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

Financials Axactor ASA

Equities

AXA

NO0010840515

Corporate Financial Services

Market Closed - Oslo Bors
Other stock markets
 10:45:00 2024-05-16 am EDT 		5-day change 1st Jan Change
4.205 NOK +1.33% Intraday chart for Axactor ASA -5.08% -17.22%
May. 17 Moody’s Downgrades Axactor’s Ratings on Weakened Financial Performance MT
May. 07 Axactor 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 1 299 229.9 228.7 169.3 136.7 109.2 - -
Enterprise Value (EV) 1 1,157 1,118 1,025 1,098 1,056 989.2 1,002 1,004
P/E ratio 20.7 x -12.1 x -6.76 x 4.59 x 4.44 x 5.73 x 3.14 x 2.59 x
Yield - - - - - - 3.46% 12.4%
Capitalization / Revenue 1.05 x 1.12 x 1.17 x 0.71 x 0.53 x 0.44 x 0.4 x 0.38 x
EV / Revenue 4.06 x 5.45 x 5.25 x 4.58 x 4.12 x 3.99 x 3.66 x 3.48 x
EV / EBITDA 12.6 x 30 x 43.2 x 9.23 x 8.01 x 7.92 x 7.08 x 6.73 x
EV / FCF -6.95 x -85.6 x 10.1 x -14.5 x 13 x 495 x -83.5 x 43.7 x
FCF Yield -14.4% -1.17% 9.87% -6.91% 7.67% 0.2% -1.2% 2.29%
Price to Book 1.07 x 0.63 x 0.6 x 0.41 x 0.32 x 0.25 x 0.23 x 0.21 x
Nbr of stocks (in thousands) 155,395 225,395 302,145 302,145 302,145 302,145 - -
Reference price 2 1.924 1.020 0.7569 0.5604 0.4524 0.3615 0.3615 0.3615
Announcement Date 2/12/20 2/24/21 2/18/22 2/17/23 2/15/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 285.2 205 195.1 239.7 256.6 247.9 274 289
EBITDA 1 92.14 37.31 23.73 119 131.8 124.9 141.6 149.3
EBIT 1 82.02 26.45 14.08 110.1 122.8 115.8 132.6 140.1
Operating Margin 28.76% 12.9% 7.22% 45.92% 47.85% 46.72% 48.38% 48.47%
Earnings before Tax (EBT) 1 32.64 -28.38 -40.7 54.19 41.44 25.56 46.34 56.27
Net income 1 16.33 -15.24 -32.8 36.76 30.83 19.1 34.76 42.23
Net margin 5.73% -7.43% -16.81% 15.34% 12.01% 7.7% 12.68% 14.61%
EPS 2 0.0930 -0.0840 -0.1120 0.1220 0.1020 0.0631 0.1150 0.1398
Free Cash Flow 1 -166.6 -13.06 101.2 -75.89 81.02 2 -12 23
FCF margin -58.42% -6.37% 51.87% -31.66% 31.57% 0.81% -4.38% 7.96%
FCF Conversion (EBITDA) - - 426.45% - 61.45% 1.6% - 15.41%
FCF Conversion (Net income) - - - - 262.81% 10.47% - 54.46%
Dividend per Share 2 - - - - - - 0.0125 0.0450
Announcement Date 2/12/20 2/24/21 2/18/22 2/17/23 2/15/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 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 2025 Q2
Net sales 1 21.5 56.2 60.4 58.86 63 62.11 65.07 64 65.15 56.57 60.8 61 66 62 65
EBITDA 1 -26.56 27.03 30.04 30.04 31.18 30.4 32.72 34 34.3 26.22 29.7 31 33 30 31
EBIT 1 -29.01 24.92 27.85 27.8 28.82 28.22 30.39 32.13 32.06 24.06 27.2 28 31 28 29
Operating Margin -134.88% 44.34% 46.11% 47.24% 45.75% 45.44% 46.7% 50.2% 49.22% 42.53% 44.74% 45.9% 46.97% 45.16% 44.62%
Earnings before Tax (EBT) 1 -42.02 11.79 14.73 14 13.24 9.953 13.95 8.016 9.519 0.987 4.6 6 8 5 7
Net income 1 -35.07 6.631 11.06 9.653 9.41 7.188 10.28 6.014 7.343 0.675 3.4 4 6 4 5
Net margin -163.09% 11.8% 18.32% 16.4% 14.94% 11.57% 15.8% 9.4% 11.27% 1.19% 5.59% 6.56% 9.09% 6.45% 7.69%
EPS 2 -0.1160 0.0220 0.0370 0.0320 0.0310 0.0240 0.0340 0.0200 0.0240 0.002000 0.0110 0.0100 0.0200 0.0100 0.0200
Dividend per Share 2 - - - - - - - - - - - - - - -
Announcement Date 2/18/22 4/28/22 8/18/22 10/27/22 2/17/23 5/9/23 8/17/23 11/2/23 2/15/24 5/7/24 - - - - -
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 858 888 797 928 919 880 893 895
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 9.315 x 23.81 x 33.57 x 7.805 x 6.973 x 7.046 x 6.306 x 5.995 x
Free Cash Flow 1 -167 -13.1 101 -75.9 81 2 -12 23
ROE (net income / shareholders' equity) 5.99% -5.21% -9.58% 10.1% 7% 4.41% 7.59% 8.44%
ROA (Net income/ Total Assets) 1.32% -1.11% -2.47% 2.94% 2.15% 1.33% 2.37% 2.82%
Assets 1 1,240 1,369 1,328 1,250 1,437 1,435 1,465 1,498
Book Value Per Share 2 1.810 1.630 1.260 1.380 1.430 1.470 1.580 1.710
Cash Flow per Share - - - - - - - -
Capex 1 412 220 120 296 124 126 169 179
Capex / Sales 144.47% 107.08% 61.66% 123.45% 48.29% 51.01% 61.67% 61.95%
Announcement Date 2/12/20 2/24/21 2/18/22 2/17/23 2/15/24 - - -
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Axactor ASA

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
2
Last Close Price
0.3615 EUR
Average target price
0.393 EUR
Spread / Average Target
+8.72%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Corporate Financial Services

1st Jan change Capi.
AXACTOR ASA Stock Axactor ASA
-17.22% 119M
POWER FINANCE CORPORATION LIMITED Stock Power Finance Corporation Limited
+21.79% 18.54B
REC LIMITED Stock REC Limited
+31.97% 17.19B
MITSUBISHI HC CAPITAL INC. Stock Mitsubishi HC Capital Inc.
+8.58% 9.49B
CHAILEASE HOLDING COMPANY LIMITED Stock Chailease Holding Company Limited
-20.98% 7.65B
ELEMENT FLEET MANAGEMENT CORP. Stock Element Fleet Management Corp.
+13.08% 6.97B
INDIAN RENEWABLE ENERGY DEVELOPMENT AGENCY LIMITED Stock Indian Renewable Energy Development Agency Limited
+70.18% 5.64B
L&T FINANCE LIMITED Stock L&T Finance Limited
-2.94% 4.8B
FEDERAL HOME LOAN MORTGAGE CORPORATION Stock Federal Home Loan Mortgage Corporation
+74.12% 4.77B
REINET INVESTMENTS S.C.A. Stock Reinet Investments S.C.A.
+1.79% 4.51B
Other Corporate Financial Services
  1. Stock Market
  2. Equities
  3. AXA Stock
  4. Financials Axactor ASA
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW