Stock AXA AXACTOR ASA
Add to a list
To use this feature you must be a member
Log inSign up

Financials Axactor ASA

Equities

AXA

NO0010840515

Corporate Financial Services

Market Closed - Oslo Bors
Other stock markets
 10:45:00 2024-04-26 EDT 		5-day change 1st Jan Change
4.85 NOK -0.82% Intraday chart for Axactor ASA 0.00% -4.53%
02-15 Axactor ASA Reports Earnings Results for the Fourth Quarter and Full Year Ended December 31, 2023 CI
02-15 Axactor ASA Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 299 229.9 228.7 169.3 136.7 124.3 - -
Enterprise Value (EV) 1 1,157 1,118 1,025 1,098 1,056 1,020 1,016 997.3
P/E ratio 20.7 x -12.1 x -6.76 x 4.59 x 4.44 x 3.76 x 3 x 2.55 x
Yield - - - - - 3.04% 3.04% 10.3%
Capitalization / Revenue 1.05 x 1.12 x 1.17 x 0.71 x 0.53 x 0.46 x 0.43 x 0.41 x
EV / Revenue 4.06 x 5.45 x 5.25 x 4.58 x 4.12 x 3.77 x 3.48 x 3.27 x
EV / EBITDA 12.6 x 30 x 43.2 x 9.23 x 8.01 x 7.17 x 6.67 x 6.27 x
EV / FCF -6.95 x -85.6 x 10.1 x -14.5 x 13 x -340 x 102 x 28.5 x
FCF Yield -14.4% -1.17% 9.87% -6.91% 7.67% -0.29% 0.98% 3.51%
Price to Book 1.07 x 0.63 x 0.6 x 0.41 x 0.32 x 0.27 x 0.25 x 0.22 x
Nbr of stocks (in thousands) 155,395 225,395 302,145 302,145 302,145 302,145 - -
Reference price 2 1.924 1.020 0.7569 0.5604 0.4524 0.4114 0.4114 0.4114
Announcement Date 20-02-12 21-02-24 22-02-18 23-02-17 24-02-15 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 285.2 205 195.1 239.7 256.6 270.5 291.7 305.2
EBITDA 1 92.14 37.31 23.73 119 131.8 142.3 152.3 159.2
EBIT 1 82.02 26.45 14.08 110.1 122.8 133 142.9 149.8
Operating Margin 28.76% 12.9% 7.22% 45.92% 47.85% 49.15% 49.01% 49.09%
Earnings before Tax (EBT) 1 32.64 -28.38 -40.7 54.19 41.44 44.08 55.25 64.78
Net income 1 16.33 -15.24 -32.8 36.76 30.83 33.06 41.44 48.55
Net margin 5.73% -7.43% -16.81% 15.34% 12.01% 12.22% 14.21% 15.91%
EPS 2 0.0930 -0.0840 -0.1120 0.1220 0.1020 0.1094 0.1371 0.1610
Free Cash Flow 1 -166.6 -13.06 101.2 -75.89 81.02 -3 10 35
FCF margin -58.42% -6.37% 51.87% -31.66% 31.57% -1.11% 3.43% 11.47%
FCF Conversion (EBITDA) - - 426.45% - 61.45% - 6.57% 21.99%
FCF Conversion (Net income) - - - - 262.81% - 24.13% 72.1%
Dividend per Share 2 - - - - - 0.0125 0.0125 0.0425
Announcement Date 20-02-12 21-02-24 22-02-18 23-02-17 24-02-15 - - -
1EUR in Million2EUR
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 46.73 21.5 56.2 60.4 58.86 63 62.11 65.07 64 65.15 60.2 64 66 71 66
EBITDA 1 10.4 -26.56 27.03 30.04 30.04 31.18 30.4 32.72 34 34.3 31.4 32 34 37 33
EBIT 1 8.111 -29.01 24.92 27.85 27.8 28.82 28.22 30.39 32.13 32.06 28.9 29 32 35 30
Operating Margin 17.36% -134.88% 44.34% 46.11% 47.24% 45.75% 45.44% 46.7% 50.2% 49.22% 48.01% 45.31% 48.48% 49.3% 45.45%
Earnings before Tax (EBT) 1 -4.992 -42.02 11.79 14.73 14 13.24 9.953 13.95 8.016 9.519 6.9 7 9 12 7
Net income 1 -3.442 -35.07 6.631 11.06 9.653 9.41 7.188 10.28 6.014 7.343 5.1 5 7 9 5
Net margin -7.37% -163.09% 11.8% 18.32% 16.4% 14.94% 11.57% 15.8% 9.4% 11.27% 8.47% 7.81% 10.61% 12.68% 7.58%
EPS 2 -0.0110 -0.1160 0.0220 0.0370 0.0320 0.0310 0.0240 0.0340 0.0200 0.0240 0.0170 0.0200 0.0200 0.0300 0.0200
Dividend per Share 2 - - - - - - - - - - - - - 0.0300 -
Announcement Date 21-10-26 22-02-18 22-04-28 22-08-18 22-10-27 23-02-17 23-05-09 23-08-17 23-11-02 24-02-15 - - - - -
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 858 888 797 928 919 896 892 873
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 9.315 x 23.81 x 33.57 x 7.805 x 6.973 x 6.293 x 5.854 x 5.485 x
Free Cash Flow 1 -167 -13.1 101 -75.9 81 -3 10 35
ROE (net income / shareholders' equity) 5.99% -5.21% -9.58% 10.1% 7% 7.41% 8.53% 9.11%
ROA (Net income/ Total Assets) 1.32% -1.11% -2.47% 2.94% 2.15% 2.25% 2.77% 3.14%
Assets 1 1,240 1,369 1,328 1,250 1,437 1,471 1,497 1,545
Book Value Per Share 2 1.810 1.630 1.260 1.380 1.430 1.540 1.670 1.830
Cash Flow per Share - - - - - - - -
Capex 1 412 220 120 296 124 168 199 188
Capex / Sales 144.47% 107.08% 61.66% 123.45% 48.29% 62.1% 68.23% 61.6%
Announcement Date 20-02-12 21-02-24 22-02-18 23-02-17 24-02-15 - - -
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Axactor ASA

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
0.4114 EUR
Average target price
0.646 EUR
Spread / Average Target
+57.04%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Corporate Financial Services

1st Jan change Capi.
AXACTOR ASA Stock Axactor ASA
-4.53% 133M
POWER FINANCE CORPORATION LIMITED Stock Power Finance Corporation Limited
+6.16% 16.07B
REC LIMITED Stock REC Limited
+10.69% 14.43B
MITSUBISHI HC CAPITAL INC. Stock Mitsubishi HC Capital Inc.
+6.83% 9.22B
CHAILEASE HOLDING COMPANY LIMITED Stock Chailease Holding Company Limited
-12.95% 8.32B
ELEMENT FLEET MANAGEMENT CORP. Stock Element Fleet Management Corp.
-0.97% 6.07B
INDIAN RENEWABLE ENERGY DEVELOPMENT AGENCY LIMITED Stock Indian Renewable Energy Development Agency Limited
+66.00% 5.5B
L&T FINANCE LIMITED Stock L&T Finance Limited
-0.76% 4.89B
FEDERAL HOME LOAN MORTGAGE CORPORATION Stock Federal Home Loan Mortgage Corporation
+62.35% 4.45B
REINET INVESTMENTS S.C.A. Stock Reinet Investments S.C.A.
-6.25% 4.08B
Other Corporate Financial Services
  1. Stock Market
  2. Equities
  3. AXA Stock
  4. Financials Axactor ASA