Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
30.7 NOK | -0.32% | -0.32% | +13.70% |
06-03 | BW Energy Limited Appraisal Confirms Material Hibiscus Field Reserve Increase | CI |
05-28 | BW Energy Limited Announces Chief Financial Officer Changes | CI |
Valuation
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Capitalization 1 | 758.3 | 588.8 | 662 | 685.1 | 746.5 | - | - |
Enterprise Value (EV) 1 | 637.7 | 437.9 | 616.1 | 783.5 | 758.9 | 554.9 | 303.1 |
P/E ratio | -18 x | 11.4 x | 15.1 x | 8.57 x | 3.65 x | 2.9 x | 2.27 x |
Yield | - | - | - | - | - | - | - |
Capitalization / Revenue | 4.73 x | 2.17 x | 2.38 x | 1.35 x | 0.89 x | 0.78 x | 0.71 x |
EV / Revenue | 3.98 x | 1.61 x | 2.22 x | 1.54 x | 0.9 x | 0.58 x | 0.29 x |
EV / EBITDA | 7.33 x | 2.97 x | 4 x | 3.25 x | 1.5 x | 0.9 x | 0.42 x |
EV / FCF | -25.5 x | -35.6 x | -8.63 x | -5.38 x | 89.3 x | 3.8 x | 1.33 x |
FCF Yield | -3.92% | -2.81% | -11.6% | -18.6% | 1.12% | 26.3% | 75.4% |
Price to Book | 1.67 x | 1.03 x | 1.25 x | 1.14 x | 0.83 x | 0.64 x | 0.5 x |
Nbr of stocks (in thousands) | 234,304 | 257,994 | 257,994 | 257,944 | 257,944 | - | - |
Reference price 2 | 3.236 | 2.282 | 2.566 | 2.656 | 2.894 | 2.894 | 2.894 |
Announcement Date | 21-02-19 | 22-02-24 | 23-02-28 | 24-02-28 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 282.4 | 160.3 | 271.5 | 277.6 | 507.3 | 840.7 | 952.5 | 1,056 |
EBITDA 1 | - | 87 | 147.2 | 154.2 | 241 | 504.8 | 614.9 | 718.7 |
EBIT 1 | - | 16.1 | 98.4 | 94.1 | 141.1 | 344.3 | 416 | 498.8 |
Operating Margin | - | 10.04% | 36.24% | 33.9% | 27.81% | 40.96% | 43.67% | 47.23% |
Earnings before Tax (EBT) 1 | - | -12.2 | 88.8 | 83.8 | 122.5 | 300.4 | 372.2 | 466.1 |
Net income 1 | - | -41.1 | 52 | 45 | 81 | 205.5 | 257.6 | 328.3 |
Net margin | - | -25.64% | 19.15% | 16.21% | 15.97% | 24.45% | 27.05% | 31.09% |
EPS 2 | - | -0.1800 | 0.2000 | 0.1700 | 0.3100 | 0.7924 | 0.9995 | 1.273 |
Free Cash Flow 1 | - | -25 | -12.3 | -71.4 | -145.7 | 8.5 | 146 | 228.5 |
FCF margin | - | -15.6% | -4.53% | -25.72% | -28.72% | 1.01% | 15.33% | 21.63% |
FCF Conversion (EBITDA) | - | - | - | - | - | 1.68% | 23.74% | 31.79% |
FCF Conversion (Net income) | - | - | - | - | - | 4.14% | 56.67% | 69.6% |
Dividend per Share 2 | - | - | - | - | - | - | - | - |
Announcement Date | 20-02-27 | 21-02-19 | 22-02-24 | 23-02-28 | 24-02-28 | - | - | - |
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | - | 103.6 | 110.9 | 12.3 | 95.4 | 59 | 75.4 | 94.4 | 88 | 249.6 | 181.7 | 166.2 | 239.4 | 272 |
EBITDA 1 | - | 58.7 | 65.5 | 5.5 | 61.5 | 21.8 | 18.5 | 39.3 | 49.7 | 133.4 | 109.7 | 88.89 | 140.9 | 145.9 |
EBIT 1 | - | 51.9 | 46.2 | -3.4 | 45.4 | 5.9 | 3.5 | 21.5 | 26 | 90.1 | 73.1 | 54.37 | 90.72 | 89.4 |
Operating Margin | - | 50.1% | 41.66% | -27.64% | 47.59% | 10% | 4.64% | 22.78% | 29.55% | 36.1% | 40.23% | 32.71% | 37.9% | 32.87% |
Earnings before Tax (EBT) 1 | - | 48.5 | 45.9 | -5.5 | 43.3 | 0.1 | 0.3 | 15.8 | 17.5 | 89 | 61.1 | 44.16 | 79.88 | 81.07 |
Net income 1 | -10.3 | 38.8 | 35.7 | -16.5 | 33.8 | -8 | -5 | 5.3 | 0.5 | 80.2 | 47.4 | 24.58 | 53.1 | 44.35 |
Net margin | - | 37.45% | 32.19% | -134.15% | 35.43% | -13.56% | -6.63% | 5.61% | 0.57% | 32.13% | 26.09% | 14.78% | 22.18% | 16.3% |
EPS 2 | - | 0.1500 | 0.1400 | -0.0700 | 0.1300 | -0.0300 | - | 0.0200 | - | 0.3100 | 0.1940 | 0.0952 | 0.2058 | 0.1719 |
Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 21-11-23 | 22-02-24 | 22-05-27 | 22-08-25 | 22-11-17 | 23-02-28 | 23-05-24 | 23-08-23 | 23-11-16 | 24-02-28 | 24-05-24 | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | 98.4 | 12.4 | - | - |
Net Cash position 1 | - | 121 | 151 | 45.9 | - | - | 192 | 443 |
Leverage (Debt/EBITDA) | - | - | - | - | 0.4083 x | 0.0246 x | - | - |
Free Cash Flow 1 | - | -25 | -12.3 | -71.4 | -146 | 8.5 | 146 | 229 |
ROE (net income / shareholders' equity) | - | -6.62% | 10.3% | 7.6% | 12.3% | 25.6% | 25% | 24.2% |
ROA (Net income/ Total Assets) | - | -3.56% | 6.04% | 4.16% | 5.48% | 12.7% | 11.7% | 16% |
Assets 1 | - | 1,155 | 860.3 | 1,081 | 1,478 | 1,618 | 2,202 | 2,052 |
Book Value Per Share 2 | - | 1.940 | 2.220 | 2.050 | 2.330 | 3.490 | 4.490 | 5.830 |
Cash Flow per Share | - | 0.2200 | - | - | - | - | - | - |
Capex 1 | - | 74.5 | 121 | 240 | 335 | 306 | 310 | 316 |
Capex / Sales | - | 46.48% | 44.64% | 86.42% | 66.04% | 36.41% | 32.55% | 29.87% |
Announcement Date | 20-02-27 | 21-02-19 | 22-02-24 | 23-02-28 | 24-02-28 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
+13.70% | 754M | |
+6.23% | 294B | |
+72.31% | 142B | |
-0.93% | 135B | |
+11.44% | 76.46B | |
+3.80% | 72.01B | |
+5.68% | 56.08B | |
+4.00% | 46.18B | |
+27.60% | 35.32B | |
-9.13% | 34.11B |
- Stock Market
- Equities
- BWE Stock
- Financials BW Energy Limited