BEWI ASA |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 31.15 NOK | -6.46% |
|
-1.11% | +21.21% |
| May. 16 | Transcript : BEWi ASA, Q1 2024 Earnings Call, May 16, 2024 | |
| May. 16 | BEWi ASA Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 3,275 | 12,001 | 9,312 | 4,878 | 5,972 | - | - |
| Enterprise Value (EV) 1 | 4,990 | 13,286 | 15,434 | 11,045 | 11,847 | 9,860 | 9,873 |
| P/E ratio | 10.4 x | 31.4 x | 20.8 x | -25 x | 48 x | 13.1 x | 12.8 x |
| Yield | 1.88% | 1.52% | 1.26% | - | 0.63% | 2.75% | 4.1% |
| Capitalization / Revenue | 0.7 x | 1.51 x | 0.8 x | 0.39 x | 0.45 x | 0.44 x | 0.41 x |
| EV / Revenue | 1.07 x | 1.67 x | 1.32 x | 0.88 x | 0.9 x | 0.73 x | 0.68 x |
| EV / EBITDA | 7.62 x | 11.5 x | 10.4 x | 8.99 x | 8.67 x | 5.64 x | 5.45 x |
| EV / FCF | 75 x | 38 x | -495 x | 39.5 x | 17.8 x | 9.29 x | 8.64 x |
| FCF Yield | 1.33% | 2.63% | -0.2% | 2.53% | 5.61% | 10.8% | 11.6% |
| Price to Book | 1.67 x | 4.45 x | 1.99 x | 1.07 x | 1.26 x | 1.18 x | 1.11 x |
| Nbr of stocks (in thousands) | 148,411 | 156,611 | 191,348 | 191,722 | 191,722 | - | - |
| Reference price 2 | 22.07 | 76.63 | 48.67 | 25.45 | 31.15 | 31.15 | 31.15 |
| Announcement Date | 2/24/21 | 2/24/22 | 2/16/23 | 2/15/24 | - | - | - |
1SEK in Million2SEK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 4,662 | 7,933 | 11,704 | 12,486 | 13,143 | 13,423 | 14,479 |
| EBITDA 1 | 655 | 1,156 | 1,489 | 1,229 | 1,367 | 1,748 | 1,811 |
| EBIT 1 | 334.6 | 754.9 | 961.6 | 457.5 | 616.8 | 980.9 | 1,057 |
| Operating Margin | 7.18% | 9.52% | 8.22% | 3.66% | 4.69% | 7.31% | 7.3% |
| Earnings before Tax (EBT) 1 | 325.5 | 519.5 | 473.6 | -101.7 | 165.2 | 598.5 | 584 |
| Net income 1 | 303.3 | 378.5 | 383.3 | -203.3 | 124.6 | 453.8 | 467.2 |
| Net margin | 6.51% | 4.77% | 3.27% | -1.63% | 0.95% | 3.38% | 3.23% |
| EPS 2 | 2.116 | 2.439 | 2.340 | -1.017 | 0.6483 | 2.370 | 2.442 |
| Free Cash Flow 1 | 66.51 | 349.3 | -31.17 | 279.3 | 665 | 1,062 | 1,143 |
| FCF margin | 1.43% | 4.4% | -0.27% | 2.24% | 5.06% | 7.91% | 7.9% |
| FCF Conversion (EBITDA) | 10.15% | 30.22% | - | 22.72% | 48.65% | 60.73% | 63.12% |
| FCF Conversion (Net income) | 21.93% | 92.28% | - | - | 533.91% | 233.93% | 244.7% |
| Dividend per Share 2 | 0.4138 | 1.166 | 0.6110 | - | 0.1973 | 0.8570 | 1.277 |
| Announcement Date | 2/24/21 | 2/24/22 | 2/16/23 | 2/15/24 | - | - | - |
1SEK in Million2SEK
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,207 | 2,417 | 2,875 | 2,912 | 3,072 | 3,315 | 3,434 | 3,118 | 2,855 | 2,833 | 3,310 | 3,115 | 2,959 |
| EBITDA 1 | 279.9 | 361.1 | 418.3 | 374.5 | 271.9 | 315.4 | 373.5 | 280.7 | 283.5 | 216 | 372 | 371.8 | 348.7 |
| EBIT 1 | 166.5 | 256.1 | 307.3 | 229.7 | 108.1 | 124 | 176.7 | 43.25 | 98.28 | 18.58 | 177.4 | 177.2 | 159.7 |
| Operating Margin | 7.54% | 10.6% | 10.69% | 7.89% | 3.52% | 3.74% | 5.15% | 1.39% | 3.44% | 0.66% | 5.36% | 5.69% | 5.4% |
| Earnings before Tax (EBT) 1 | 130.4 | 156.4 | 307.3 | 166.5 | -192.8 | -5.587 | 58.1 | -88.84 | -64.39 | -103.3 | 65.15 | 68.8 | 50.82 |
| Net income 1 | 101.8 | 89.23 | 255.4 | 108.9 | -100.3 | -15.64 | 35.61 | -97.02 | -107.3 | -105.7 | 49.96 | 51.15 | 39.12 |
| Net margin | 4.61% | 3.69% | 8.88% | 3.74% | -3.26% | -0.47% | 1.04% | -3.11% | -3.76% | -3.73% | 1.51% | 1.64% | 1.32% |
| EPS 2 | 0.6362 | 0.5249 | 1.557 | 0.7620 | -0.5571 | -0.1117 | 0.1186 | -0.5844 | -0.5648 | -0.5805 | 0.2555 | 0.2925 | 0.1735 |
| Dividend per Share | 1.166 | - | - | - | 0.6110 | - | - | - | - | - | - | - | - |
| Announcement Date | 2/24/22 | 5/20/22 | 8/11/22 | 11/9/22 | 2/16/23 | 5/9/23 | 8/17/23 | 11/7/23 | 2/15/24 | 5/16/24 | - | - | - |
1SEK in Million2SEK
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | 1,715 | 1,285 | 6,122 | 6,167 | 5,875 | 3,888 | 3,901 |
| Net Cash position 1 | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 2.619 x | 1.112 x | 4.112 x | 5.018 x | 4.298 x | 2.224 x | 2.154 x |
| Free Cash Flow 1 | 66.5 | 349 | -31.2 | 279 | 665 | 1,062 | 1,143 |
| ROE (net income / shareholders' equity) | 17.4% | 16% | 10.2% | -4.37% | 2.59% | 8.99% | 8.94% |
| ROA (Net income/ Total Assets) | 6.09% | 5.37% | 3.3% | -1.41% | 0.55% | 2.46% | 3.07% |
| Assets 1 | 4,979 | 7,044 | 11,624 | 14,426 | 22,523 | 18,463 | 15,224 |
| Book Value Per Share 2 | 13.20 | 17.20 | 24.40 | 23.70 | 24.70 | 26.50 | 28.10 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | 268 | 371 | 486 | 582 | 101 | 171 | - |
| Capex / Sales | 5.75% | 4.67% | 4.16% | 4.66% | 0.77% | 1.27% | - |
| Announcement Date | 2/24/21 | 2/24/22 | 2/16/23 | 2/15/24 | - | - | - |
1SEK in Million2SEK
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
B-
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
31.15
SEK
Average target price
29.41
SEK
Spread / Average Target
-5.59%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +21.21% | 559M | |
| +21.89% | 21.76B | |
| +11.94% | 18.23B | |
| -7.81% | 10.13B | |
| +20.31% | 9.46B | |
| +6.46% | 5.66B | |
| +4.35% | 5.04B | |
| +16.98% | 3.14B | |
| -2.58% | 3.03B | |
| -1.82% | 2.41B |
- Stock Market
- Equities
- BEWI Stock
- Financials BEWi ASA
