NORWEGIAN AIR SHUTTL
NAS
 Real-time - 11/26 10:29:51 am |
|
| 9.03NOK | -10.27% |
Valuation
| Fiscal Period: December | 2020 | 2021 | ||||||
| Capitalization1 | 3 456 | 8 376 | ||||||
| Entreprise Value (EV)1 | 43 678 | 68 160 | ||||||
| P/E ratio | -0,09x | -0,33x | ||||||
| Yield | - | - | ||||||
| Capitalization / Revenue | 0,38x | 1,63x | ||||||
| EV / Revenue | 4,80x | 13,3x | ||||||
| EV / EBITDA | -25,0x | -27,8x | ||||||
| Price to Book | -0,52x | 5,07x | ||||||
| Nbr of stocks (in thousands) | 39 749 | 927 628 | ||||||
| Reference price (NOK) | 86,9 | 9,03 | ||||||
| Announcement Date | 02/26/2021 | - | ||||||
|
||||||||
1 NOK in Million |
Estimates
|
|||||||
Previous period
Income Statement Evolution
Annual Income Statement Data
| Fiscal Period: December | 2020 | 2021 | ||||||
| Net sales1 | 9 096 | 5 125 | ||||||
| EBITDA1 | -1 751 | -2 448 | ||||||
| Operating profit (EBIT)1 | -10 953 | -2 929 | ||||||
| Operating Margin | -120% | -57,2% | ||||||
| Pre-Tax Profit (EBT)1 | -22 133 | -2 125 | ||||||
| Net income1 | -23 051 | -1 334 | ||||||
| Net margin | -253% | -26,0% | ||||||
| EPS2 | -1 022 | -27,5 | ||||||
| Dividend per Share2 | - | - | ||||||
| Announcement Date | 02/26/2021 | - | ||||||
|
||||||||
1 NOK in Million 2 NOK |
||||||||
Finances - Leverage
| Fiscal Period: December | 2020 | 2021 | ||||||
| Net Debt1 | 40 222 | 59 783 | ||||||
| Net Cash position1 | - | - | ||||||
| Leverage (Debt / EBITDA) | -23,0x | -24,4x | ||||||
| Free Cash Flow1 | 1 271 | 3 920 | ||||||
| ROE (Net Profit / Equities) | - | - | ||||||
| Shareholders' equity1 | - | - | ||||||
| ROA (Net Profit / Asset) | -34,2% | 3,70% | ||||||
| Assets1 | 67 448 | -36 054 | ||||||
| Book Value Per Share2 | -167 | 1,78 | ||||||
| Cash Flow per Share | - | - | ||||||
| Capex1 | - | 59,0 | ||||||
| Capex / Sales | - | 1,15% | ||||||
| Announcement Date | 02/26/2021 | - | ||||||
|
||||||||
1 NOK in Million 2 NOK |
||||||||
Financial Ratios
|
Price Earning Ratio
Change in Enterprise Value/EBITDA
EPS & Dividend
