Real-time
Other stock markets
|
5-day change | 1st Jan Change | ||
28.95 NOK | +1.58% |
|
+1.58% | -3.02% |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 74.64 | 103 | 173.7 | 306.3 | 343 | 337.8 | - | - |
Enterprise Value (EV) 1 | 131.3 | 140.6 | 207.8 | 355.7 | 409 | 415.4 | 379.8 | 325.4 |
P/E ratio | - | -5.72 x | - | 83.1 x | 24.2 x | 13.6 x | 8.36 x | 5.95 x |
Yield | - | - | - | - | - | - | - | - |
Capitalization / Revenue | 0.61 x | 1.24 x | 2.1 x | 2.86 x | 2.7 x | 2.18 x | 1.88 x | 1.67 x |
EV / Revenue | 1.07 x | 1.69 x | 2.52 x | 3.32 x | 3.22 x | 2.68 x | 2.12 x | 1.61 x |
EV / EBITDA | 9.31 x | 11.2 x | 10 x | 10.9 x | 6.8 x | 6.68 x | 4.83 x | 3.43 x |
EV / FCF | 19.9 x | 12.6 x | 52.4 x | -21.9 x | -28.5 x | 20.3 x | 11.9 x | 5.34 x |
FCF Yield | 5.03% | 7.92% | 1.91% | -4.57% | -3.51% | 4.94% | 8.43% | 18.7% |
Price to Book | - | 2.87 x | 14.6 x | 4.48 x | 3.58 x | 2.8 x | 2.09 x | 1.55 x |
Nbr of stocks (in thousands) | 90,006 | 90,076 | 96,676 | 122,849 | 129,003 | 134,589 | - | - |
Reference price 2 | 0.8293 | 1.144 | 1.797 | 2.493 | 2.658 | 2.510 | 2.510 | 2.510 |
Announcement Date | 20-02-14 | 21-02-23 | 22-02-15 | 23-02-15 | 24-02-14 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 123 | 83.03 | 82.57 | 107 | 126.9 | 154.9 | 179.2 | 202.2 |
EBITDA 1 | 14.1 | 12.59 | 20.75 | 32.54 | 60.11 | 62.22 | 78.61 | 94.97 |
EBIT 1 | -55.74 | -8.665 | 7.021 | 11.8 | 33.3 | 37.35 | 54.15 | 70.68 |
Operating Margin | -45.32% | -10.44% | 8.5% | 11.02% | 26.24% | 24.12% | 30.21% | 34.95% |
Earnings before Tax (EBT) 1 | -64.08 | -15.61 | -0.116 | 7.77 | 19.24 | 25.21 | 39.09 | 53.74 |
Net income 1 | -64.71 | -17.68 | -0.062 | 3.104 | 17.64 | 23.08 | 35.6 | 49.06 |
Net margin | -52.61% | -21.3% | -0.08% | 2.9% | 13.91% | 14.9% | 19.86% | 24.26% |
EPS 2 | - | -0.2000 | - | 0.0300 | 0.1100 | 0.1847 | 0.3002 | 0.4219 |
Free Cash Flow 1 | 6.604 | 11.14 | 3.967 | -16.25 | -14.35 | 20.5 | 32 | 61 |
FCF margin | 5.37% | 13.41% | 4.8% | -15.19% | -11.31% | 13.23% | 17.85% | 30.17% |
FCF Conversion (EBITDA) | 46.84% | 88.45% | 19.12% | - | - | 32.95% | 40.71% | 64.23% |
FCF Conversion (Net income) | - | - | - | - | - | 88.84% | 89.88% | 124.33% |
Dividend per Share 2 | - | - | - | - | - | - | - | - |
Announcement Date | 20-02-14 | 21-02-23 | 22-02-15 | 23-02-15 | 24-02-14 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 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 | 22.99 | 19.1 | 22.12 | 27.4 | 30.06 | 32.57 | 34.9 | 35.06 | 35.65 | 36.24 | 37.18 | 39.33 | 44.25 |
EBITDA 1 | 5.58 | 6.5 | 8.305 | 8.02 | 10.28 | 11.25 | 13.62 | 23.04 | 12.24 | 12.6 | 14.27 | 16.04 | 19.6 |
EBIT 1 | 1.825 | 2.9 | 2.398 | 2.479 | 4.038 | 5.588 | 6.553 | 16.59 | 4.6 | 10.3 | 8.088 | 9.858 | 13.42 |
Operating Margin | 7.94% | 15.18% | 10.84% | 9.05% | 13.43% | 17.16% | 18.78% | 47.31% | 12.9% | 28.42% | 21.75% | 25.07% | 30.31% |
Earnings before Tax (EBT) 1 | -0.942 | 1.731 | 2.23 | 1.317 | 2.492 | 4.206 | 6.633 | 10.73 | 2.895 | 9.854 | 5.251 | 7.144 | 10.62 |
Net income 1 | -1.693 | 1.1 | 1.305 | 0.579 | 0.148 | 3.668 | 6.508 | 8.988 | -3.274 | 3.559 | 4.801 | 6.525 | 9.726 |
Net margin | -7.36% | 5.76% | 5.9% | 2.11% | 0.49% | 11.26% | 18.65% | 25.64% | -9.18% | 9.82% | 12.91% | 16.59% | 21.98% |
EPS 2 | -0.0200 | 0.0100 | 0.0100 | - | - | 0.0300 | 0.0500 | 0.0700 | -0.0300 | 0.0300 | 0.0475 | 0.0573 | 0.0772 |
Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 22-02-15 | 22-05-10 | 22-08-16 | 22-11-09 | 23-02-15 | 23-05-04 | 23-08-16 | 23-11-08 | 24-02-14 | 24-05-07 | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | 56.6 | 37.6 | 34.1 | 49.4 | 66.1 | 77.5 | 42 | - |
Net Cash position 1 | - | - | - | - | - | - | - | 12.4 |
Leverage (Debt/EBITDA) | 4.018 x | 2.983 x | 1.645 x | 1.519 x | 1.099 x | 1.246 x | 0.5342 x | - |
Free Cash Flow 1 | 6.6 | 11.1 | 3.97 | -16.3 | -14.3 | 20.5 | 32 | 61 |
ROE (net income / shareholders' equity) | -117% | -144% | 31% | 14.9% | 22.1% | 21.7% | 26.1% | 27.5% |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - | - |
Book Value Per Share 2 | - | 0.4000 | 0.1200 | 0.5600 | 0.7400 | 0.9000 | 1.200 | 1.620 |
Cash Flow per Share | - | - | - | - | - | - | - | - |
Capex 1 | 3.74 | 6.56 | 8.63 | 0.29 | 55.4 | 13 | 10 | 10 |
Capex / Sales | 3.04% | 7.91% | 10.45% | 0.27% | 43.68% | 8.39% | 5.58% | 4.95% |
Announcement Date | 20-02-14 | 21-02-23 | 22-02-15 | 23-02-15 | 24-02-14 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
![Consensus](/images/consensus_flch.gif)
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
-3.02% | 362M | |
+3.94% | 33.04B | |
-7.38% | 21.73B | |
-15.09% | 20.82B | |
+7.80% | 18.42B | |
-25.95% | 17.85B | |
+3.29% | 10.24B | |
-19.39% | 8.18B | |
+6.61% | 7.67B | |
+0.61% | 6.47B |
- Stock Market
- Equities
- GIG Stock
- Financials Gaming Innovation Group Inc.