Stock EPR EUROPRIS ASA
Add to a list
To use this feature you must be a member
Log inSign up

Financials Europris ASA

Equities

EPR

NO0010735343

Discount Stores

Real-time Oslo Bors
Other stock markets
 08:50:12 2024-04-29 am EDT 		5-day change 1st Jan Change
69.55 NOK +1.24% Intraday chart for Europris ASA -11.17% -9.38%
Apr. 25 Transcript : Europris ASA, Q1 2024 Earnings Call, Apr 25, 2024
Apr. 24 Europris ASA Reports Earnings Results for the First Quarter Ended March 31, 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 5,571 8,218 11,348 11,055 12,360 11,064 - -
Enterprise Value (EV) 1 8,663 10,997 13,787 13,696 15,399 13,384 12,982 11,064
P/E ratio 14.9 x 10.5 x 10.5 x 10.8 x 13.6 x 13.7 x 11.2 x 10.1 x
Yield 5.65% 5.28% 3.55% 4.01% 4.23% 4.62% 4.94% 5.39%
Capitalization / Revenue 0.89 x 1.03 x 1.31 x 1.23 x 1.31 x 1.12 x 1.07 x 1.04 x
EV / Revenue 1.39 x 1.37 x 1.59 x 1.52 x 1.63 x 1.35 x 1.26 x 1.04 x
EV / EBITDA 7.65 x 6.29 x 6.62 x 6.68 x 7.82 x 6.84 x 6 x 4.81 x
EV / FCF 9.93 x 6.87 x 9.44 x 12.4 x 9.46 x 10.1 x 8.21 x 6.46 x
FCF Yield 10.1% 14.6% 10.6% 8.07% 10.6% 9.94% 12.2% 15.5%
Price to Book 2.89 x 3.85 x 4.33 x 3.73 x 3.47 x 2.93 x 2.6 x -
Nbr of stocks (in thousands) 161,469 160,819 160,972 161,031 161,047 161,047 - -
Reference price 2 34.50 51.10 70.50 68.65 76.75 68.70 68.70 68.70
Announcement Date 1/30/20 2/4/21 2/3/22 2/3/23 2/1/24 - - -
1NOK in Million2NOK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 6,234 8,013 8,649 9,016 9,467 9,892 10,299 10,624
EBITDA 1 1,133 1,748 2,084 2,051 1,970 1,958 2,164 2,298
EBIT 1 578.6 1,166 1,513 1,440 1,295 1,252 1,450 1,594
Operating Margin 9.28% 14.55% 17.49% 15.98% 13.68% 12.65% 14.08% 15%
Earnings before Tax (EBT) 1 480.4 1,029 1,414 1,337 1,152 1,082 1,310 1,470
Net income 1 375.3 803.3 1,079 1,022 908.2 837.1 1,016 1,140
Net margin 6.02% 10.03% 12.48% 11.33% 9.59% 8.46% 9.87% 10.73%
EPS 2 2.320 4.861 6.710 6.350 5.640 5.010 6.142 6.825
Free Cash Flow 1 872.8 1,601 1,461 1,105 1,627 1,330 1,581 1,713
FCF margin 14% 19.98% 16.89% 12.26% 17.19% 13.44% 15.35% 16.12%
FCF Conversion (EBITDA) 77.03% 91.58% 70.11% 53.88% 82.6% 67.93% 73.04% 74.54%
FCF Conversion (Net income) 232.53% 199.28% 135.35% 108.14% 179.18% 158.87% 155.53% 150.33%
Dividend per Share 2 1.950 2.700 2.500 2.750 3.250 3.175 3.391 3.705
Announcement Date 1/30/20 2/4/21 2/3/22 2/3/23 2/1/24 - - -
1NOK in Million2NOK
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 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 2025 Q1
Net sales 1 1,994 2,841 1,716 2,216 2,050 3,034 1,933 2,310 2,152 3,072 2,026 2,402 2,241 3,224 2,104
EBITDA 1 430 826 278 589 425 760 311 531 404 723 281 507.5 374.5 794.5 301
EBIT 1 286.1 681.1 126.4 437.9 271.6 604.4 145.2 362.2 234 553.6 106.6 331 198 616.5 130
Operating Margin 14.35% 23.98% 7.37% 19.76% 13.25% 19.92% 7.51% 15.68% 10.87% 18.02% 5.26% 13.78% 8.84% 19.12% 6.18%
Earnings before Tax (EBT) 1 262.5 653 116.3 418.8 240.2 561.6 93.52 332.3 185 541.2 62.78 287 154.5 578 87
Net income 1 205 488.8 88 325.3 186.7 422.1 71.01 259.8 144 433.8 46.56 222.5 119.5 448 87.15
Net margin 10.28% 17.21% 5.13% 14.68% 9.11% 13.91% 3.67% 11.25% 6.69% 14.12% 2.3% 9.27% 5.33% 13.9% 4.14%
EPS 2 1.270 3.040 0.5500 2.020 1.160 2.620 0.4400 1.610 0.8900 2.690 0.2900 1.380 0.7600 2.660 -
Dividend per Share - - - - - - - - - - - - - 3.100 -
Announcement Date 11/4/21 2/3/22 4/28/22 7/14/22 11/3/22 2/3/23 4/26/23 7/13/23 11/2/23 2/1/24 4/24/24 - - - -
1NOK in Million2NOK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 3,092 2,779 2,439 2,641 3,039 2,320 1,918 -
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 2.729 x 1.59 x 1.17 x 1.288 x 1.543 x 1.185 x 0.8861 x -
Free Cash Flow 1 873 1,601 1,461 1,105 1,627 1,330 1,581 1,713
ROE (net income / shareholders' equity) 19.9% 38.3% 44.7% 36.6% 27.9% 22.2% 25% 24.1%
ROA (Net income/ Total Assets) 6.22% 11% 13.6% 11.4% 9.8% 8.7% 9.8% 10.7%
Assets 1 6,037 7,297 7,957 8,932 9,269 9,622 10,372 10,650
Book Value Per Share 2 11.90 13.30 16.30 18.40 22.10 23.40 26.40 -
Cash Flow per Share 6.380 10.60 - - - - - -
Capex 1 157 104 131 143 142 158 89.3 70
Capex / Sales 2.52% 1.3% 1.51% 1.58% 1.5% 1.59% 0.87% 0.66%
Announcement Date 1/30/20 2/4/21 2/3/22 2/3/23 2/1/24 - - -
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

Ratings for Europris ASA

Trading Rating
Investor Rating
ESG Refinitiv
A
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
3
Last Close Price
68.7 NOK
Average target price
80.33 NOK
Spread / Average Target
+16.93%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Discount Stores with Grocery

1st Jan change Capi.
EUROPRIS ASA Stock Europris ASA
-10.49% 1B
BIM BIRLESIK MAGAZALAR Stock BIM Birlesik Magazalar
+28.51% 7.11B
SOK MARKETLER TICARET Stock Sok Marketler Ticaret
+6.67% 1.05B
MR MAX HOLDINGS LTD. Stock Mr Max Holdings Ltd.
+4.16% 138M
SAVEZONE I&C CORPORATION Stock Savezone I&C Corporation
-1.88% 64.48M
Discount Stores with Grocery
  1. Stock Market
  2. Equities
  3. EPR Stock
  4. Financials Europris ASA