SMARTCRAFT ASA |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 28.2 NOK | +0.71% |
|
+1.08% | +24.78% |
| 05-07 | SmartCraft ASA to Reinitiate Buyback Program Worth NOK15 Million | MT |
| 05-07 | Transcript : SmartCraft ASA, Q1 2024 Earnings Call, May 07, 2024 |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 3,499 | 2,974 | 3,807 | 4,744 | - | - |
| Enterprise Value (EV) 1 | 3,361 | 2,798 | 3,807 | 4,456 | 4,360 | 4,212 |
| P/E ratio | 92.7 x | 44.6 x | 33.2 x | 39.4 x | 33 x | 28.5 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 12.9 x | 8.92 x | 9.48 x | 9.9 x | 8.56 x | 7.2 x |
| EV / Revenue | 12.4 x | 8.39 x | 9.48 x | 9.29 x | 7.87 x | 6.39 x |
| EV / EBITDA | 31 x | 21.3 x | 22.8 x | 22.2 x | 18.3 x | 14.9 x |
| EV / FCF | 40.8 x | 30.9 x | 33.4 x | -123 x | 23 x | 18.6 x |
| FCF Yield | 2.45% | 3.24% | 3% | -0.81% | 4.35% | 5.39% |
| Price to Book | 5 x | 3.84 x | - | 4.96 x | 4.31 x | 3.78 x |
| Nbr of stocks (in thousands) | 171,522 | 171,140 | 168,468 | 168,210 | - | - |
| Reference price 2 | 20.40 | 17.38 | 22.60 | 28.20 | 28.20 | 28.20 |
| Announcement Date | 22-02-23 | 23-02-15 | 24-02-14 | - | - | - |
1NOK in Million2NOK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 270.8 | 333.4 | 401.7 | 479.4 | 554.1 | 659 |
| EBITDA 1 | - | 108.5 | 131.2 | 167 | 201 | 238.8 | 283.5 |
| EBIT 1 | - | 57.88 | 101.1 | 129.4 | 153.8 | 185.3 | 223.5 |
| Operating Margin | - | 21.38% | 30.32% | 32.22% | 32.08% | 33.43% | 33.92% |
| Earnings before Tax (EBT) 1 | - | 49.16 | 89.45 | 136 | 158.5 | 190.4 | 226 |
| Net income 1 | 39.14 | 34.62 | 66.95 | 114.7 | 122.1 | 146.4 | 169 |
| Net margin | - | 12.78% | 20.08% | 28.56% | 25.48% | 26.43% | 25.64% |
| EPS 2 | 8.950 | 0.2200 | 0.3900 | 0.6800 | 0.7150 | 0.8550 | 0.9900 |
| Free Cash Flow 1 | - | 82.42 | 90.58 | 114 | -36.1 | 189.7 | 226.8 |
| FCF margin | - | 30.44% | 27.17% | 28.39% | -7.53% | 34.23% | 34.42% |
| FCF Conversion (EBITDA) | - | 75.98% | 69.04% | 68.3% | - | 79.42% | 80% |
| FCF Conversion (Net income) | - | 238.08% | 135.3% | 99.42% | - | 129.54% | 134.2% |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Announcement Date | 21-06-24 | 22-02-23 | 23-02-15 | 24-02-14 | - | - | - |
1NOK in Million2NOK
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - |
| Net Cash position 1 | - | 138 | 177 | - | 288 | 383 | 532 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | 82.4 | 90.6 | 114 | -36.1 | 190 | 227 |
| ROE (net income / shareholders' equity) | - | 10.6% | 9.31% | - | 13.8% | 14.3% | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share 2 | - | 4.080 | 4.520 | - | 5.690 | 6.550 | 7.470 |
| Cash Flow per Share | - | 0.6700 | - | - | - | - | - |
| Capex 1 | - | 22.1 | 25 | 38.9 | 48.7 | 50.2 | 52.7 |
| Capex / Sales | - | 8.17% | 7.5% | 9.68% | 10.16% | 9.06% | 8% |
| Announcement Date | 21-06-24 | 22-02-23 | 23-02-15 | 24-02-14 | - | - | - |
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
BUY
Number of Analysts
2
Last Close Price
28.2
NOK
Average target price
31.5
NOK
Spread / Average Target
+11.70%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +24.78% | 437M | |
| +10.29% | 3,082B | |
| +8.12% | 84.92B | |
| +5.55% | 78.23B | |
| -13.73% | 54.06B | |
| -24.43% | 46.79B | |
| +19.98% | 45.87B | |
| +21.26% | 42.65B | |
| +60.27% | 37.28B | |
| -9.36% | 24.89B |
- Stock Market
- Equities
- SMCRT Stock
- Financials SmartCraft ASA