SKUE SPAREBANK |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 237 NOK | 0.00% |
|
+2.16% | +3.04% |
| 05-08 | Skue Sparebank Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| 02-07 | Skue Sparebank 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 | 323 | 355.7 | 439.4 | 477 | 481.2 | 495.9 | - | - |
| Enterprise Value (EV) 1 | 323 | 355.7 | 439.4 | 477 | 481.2 | 495.9 | 495.9 | 495.9 |
| P/E ratio | 8.41 x | 7.86 x | 9.9 x | 9.6 x | 9.01 x | 8.28 x | 8.47 x | 8.09 x |
| Yield | 7.06% | 3.53% | 5.24% | - | 7.39% | 7.59% | 7.59% | 7.59% |
| Capitalization / Revenue | 1.34 x | 1.2 x | 1.32 x | 1.23 x | 1.04 x | 1.01 x | 0.98 x | 0.92 x |
| EV / Revenue | 1.34 x | 1.2 x | 1.32 x | 1.23 x | 1.04 x | 1.01 x | 0.98 x | 0.92 x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Price to Book | 0.82 x | 0.8 x | 0.91 x | - | 0.84 x | 0.87 x | 0.85 x | 0.82 x |
| Nbr of stocks (in thousands) | 1,900 | 2,092 | 2,092 | 2,092 | 2,092 | 2,092 | - | - |
| Reference price 2 | 170.0 | 170.0 | 210.0 | 228.0 | 230.0 | 237.0 | 237.0 | 237.0 |
| Announcement Date | 2/13/20 | 2/12/21 | 2/11/22 | 2/7/23 | 2/7/24 | - | - | - |
1NOK in Million2NOK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 240.4 | 295.8 | 332.4 | 387.1 | 464.1 | 492.1 | 505 | 536.5 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 119 | 130.7 | 157 | 197.6 | 259.2 | 299.4 | 306 | 332.8 |
| Operating Margin | 49.52% | 44.2% | 47.24% | 51.05% | 55.85% | 60.84% | 60.59% | 62.03% |
| Earnings before Tax (EBT) 1 | 129.8 | 115.8 | 188.8 | 219.7 | 267 | 301.7 | 312.7 | 343.4 |
| Net income 1 | 100.1 | 97.8 | 149.3 | 173.9 | 206.7 | 231.3 | 240.2 | 263.9 |
| Net margin | 41.62% | 33.06% | 44.91% | 44.93% | 44.53% | 47% | 47.56% | 49.19% |
| EPS 2 | 20.21 | 21.64 | 21.22 | 23.74 | 25.54 | 28.63 | 27.97 | 29.30 |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 12.00 | 6.000 | 11.00 | - | 17.00 | 18.00 | 18.00 | 18.00 |
| Announcement Date | 2/13/20 | 2/12/21 | 2/11/22 | 2/7/23 | 2/7/24 | - | - | - |
1NOK in Million2NOK
Estimates
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 | 173.3 | 86.78 | 92.71 | 101.8 | 105.8 | 109.5 | 114.8 | 118.9 | 122 | 119 | 122.1 | 123.5 | 127.1 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 77.67 | 41.01 | 47.53 | 55.25 | 55.76 | 62.33 | 66.04 | 69.13 | 64.52 | 71.8 | 76.1 | 76.4 | 74.6 |
| Operating Margin | 44.81% | 47.26% | 51.27% | 54.26% | 52.71% | 56.94% | 57.53% | 58.16% | 52.89% | 60.32% | 62.33% | 61.86% | 58.69% |
| Earnings before Tax (EBT) 1 | 84.32 | 43.98 | 73.26 | 49.15 | 53.34 | 53.79 | 89.12 | 67.13 | 57.01 | 72.75 | 86.5 | 71 | 71.4 |
| Net income 1 | 65.91 | 32.52 | 63.98 | 36.77 | 40.65 | 40.35 | 73.91 | 50.41 | 41.99 | 54.59 | 69.1 | 53.3 | 54.3 |
| Net margin | 38.02% | 37.47% | 69.01% | 36.11% | 38.42% | 36.86% | 64.38% | 42.41% | 34.42% | 45.86% | 56.59% | 43.16% | 42.72% |
| EPS 2 | 9.140 | 4.380 | 8.620 | 4.960 | 5.480 | 5.260 | 9.650 | 6.580 | 5.480 | 6.750 | 8.560 | 6.590 | 6.720 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 2/11/22 | 5/16/22 | 8/12/22 | 11/10/22 | 2/7/23 | 5/11/23 | 8/11/23 | 11/9/23 | 2/7/24 | 5/8/24 | - | - | - |
1NOK in Million2NOK
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 9.21% | 8.09% | 8.71% | - | 9.59% | 10.5% | 10.1% | 10.2% |
| ROA (Net income/ Total Assets) | 0.99% | 0.79% | 1% | - | 1.21% | 1.3% | 1.3% | 1.3% |
| Assets 1 | 10,108 | 12,411 | 14,927 | - | 17,048 | 17,792 | 18,477 | 20,300 |
| Book Value Per Share 2 | 207.0 | 214.0 | 230.0 | - | 275.0 | 272.0 | 280.0 | 289.0 |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - | - | - |
| Announcement Date | 2/13/20 | 2/12/21 | 2/11/22 | 2/7/23 | 2/7/24 | - | - | - |
1NOK in Million2NOK
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
237
NOK
Average target price
270
NOK
Spread / Average Target
+13.92%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +3.04% | 46.49M | |
| +10.96% | 203B | |
| +5.59% | 73.4B | |
| +8.95% | 56.45B | |
| +8.70% | 49.87B | |
| +36.14% | 44.94B | |
| -0.87% | 41.87B | |
| -11.62% | 37.07B | |
| +5.81% | 33.82B | |
| -96.60% | 32.24B |
- Stock Market
- Equities
- SKUE Stock
- Financials Skue Sparebank
