SOLSTAD OFFSHORE ASA |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 46.24 NOK | +4.62% |
|
+10.36% | +24.97% |
| May. 02 | SOLSTAD OFFSHORE ASA Announces Multiple Contract Awards | CI |
| Mar. 04 | Kistefos Threatens Lawsuit Against Aker Capital, AMSC Over Losses from Solstad Offshore Refinancing | MT |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Capitalization 1 | 412.8 | 2,729 | 3,047 | 3,808 | - |
| Enterprise Value (EV) 1 | 412.8 | 23,369 | 16,988 | 16,800 | 14,702 |
| P/E ratio | -0.36 x | -2.44 x | 5.95 x | 4.88 x | 2.68 x |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | - | 0.42 x | 0.44 x | 0.62 x | 0.57 x |
| EV / Revenue | - | 3.6 x | 2.45 x | 2.71 x | 2.21 x |
| EV / EBITDA | - | 12.2 x | 5.25 x | 4.73 x | 3.62 x |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Price to Book | - | - | 1.55 x | 1.47 x | 0.97 x |
| Nbr of stocks (in thousands) | 75,609 | 77,308 | 82,347 | 82,347 | - |
| Reference price 2 | 5.460 | 35.30 | 37.00 | 46.24 | 46.24 |
| Announcement Date | 4/22/22 | 2/23/23 | 2/29/24 | - | - |
1NOK in Million2NOK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales 1 | - | 6,493 | 6,924 | 6,189 | 6,644 |
| EBITDA 1 | - | 1,911 | 3,236 | 3,549 | 4,065 |
| EBIT 1 | - | 1,283 | 2,279 | 2,289 | 2,805 |
| Operating Margin | - | 19.76% | 32.91% | 36.99% | 42.22% |
| Earnings before Tax (EBT) 1 | - | -1,009 | 687.9 | 754.4 | 1,371 |
| Net income 1 | -1,102 | -1,109 | 480.1 | 739.3 | 1,343 |
| Net margin | - | -17.08% | 6.93% | 11.95% | 20.22% |
| EPS 2 | -15.13 | -14.48 | 6.220 | 9.480 | 17.23 |
| Free Cash Flow | - | - | - | - | - |
| FCF margin | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - |
| Announcement Date | 4/22/22 | 2/23/23 | 2/29/24 | - | - |
1NOK in Million2NOK
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales | - | - | 1,363 | 1,914 | 1,624 | 2,023 | - | - | - | - |
| EBITDA | - | - | - | 933.6 | 796.6 | 922.8 | - | - | - | - |
| EBIT | - | 45 | 919.5 | 629.6 | 388.6 | 341.3 | - | - | - | - |
| Operating Margin | - | - | 67.48% | 32.89% | 23.92% | 16.87% | - | - | - | - |
| Earnings before Tax (EBT) 1 | - | 525 | 283.5 | 173.8 | 72.62 | 158 | 20.37 | 288.3 | 299.9 | 145.9 |
| Net income 1 | -471.4 | 441.2 | 262.3 | 152.2 | 63.5 | -124.2 | 19.96 | 282.5 | 293.9 | 143 |
| Net margin | - | - | 19.25% | 7.95% | 3.91% | -6.14% | - | - | - | - |
| EPS 2 | -6.140 | 5.720 | 3.400 | 4.350 | 0.8214 | -1.460 | 0.2559 | 3.623 | 3.768 | 1.833 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/17/22 | 2/23/23 | 6/1/23 | 8/24/23 | 11/30/23 | 2/29/24 | - | - | - | - |
1NOK in Million2NOK
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 20,640 | 13,941 | 12,993 | 10,894 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | 10.8 x | 4.308 x | 3.661 x | 2.68 x |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 92.1% | - | - | 26.4% | 34.9% | 43.6% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - |
| Book Value Per Share 2 | - | - | - | 23.90 | 31.40 | 47.60 |
| Cash Flow per Share | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - |
| Announcement Date | 2/27/20 | 4/22/22 | 2/23/23 | 2/29/24 | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +24.97% | 351M | |
| +21.52% | 4.98B | |
| +5.39% | 4.26B | |
| +19.29% | 3.61B | |
| -1.67% | 1.84B | |
| -9.23% | 1.45B | |
| +20.69% | 941M | |
| +26.45% | 769M | |
| +15.15% | 712M | |
| +63.75% | 640M |
- Stock Market
- Equities
- SOFF Stock
- Financials Solstad Offshore ASA
