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

Financials Schibsted ASA

Equities

SCHA

NO0003028904

Consumer Publishing

Real-time Oslo Bors
Other stock markets
 10:04:31 2024-05-02 am EDT 		5-day change 1st Jan Change
318.8 NOK +0.31% Intraday chart for Schibsted ASA -1.97% +8.95%
Apr. 29 Dpa-AFX Overview: COMPANIES from 29.04.2024 - 15:15 DP
Apr. 29 Delivery Hero proposes Sachem Head's founder as supervisory board member RE

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 60,645 79,642 73,981 42,370 63,889 70,751 - -
Enterprise Value (EV) 1 62,597 83,893 81,282 44,986 70,498 76,393 75,216 74,622
P/E ratio 66.5 x 100 x 1.93 x -1.92 x 3.97 x 72.8 x 37.5 x 27.3 x
Yield 0.75% 0.55% 0.59% 1.08% 0.68% 0.63% 0.71% 0.67%
Capitalization / Revenue 3.18 x 6.17 x 5.06 x 2.77 x 4.05 x 5.53 x 4.47 x 4.16 x
EV / Revenue 3.28 x 6.5 x 5.56 x 2.95 x 4.47 x 5.97 x 4.75 x 4.39 x
EV / EBITDA 16 x 39.5 x 29.7 x 18.7 x 28 x 32.6 x 22.9 x 19.4 x
EV / FCF 32.3 x 62.9 x 52.5 x 70.7 x 107 x 74.9 x 52.2 x 43.5 x
FCF Yield 3.09% 1.59% 1.9% 1.41% 0.94% 1.34% 1.92% 2.3%
Price to Book 6.01 x 8.42 x 1.58 x 1.52 x - 1.57 x 1.55 x 1.46 x
Nbr of stocks (in thousands) 235,190 233,849 233,936 232,849 225,165 225,217 - -
Reference price 2 265.3 366.3 340.1 185.5 292.6 317.8 317.8 317.8
Announcement Date 2/13/20 2/12/21 2/11/22 2/10/23 2/7/24 - - -
1NOK in Million2NOK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 19,075 12,908 14,623 15,272 15,756 12,792 15,822 17,017
EBITDA 1 3,906 2,126 2,740 2,406 2,519 2,341 3,280 3,841
EBIT 1 2,093 1,162 1,756 1,289 1,280 1,295 2,015 2,587
Operating Margin 10.97% 9% 12.01% 8.44% 8.12% 10.12% 12.73% 15.2%
Earnings before Tax (EBT) 1 1,948 941 -18,618 -22,244 17,163 1,200 2,643 3,140
Net income 1 949 858 41,341 -22,582 16,808 1,444 1,734 2,309
Net margin 4.98% 6.65% 282.71% -147.87% 106.68% 11.29% 10.96% 13.57%
EPS 2 3.990 3.660 176.4 -96.53 73.67 4.364 8.471 11.63
Free Cash Flow 1 1,936 1,333 1,547 636 661 1,020 1,442 1,716
FCF margin 10.15% 10.33% 10.58% 4.16% 4.2% 7.98% 9.11% 10.08%
FCF Conversion (EBITDA) 49.56% 62.7% 56.46% 26.43% 26.24% 43.6% 43.97% 44.67%
FCF Conversion (Net income) 204% 155.36% 3.74% - 3.93% 70.66% 83.18% 74.32%
Dividend per Share 2 2.000 2.000 2.000 2.000 2.000 2.000 2.257 2.114
Announcement Date 2/13/20 2/12/21 2/11/22 2/10/23 2/7/24 - - -
1NOK in Million2NOK
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 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 - 3,936 3,648 3,880 3,756 3,988 3,776 4,044 3,853 4,082 3,794 3,153 3,014 3,223 - -
EBITDA 1 1,990 634 480 620 655 651 423 670 741 684 454 626.5 691.5 623.5 - -
EBIT 1 - 372 217 342 372 359 109 373 445 352 133 397 459.5 371.5 - -
Operating Margin - 9.45% 5.95% 8.81% 9.9% 9% 2.89% 9.22% 11.55% 8.62% 3.51% 12.59% 15.25% 11.53% - -
Earnings before Tax (EBT) 1 - -19,782 -13,391 -6,350 -3,062 559 2,179 -1,868 14,553 2,299 -216 374 569 473 - -
Net income 1 - -19,859 -13,454 -6,430 -3,152 454 2,160 -1,969 14,437 2,180 -1,237 485 353 270.5 - -
Net margin - -504.55% -368.8% -165.72% -83.92% 11.38% 57.2% -48.69% 374.7% 53.41% -32.6% 15.38% 11.71% 8.39% - -
EPS 2 - -84.86 -57.49 -27.48 -13.46 1.940 9.330 -8.590 63.64 9.790 -5.490 1.237 1.532 1.372 - -
Dividend per Share 2 - 2.000 - - - 2.000 - - - 2.000 - - - 1.000 - -
Announcement Date 2/13/20 2/11/22 5/4/22 7/15/22 10/27/22 2/10/23 4/28/23 7/18/23 10/25/23 2/7/24 4/26/24 - - - - -
1NOK in Million2NOK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 1,952 4,251 7,301 2,616 6,609 5,642 4,465 3,871
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 0.4997 x 2 x 2.665 x 1.087 x 2.624 x 2.411 x 1.361 x 1.008 x
Free Cash Flow 1 1,936 1,333 1,547 636 661 1,021 1,442 1,716
ROE (net income / shareholders' equity) 7.62% 8.3% 137% -57.2% 46.1% 2.03% 5.13% 6.55%
ROA (Net income/ Total Assets) 3.16% 2.11% 73.4% -41.9% 32.9% 2.6% 4.06% 5.7%
Assets 1 30,052 40,625 56,334 53,949 51,061 55,483 42,742 40,509
Book Value Per Share 2 44.10 43.50 215.0 122.0 - 202.0 205.0 217.0
Cash Flow per Share 2 12.00 10.20 10.70 7.200 - 5.890 10.10 13.30
Capex 1 908 1,069 951 1,048 1,047 1,138 1,185 1,453
Capex / Sales 4.76% 8.28% 6.5% 6.86% 6.65% 8.89% 7.49% 8.54%
Announcement Date 2/13/20 2/12/21 2/11/22 2/10/23 2/7/24 - - -
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 Schibsted ASA

