SPAREBANKEN VEST

SVEG
Real-time Quote. Real-time  - 01/20 10:25:27 am
104.2NOK -1.14%
Valuation
Fiscal Period: December 2020 2021
Capitalization1 7 77011 172
Enterprise Value (EV)1 7 77011 172
P/E ratio 9,85x12,0x
Yield 5,52%4,20%
Capitalization / Revenue 1,92x2,53x
EV / Revenue 1,92x2,53x
EV / EBITDA --
Price to Book 1,14x1,51x
Nbr of stocks (in thousands) 107 319107 220
Reference price (NOK) 72,4104
Announcement Date 02/10/2021-
Previous period Next period
1 NOK in Million
Estimates
Income Statement Evolution
Annual Income Statement Data
Fiscal Period: December 2020 2021
Net sales1 4 0464 420
EBITDA --
Operating profit (EBIT)1 2 5982 776
Operating Margin 64,2%62,8%
Pre-Tax Profit (EBT)1 2 3922 923
Net income1 2 0332 340
Net margin 50,2%52,9%
EPS2 7,358,65
Dividend per Share2 4,004,38
Announcement Date 02/10/2021-
Previous period Next period
1 NOK in Million
2 NOK
Finances - Leverage
Fiscal Period: December 2020 2021
Net Debt --
Net Cash position --
Leverage (Debt / EBITDA) --
Free Cash Flow --
ROE (Net Profit / Equities) 12,3%12,8%
Shareholders' equity1 16 52818 217
ROA (Net Profit / Asset) 0,97%1,03%
Assets1 209 221227 513
Book Value Per Share2 63,569,1
Cash Flow per Share --
Capex --
Capex / Sales --
Announcement Date 02/10/2021-
Previous period Next period
1 NOK in Million
2 NOK
Financial Ratios
Size 2021e 2022e
Capitalization 11 172 M NOK -
Valuation 2021e 2022e
P/E ratio (Price / EPS) 12,0x 11,8x
Capitalization / Revenue 2,53x 2,33x
Yield (DPS / Price) 4,20% 4,47%
Price to book (Price / BVPS) 1,51x 1,43x
Profitability 2021e 2022e
Operating Margin (EBIT / Sales) 62,8% 64,2%
Operating Leverage (Delta EBIT / Delta Sales) 0,74x 1,29x
Net Margin (Net Profit / Revenue) 52,9% 49,8%
ROA (Net Profit / Asset) 1,03% 1,01%
ROE (Net Profit / Equities) 12,8% 12,6%
Rate of Dividend 50,6% 52,7%
Balance Sheet Analysis 2021e 2022e
CAPEX / Sales   0 0
Cash Flow / Sales - -
Capital Intensity (Assets / Sales) 51,5x 49,2x
Financial Leverage (Net Debt / EBITDA) - -
Price Earning Ratio
Year-on-year evolution of the Yield
EPS & Dividend