PETROLIA NOCO |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1 NOK | -.--% |
|
-.--% | -9.09% |
| Apr. 30 | Petrolia NOCO AS Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| Jan. 16 | Petrolia NOCO AS Receives Two Licenses in APA 2023 | CI |
Valuation
| Fiscal Period: December | 2020 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 399.9 | 160 | 187 | 170 | - | - |
| Enterprise Value (EV) 1 | 399.9 | 160 | 187 | 156 | 110 | 87 |
| P/E ratio | -13.6 x | - | - | 2.44 x | 4.55 x | 6.25 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 103 x | 4.68 x | 19.1 x | 0.23 x | 0.4 x | 0.54 x |
| EV / Revenue | 103 x | 4.68 x | 19.1 x | 0.21 x | 0.26 x | 0.28 x |
| EV / EBITDA | - | - | - | 0.36 x | 0.45 x | 0.49 x |
| EV / FCF | - | - | - | 0.83 x | 2.39 x | 3.78 x |
| FCF Yield | - | - | - | 121% | 41.8% | 26.4% |
| Price to Book | - | - | - | 2.56 x | 1.61 x | 1.28 x |
| Nbr of stocks (in thousands) | 133,300 | 160,000 | 170,000 | 170,000 | - | - |
| Reference price 2 | 3.000 | 1.000 | 1.100 | 1.000 | 1.000 | 1.000 |
| Announcement Date | 4/29/21 | 3/8/23 | 4/30/24 | - | - | - |
1NOK in Million2NOK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | 3.893 | 34.19 | 9.81 | 742 | 420 | 314 |
| EBITDA 1 | - | - | - | 431 | 242 | 177 |
| EBIT 1 | - | - | - | 346 | 194 | 142 |
| Operating Margin | - | - | - | 46.63% | 46.19% | 45.22% |
| Earnings before Tax (EBT) 1 | - | - | - | 318 | 174 | 124 |
| Net income 1 | - | -36.63 | -34.38 | 70 | 38 | 27 |
| Net margin | - | -107.14% | -350.42% | 9.43% | 9.05% | 8.6% |
| EPS 2 | -0.2200 | - | - | 0.4100 | 0.2200 | 0.1600 |
| Free Cash Flow 1 | - | - | - | 189 | 46 | 23 |
| FCF margin | - | - | - | 25.47% | 10.95% | 7.32% |
| FCF Conversion (EBITDA) | - | - | - | 43.85% | 19.01% | 12.99% |
| FCF Conversion (Net income) | - | - | - | 270% | 121.05% | 85.19% |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 4/29/21 | 3/8/23 | 4/30/24 | - | - | - |
1NOK in Million2NOK
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 S1 | 2023 S1 | 2024 S1 | 2024 S2 |
|---|---|---|---|---|
| Net sales 1 | 1.207 | 7.646 | 393 | 350 |
| EBITDA 1 | -14.25 | -31.97 | 268 | 163 |
| EBIT 1 | -73.08 | -32.55 | 223 | 123 |
| Operating Margin | -6,054.35% | -425.7% | 56.74% | 35.14% |
| Earnings before Tax (EBT) 1 | -76.38 | -40.4 | 208 | 109 |
| Net income 1 | -19.34 | -13.17 | 46 | 24 |
| Net margin | -1,601.91% | -172.29% | 11.7% | 6.86% |
| EPS 2 | -0.1300 | - | 0.2700 | 0.1400 |
| Dividend per Share | - | - | - | - |
| Announcement Date | 8/26/21 | 9/4/23 | - | - |
1NOK in Million2NOK
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | - | - | - | 14 | 60 | 83 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | - | - | - | 189 | 46 | 23 |
| ROE (net income / shareholders' equity) | - | - | - | 223% | 44.8% | 23% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - |
| Book Value Per Share 2 | - | - | - | 0.3900 | 0.6200 | 0.7800 |
| Cash Flow per Share | - | - | - | - | - | - |
| Capex 1 | - | - | - | 270 | 111 | 190 |
| Capex / Sales | - | - | - | 36.39% | 26.43% | 60.51% |
| Announcement Date | 4/29/21 | 3/8/23 | 4/30/24 | - | - | - |
1NOK in Million2NOK
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -9.09% | 15.63M | |
| +11.17% | 305B | |
| +5.03% | 144B | |
| +57.69% | 126B | |
| +20.48% | 82.8B | |
| +7.57% | 75.03B | |
| +19.90% | 63B | |
| +6.46% | 56.96B | |
| +11.27% | 49.12B | |
| +30.38% | 36.33B |
- Stock Market
- Equities
- PNO Stock
- Financials Petrolia NOCO
