DESERT CONTROL |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.1 NOK | +7.58% |
|
+13.60% | -12.99% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,465 | 567.2 | 436.6 | 380.8 | - | - |
| Enterprise Value (EV) 1 | 1,288 | 531.9 | 337.1 | 329.8 | 330.8 | 353.8 |
| P/E ratio | -40.9 x | -5.5 x | -6.69 x | -7.55 x | -8.77 x | -22.2 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 469 x | 255 x | 315 x | 47.6 x | 6.92 x | 3.07 x |
| EV / Revenue | 412 x | 239 x | 243 x | 41.2 x | 6.01 x | 2.85 x |
| EV / EBITDA | -41.4 x | -5.94 x | -5.62 x | -6.73 x | -7.52 x | -20.8 x |
| EV / FCF | - | -5.2 x | - | -6.73 x | -6.75 x | -16.1 x |
| FCF Yield | - | -19.2% | - | -14.9% | -14.8% | -6.22% |
| Price to Book | 7.54 x | 5.26 x | 3.38 x | 4.73 x | 5.46 x | 7.1 x |
| Nbr of stocks (in thousands) | 40,725 | 41,100 | 53,508 | 53,628 | - | - |
| Reference price 2 | 35.98 | 13.80 | 8.160 | 7.100 | 7.100 | 7.100 |
| Announcement Date | 4/28/22 | 2/27/23 | 2/22/24 | - | - | - |
1NOK in Million2NOK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | 3.127 | 2.221 | 1.388 | 8 | 55 | 124 |
| EBITDA 1 | -31.1 | -89.5 | -60 | -49 | -44 | -17 |
| EBIT 1 | -33.29 | -95.63 | -64.2 | -50 | -46 | -19 |
| Operating Margin | -1,064.69% | -4,305.72% | -4,625.36% | -625% | -83.64% | -15.32% |
| Earnings before Tax (EBT) 1 | -31.74 | -89.74 | -59.38 | -50 | -45 | -19 |
| Net income 1 | -31.74 | -89.74 | -65.28 | -50 | -45 | -19 |
| Net margin | -1,015.13% | -4,040.75% | -4,702.81% | -625% | -81.82% | -15.32% |
| EPS 2 | -0.8800 | -2.510 | -1.220 | -0.9400 | -0.8100 | -0.3200 |
| Free Cash Flow 1 | - | -102.4 | - | -49 | -49 | -22 |
| FCF margin | - | -4,608.82% | - | -612.5% | -89.09% | -17.74% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 4/28/22 | 2/27/23 | 2/22/24 | - | - | - |
1NOK in Million2NOK
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 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 | - | - | 0.129 | 1.04 | 0.875 | 0.45 | 0.014 | 0.005 | 1 | 2 | 2 | 3 |
| EBITDA 1 | - | - | - | -24.8 | -23.4 | -19.5 | -17.9 | 0.8 | -12 | -12 | -12 | -12 |
| EBIT 1 | - | - | - | - | - | -21.61 | -16.44 | -13.47 | -12 | -13 | -13 | -13 |
| Operating Margin | - | - | - | - | - | -4,801.78% | -117,442.86% | -269,360% | -1,200% | -650% | -650% | -433.33% |
| Earnings before Tax (EBT) 1 | -23.7 | -16.8 | -14.72 | -34.52 | -19.29 | -18.23 | -16.75 | -18.14 | -12 | -13 | -13 | -13 |
| Net income 1 | -23.7 | -16.8 | -14.72 | -34.52 | -19.3 | -18.24 | -19.33 | -8.412 | -12 | -13 | -13 | -13 |
| Net margin | - | - | -11,414.73% | -3,319.52% | -2,205.26% | -4,052.44% | -138,078.57% | -168,240% | -1,200% | -650% | -650% | -433.33% |
| EPS 2 | -0.5800 | -0.4100 | -0.3600 | -1.300 | -0.4669 | -0.4413 | -0.4567 | -0.1572 | -0.2300 | -0.2400 | -0.2400 | -0.2400 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 5/25/22 | 8/25/22 | 11/25/22 | 2/27/23 | 5/25/23 | 8/24/23 | 11/22/23 | 2/22/24 | - | - | - | - |
1NOK in Million2NOK
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 177 | 35.3 | 99.5 | 51 | 50 | 27 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | - | -102 | - | -49 | -49 | -22 |
| ROE (net income / shareholders' equity) | - | - | -55.7% | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - |
| Book Value Per Share 2 | 4.770 | 2.620 | 2.410 | 1.500 | 1.300 | 1.000 |
| Cash Flow per Share | - | - | - | - | - | - |
| Capex | - | 14 | - | - | 5 | 5 |
| Capex / Sales | - | 628.95% | - | - | 9.09% | 4.03% |
| Announcement Date | 4/28/22 | 2/27/23 | 2/22/24 | - | - | - |
1NOK in Million2NOK
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
7.1
NOK
Average target price
8.1
NOK
Spread / Average Target
+14.08%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -12.99% | 35.11M | |
| -3.70% | 7.08B | |
| +13.95% | 3.36B | |
| +2.91% | 382M | |
| +10.73% | 290M | |
| -35.33% | 105M | |
| +363.64% | 108M |
- Stock Market
- Equities
- DSRT Stock
- Financials Desert Control
