BLACK SEA PROPERTY |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.214 NOK | +25.88% |
|
+25.88% | -41.21% |
| May. 31 | Black Sea Property AS Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| Apr. 17 | Black Sea Property Signs Nobu License, Management Deals in Bulgaria | MT |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 42.68 | 53.71 | 46.6 | 66.89 | 33.45 | 35.78 |
| Enterprise Value (EV) 1 | 123 | 135.3 | 123.5 | 127.1 | 100.3 | 113.7 |
| P/E ratio | -4.18 x | -7.94 x | -10.3 x | -6.64 x | 1,196 x | - |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | - | - | - | - | 64,692,346 x | 8,655,456 x |
| EV / Revenue | - | - | - | - | 194,071,456 x | 27,510,076 x |
| EV / EBITDA | - | -37,508,223 x | -14,122,563 x | - | -21,955,130 x | -153,477,269 x |
| EV / FCF | -1.97 x | -55.3 x | 19.3 x | -9.54 x | 3.09 x | -2.83 x |
| FCF Yield | -50.7% | -1.81% | 5.19% | -10.5% | 32.3% | -35.3% |
| Price to Book | 0.95 x | 0.89 x | 0.75 x | 0.7 x | 0.36 x | - |
| Nbr of stocks (in thousands) | 3,811 | 9,181 | 16,643 | 38,891 | 38,891 | 98,301 |
| Reference price 2 | 11.20 | 5.850 | 2.800 | 1.720 | 0.8600 | 0.3640 |
| Announcement Date | 5/31/19 | 5/26/20 | 5/28/21 | 5/31/22 | 5/30/23 | 5/31/24 |
1NOK in Million2NOK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales | - | - | - | - | 0.517 | 4.134 |
| EBITDA | - | -3.607 | -8.745 | - | -4.57 | -0.741 |
| EBIT 1 | -18.73 | -3.617 | -8.755 | -3.051 | -4.994 | -4.28 |
| Operating Margin | - | - | - | - | -965.96% | -103.53% |
| Earnings before Tax (EBT) 1 | -21.55 | -7.962 | -14.47 | -51.55 | -0.101 | -17.29 |
| Net income 1 | -10.22 | -6.767 | -4.516 | -10.07 | 0.028 | -17.29 |
| Net margin | - | - | - | - | 5.42% | -418.26% |
| EPS 2 | -2.682 | -0.7371 | -0.2713 | -0.2590 | 0.000719 | - |
| Free Cash Flow 1 | -62.33 | -2.447 | 6.412 | -13.32 | 32.43 | -40.16 |
| FCF margin | - | - | - | - | 6,273.09% | -971.37% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | 115,828.12% | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 5/31/19 | 5/26/20 | 5/28/21 | 5/31/22 | 5/30/23 | 5/31/24 |
1NOK in Million2NOK
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 80.3 | 81.6 | 76.9 | 60.2 | 66.9 | 77.9 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | -22.62 x | -8.794 x | - | -14.64 x | -105.2 x |
| Free Cash Flow 1 | -62.3 | -2.45 | 6.41 | -13.3 | 32.4 | -40.2 |
| ROE (net income / shareholders' equity) | -35.3% | -9.99% | -14.9% | -41.7% | -1.1% | -12.3% |
| ROA (Net income/ Total Assets) | -5.37% | -0.98% | -2.24% | -0.84% | -1.36% | -0.95% |
| Assets 1 | 190.4 | 692.4 | 201.5 | 1,201 | -2.053 | 1,823 |
| Book Value Per Share 2 | 11.80 | 6.560 | 3.740 | 2.440 | 2.370 | - |
| Cash Flow per Share 2 | 0.7800 | 0.2900 | 0.0900 | - | - | - |
| Capex 1 | 0.39 | 0.14 | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - |
| Announcement Date | 5/31/19 | 5/26/20 | 5/28/21 | 5/31/22 | 5/30/23 | 5/31/24 |
1NOK in Million2NOK
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -41.21% | 1.63M | |
| -7.17% | 25.83B | |
| -0.56% | 20B | |
| -15.51% | 9.96B | |
| -26.20% | 9.85B | |
| +5.89% | 9.38B | |
| -3.59% | 6.75B | |
| -10.04% | 5.55B | |
| +27.86% | 4.11B | |
| -6.48% | 2.39B |
- Stock Market
- Equities
- BSP Stock
- Financials Black Sea Property
