value (EV) 1 6,856 5,701 5,123 5,543 5,228 4,985
P/E ratio 26.5 x 5.98 x -18.2 x 10.8 x 9.21 x 8.12 x
Yield - 4.95% 1.92% 2.68% 3.6% 4.79%
Capitalization / Revenue 3.99 x 1.86 x 1.33 x 1.37 x 1.19 x 1.05 x
EV / Revenue 5.55 x 2.86 x 2.13 x 2.01 x 1.64 x 1.38 x
EV / EBITDA 19.7 x 6.63 x 7.69 x 6.14 x 5.12 x 4.37 x
EV / FCF -23.8 x 18.1 x 14.8 x 25.4 x 9.27 x 10.6 x
FCF Yield -4.21% 5.53% 6.77% 3.94% 10.8% 9.45%
Price to Book 3.74 x 1.9 x 1.82 x 1.85 x 1.64 x 1.49 x
Nbr of stocks (in thousands) 122,508 122,508 122,508 122,508 - -
Reference price 2 40.25 30.30 26.00 30.80 30.80 30.80
Announcement Date 2/17/22 2/28/23 2/27/24 - - -
1NOK in Million2NOK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net sales 1 928.1 1,236 1,992 2,400 2,761 3,184 3,600
EBITDA 1 - 348.1 859.6 666.2 902.5 1,021 1,141
EBIT 1 - 279.6 693.4 471.4 699.8 817.6 930.5
Operating Margin - 22.63% 34.81% 19.64% 25.35% 25.68% 25.85%
Earnings before Tax (EBT) 1 - 210 802.7 164.2 501.6 609.3 708
Net income 1 199.1 164.3 621 -138.9 341.8 399.2 465
Net margin 21.46% 13.3% 31.17% -5.79% 12.38% 12.54% 12.92%
EPS 2 - 1.520 5.070 -1.430 2.863 3.345 3.795
Free Cash Flow 1 - -288.4 315.5 346.6 218.5 564 471
FCF margin - -23.35% 15.84% 14.44% 7.91% 17.72% 13.09%
FCF Conversion (EBITDA) - - 36.71% 52.03% 24.21% 55.22% 41.28%
FCF Conversion (Net income) - - 50.81% - 63.93% 141.27% 101.29%
Dividend per Share 2 - - 1.500 0.5000 0.8267 1.110 1.475
Announcement Date 6/16/21 2/17/22 2/28/23 2/27/24 - - -
1NOK in Million2NOK
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 483.1 393.4 280 934.2 354 400.3 237.3 804.6 617.9 688.4 388.5 1,023 754.5 666 690
EBITDA 1 133.5 106.9 109.6 541.1 103.8 88.17 83.47 258.4 161.9 162.4 143.5 369.5 182 205 302
EBIT 1 114.2 85.41 75.18 500.5 61.95 43.56 35.86 210.5 113 112 91.5 318 130.5 153 250
Operating Margin 23.63% 21.71% 26.84% 53.58% 17.5% 10.88% 15.12% 26.16% 18.29% 16.28% 23.55% 31.09% 17.3% 22.97% 36.23%
Earnings before Tax (EBT) 1 89.91 60.96 52.78 558.9 52.01 62.8 -27.35 151.3 105 -52.52 44 253.5 74 97.5 173
Net income 1 68.39 48.01 41.13 429.5 39.22 52.88 -31.27 -126.9 52.53 -33.25 36.5 169.5 62 74 111
Net margin 14.16% 12.2% 14.69% 45.98% 11.08% 13.21% -13.18% -15.78% 8.5% -4.83% 9.4% 16.57% 8.22% 11.11% 16.09%
EPS 2 0.6500 0.4400 0.3400 3.510 0.3200 0.4300 -0.2550 -1.240 0.1900 -0.4800 0.3100 1.400 0.5000 0.7200 0.9000
Dividend per Share 2 - - - - 1.000 0.5000 - 0.5000 - 0.5000 - 0.2500 - 0.5000 -
Announcement Date 11/18/21 2/17/22 5/19/22 8/29/22 11/15/22 2/28/23 5/23/23 8/28/23 11/21/23 2/27/24 - - - - -
1NOK in Million2NOK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - 1,925 1,989 1,938 1,769 1,455 1,212
Net Cash position 1 - - - - - - -
Leverage (Debt/EBITDA) - 5.53 x 2.314 x 2.909 x 1.96 x 1.424 x 1.062 x
Free Cash Flow 1 - -288 316 347 219 564 471
ROE (net income / shareholders' equity) - 18.1% 36.4% -7.5% 18.4% 18.9% 18.6%
ROA (Net income/ Total Assets) - 5.93% - -2.74% 6.7% 7.4% 9.5%
Assets 1 - 2,768 - 5,074 5,101 5,395 4,895
Book Value Per Share 2 - 10.80 15.90 14.30 16.70 18.80 20.70
Cash Flow per Share - - - - - - -
Capex 1 - 512 211 103 277 159 134
Capex / Sales - 41.44% 10.62% 4.3% 10.02% 5% 3.72%
Announcement Date 6/16/21 2/17/22 2/28/23 2/27/24 - - -
1NOK in Million2NOK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Måsøval

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
30.8 NOK
Average target price
38.67 NOK
Spread / Average Target
+25.54%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Aquaculture

1st Jan change Capi.
MÅSØVAL Stock Måsøval
+18.46% 348M
BAKKAFROST Stock Bakkafrost
+17.11% 3.4B
EMPRESAS AQUACHILE S.A. Stock Empresas AquaChile S.A.
0.00% 1.07B
GRIEG SEAFOOD ASA Stock Grieg Seafood ASA
+8.78% 768M
RUSSIAN AQUACULTURE Stock Russian Aquaculture
-.--% 484M
SHANDONG HOMEY AQUATIC DEVELOPMENT CO.,LTD. Stock Shandong Homey Aquatic Development Co.,Ltd.
-14.71% 410M
BENCHMARK HOLDINGS PLC Stock Benchmark Holdings plc
+27.75% 403M
DAHU AQUACULTURE CO.,LTD. Stock Dahu Aquaculture Co.,Ltd.
-4.21% 394M
ICELANDIC SALMON Stock Icelandic Salmon
-6.90% 385M
MULTIEXPORT FOODS S.A. Stock Multiexport Foods S.A.
+16.13% 352M
Aquaculture
  1. Stock Market
  2. Equities
  3. MAS Stock
  4. Financials Måsøval
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW