Projected Income Statement: Induct

Forecast Balance Sheet: Induct

Fiscal Period: December 2025 2026 2027
Net Debt 1 - 8.5 10.8
Change - - 27.06%
Announcement Date 2/12/26 - -
1NOK in Million
Estimates

Cash Flow Forecast: Induct

Fiscal Period: December 2026 2027
CAPEX 1 9 9
Change - 0%
Free Cash Flow (FCF) 1 -3 -
Change - 100%
Announcement Date - -
1NOK in Million
Estimates

Forecast Financial Ratios: Induct

Fiscal Period: December 2025 2026 2027

Profitability

   
EBITDA Margin (%) - 41.04% 53.98%
EBIT Margin (%) - -28.9% -
EBT Margin (%) - -30.06% -1.33%
Net margin (%) -43.05% -31.79% -3.1%
FCF margin (%) - -17.34% -
FCF / Net Income (%) - 54.55% -

Profitability

   
ROA - - -
ROE - -16.2% -1%

Financial Health

   
Leverage (Debt/EBITDA) - 1.2x 0.89x
Debt / Free cash flow - -2.83x -

Capital Intensity

   
CAPEX / Current Assets (%) - 52.02% 39.82%
CAPEX / EBITDA (%) - 126.76% 73.77%
CAPEX / FCF (%) - -300% -

Items per share

   
Cash flow per share 1 - - -
Change - - -
Dividend per Share 1 - - -
Change - - -
Book Value Per Share 1 - - -
Change - - -
EPS 1 - -0.17 -0.02
Change - - 88.24%
Nbr of stocks (in thousands) - 31,309 31,309
Announcement Date - - -
1NOK
Estimates
2026 *2027 *
P/E Ratio -9.97x -84.8x
PBR - -
EV / Sales 3.56x 2.83x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
1.695NOK
Average target price
2.600NOK
Spread / Average Target
+53.39%

Annual profits - Rate of surprise

- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!