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
11
Last Close Price
317.8 NOK
Average target price
345.6 NOK
Spread / Average Target
+8.74%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Consumer Publishing

1st Jan change Capi.
SCHIBSTED ASA Stock Schibsted ASA
+7.86% 6.39B
PEARSON PLC Stock Pearson plc
+0.56% 8.13B
SAUDI RESEARCH AND MEDIA GROUP Stock Saudi Research and Media Group
+40.49% 5.1B
JIANGSU PHOENIX PUBLISHING & MEDIA CORPORATION LIMITED Stock Jiangsu Phoenix Publishing & Media Corporation Limited
+15.78% 3.59B
LAGARDÈRE S.A. Stock Lagardère S.A.
+14.25% 3.17B
CHINA SOUTH PUBLISHING & MEDIA GROUP CO., LTD Stock China South Publishing & Media Group Co., Ltd
+19.08% 3B
KADOKAWA CORPORATION Stock Kadokawa Corporation
-2.23% 2.44B
SOUTHERN PUBLISHING AND MEDIA CO.,LTD. Stock Southern Publishing and Media Co.,Ltd.
+13.47% 1.8B
TX GROUP AG Stock TX Group AG
+16.89% 1.65B
CHANGJIANG PUBLISHING & MEDIA CO.,LTD Stock Changjiang Publishing & Media Co.,Ltd
+1.34% 1.27B
Other Consumer Publishing
  1. Stock Market
  2. Equities
  3. SCHA Stock
  4. Financials Schibsted ASA