HYON |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.24 NOK | -7.69% |
|
+3.00% | -6.98% |
| 04-24 | Hyon Changes Name to Knox Energy Solutions | MT |
| 04-22 | Hyon Concludes Purchase of Minority Stake in UK's Rapid Oil Production | MT |
Valuation
| Fiscal Period: December | 2022 |
|---|---|
| Capitalization 1 | 81.96 |
| Enterprise Value (EV) 1 | 56.72 |
| P/E ratio | -4.04 x |
| Yield | - |
| Capitalization / Revenue | 200 x |
| EV / Revenue | 138 x |
| EV / EBITDA | -2.8 x |
| EV / FCF | -4,430,956 x |
| FCF Yield | -0% |
| Price to Book | 3.47 x |
| Nbr of stocks (in thousands) | 55,568 |
| Reference price 2 | 1.475 |
| Announcement Date | 3/30/23 |
1NOK in Million2NOK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 |
|---|---|---|---|
| Net sales 1 | 0.9933 | 0.7501 | 0.4105 |
| EBITDA 1 | -3.117 | -4.141 | -20.24 |
| EBIT 1 | -3.147 | -4.171 | -20.26 |
| Operating Margin | -316.79% | -556.09% | -4,935.71% |
| Earnings before Tax (EBT) 1 | -3.143 | -4.185 | -20.28 |
| Net income 1 | -3.143 | -4.185 | -20.28 |
| Net margin | -316.43% | -558% | -4,940.77% |
| EPS | - | -0.1224 | -0.3650 |
| Free Cash Flow | - | -1.616 | -12.8 |
| FCF margin | - | -215.44% | -3,118.4% |
| FCF Conversion (EBITDA) | - | - | - |
| FCF Conversion (Net income) | - | - | - |
| Dividend per Share | - | - | - |
| Announcement Date | 3/31/22 | 3/31/22 | 3/30/23 |
1NOK in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 |
|---|---|---|---|
| Net Debt 1 | 0.19 | 0.38 | - |
| Net Cash position 1 | - | - | 25.2 |
| Leverage (Debt/EBITDA) | -0.0625 x | -0.0918 x | - |
| Free Cash Flow | - | -1.62 | -12.8 |
| ROE (net income / shareholders' equity) | - | 298% | -188% |
| ROA (Net income/ Total Assets) | - | -164% | -87.4% |
| Assets 1 | - | 2.552 | 23.2 |
| Book Value Per Share | - | -0.0600 | 0.4300 |
| Cash Flow per Share | - | 0.0500 | 0.4500 |
| Capex | - | - | - |
| Capex / Sales | - | - | - |
| Announcement Date | 3/31/22 | 3/31/22 | 3/30/23 |
1NOK in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -6.98% | 5.09M | |
| +23.51% | 15.14B | |
| +19.86% | 5.38B | |
| +18.14% | 4.93B | |
| -8.89% | 3.83B | |
| +13.48% | 3.72B | |
| +6.42% | 2.43B | |
| -14.05% | 2.27B | |
| +35.42% | 1.81B | |
| +33.18% | 1.74B |
- Stock Market
- Equities
- KNOX Stock
- Financials Hyon