DATA RESPONS ASA |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 48 NOK | -.--% |
|
-2.44% | +0.21% |
| 2022 | Data Respons ASA Reports Earnings Results for the Full Year Ended December 31, 2021 | CI |
| 2021 | Data Respons Asa Reports Earnings Results for the Full Year Ended December 31, 2020 | CI |
Valuation
| Fiscal Period: December | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 900.9 | 1,229 | 1,312 | 3,617 | 3,625 | 3,625 |
| Enterprise Value (EV) 1 | 933.3 | 1,349 | 1,508 | 3,649 | 3,649 | 3,792 |
| P/E ratio | 19.3 x | 30.3 x | 23.4 x | 24.6 x | 20.8 x | 17.9 x |
| Yield | 5.46% | 4.18% | 4.44% | - | - | - |
| Capitalization / Revenue | 0.87 x | 0.99 x | 0.88 x | 1.94 x | 1.82 x | 1.71 x |
| EV / Revenue | 0.9 x | 1.09 x | 1.01 x | 1.95 x | 1.84 x | 1.79 x |
| EV / EBITDA | 12.9 x | 13.4 x | 10.2 x | 15.9 x | 14.9 x | 14.2 x |
| EV / FCF | 8.33 x | 13.7 x | 15 x | 30.6 x | 16.3 x | 29.9 x |
| FCF Yield | 12% | 7.28% | 6.65% | 3.27% | 6.14% | 3.35% |
| Price to Book | 3.54 x | 3.77 x | 2.54 x | 3.52 x | 2.91 x | 2.66 x |
| Nbr of stocks (in thousands) | 49,229 | 51,436 | 58,317 | 75,510 | 75,510 | 75,510 |
| Reference price 2 | 18.30 | 23.90 | 22.50 | 47.90 | 48.00 | 48.00 |
| Announcement Date | 3/23/17 | 3/23/18 | 3/20/19 | 3/27/20 | 6/28/21 | 3/1/22 |
1NOK in Million2NOK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1,038 | 1,241 | 1,488 | 1,866 | 1,987 | 2,117 |
| EBITDA 1 | 72.2 | 100.5 | 147.5 | 229.3 | 244.2 | 267.3 |
| EBIT 1 | 66.77 | 89.71 | 127 | 196 | 204.3 | 219.3 |
| Operating Margin | 6.43% | 7.23% | 8.54% | 10.5% | 10.28% | 10.36% |
| Earnings before Tax (EBT) 1 | 68.8 | 67.27 | 95.06 | 195.8 | 232.4 | 267.3 |
| Net income 1 | 46.83 | 40.39 | 53.37 | 136.8 | 174.4 | 202.3 |
| Net margin | 4.51% | 3.25% | 3.59% | 7.33% | 8.78% | 9.56% |
| EPS 2 | 0.9500 | 0.7900 | 0.9600 | 1.950 | 2.309 | 2.679 |
| Free Cash Flow 1 | 112 | 98.13 | 100.3 | 119.2 | 224 | 126.9 |
| FCF margin | 10.79% | 7.9% | 6.74% | 6.38% | 11.28% | 5.99% |
| FCF Conversion (EBITDA) | 155.16% | 97.65% | 67.97% | 51.98% | 91.75% | 47.47% |
| FCF Conversion (Net income) | 239.23% | 242.96% | 187.85% | 87.12% | 128.48% | 62.72% |
| Dividend per Share 2 | 1.000 | 1.000 | 1.000 | - | - | - |
| Announcement Date | 3/23/17 | 3/23/18 | 3/20/19 | 3/27/20 | 6/28/21 | 3/1/22 |
1NOK in Million2NOK
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 32.4 | 119 | 196 | 31.8 | 24.4 | 168 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 0.4493 x | 1.189 x | 1.327 x | 0.1387 x | 0.1 x | 0.6276 x |
| Free Cash Flow 1 | 112 | 98.1 | 100 | 119 | 224 | 127 |
| ROE (net income / shareholders' equity) | 18% | 14.5% | 13.4% | 18.3% | 15.8% | 16.1% |
| ROA (Net income/ Total Assets) | 6.42% | 5.83% | 5.72% | 6.59% | 5.81% | 5.72% |
| Assets 1 | 729.5 | 693.2 | 932.9 | 2,077 | 3,002 | 3,536 |
| Book Value Per Share 2 | 5.170 | 6.340 | 8.850 | 13.60 | 16.50 | 18.10 |
| Cash Flow per Share 2 | 1.280 | 0.9800 | 1.410 | 1.700 | 3.620 | 2.850 |
| Capex 1 | 2.19 | 3.63 | 3.21 | 6.03 | 6.76 | 9.35 |
| Capex / Sales | 0.21% | 0.29% | 0.22% | 0.32% | 0.34% | 0.44% |
| Announcement Date | 3/23/17 | 3/23/18 | 3/20/19 | 3/27/20 | 6/28/21 | 3/1/22 |
1NOK in Million2NOK
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
- Stock Market
- Equities
- DAT Stock
- Financials Data Respons ASA
