Real-time
Other stock markets
|
5-day change | 1st Jan Change | ||
19.48 NOK | +2.39% | -6.37% | +46.15% |
Apr. 25 | MPC Container Ships Obtains $55 Million Loan for Two Vessels | MT |
Mar. 21 | MPC Container Ships ASA(OB:MPCC) added to Oslo OBX Total Return Index | CI |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 188.5 | 291.9 | 1,237 | 735.9 | 581.6 | 791.3 | - | - |
Enterprise Value (EV) 1 | 427.9 | 541.1 | 1,288 | 763.9 | 585.5 | 861.8 | 792.8 | 767.5 |
P/E ratio | -4.78 x | -2.74 x | 6.06 x | 1.69 x | 1.8 x | 3.95 x | 8.83 x | -55.5 x |
Yield | - | - | 11.9% | 39.2% | 48.8% | 18.6% | 9.28% | 0.75% |
Capitalization / Revenue | 1.02 x | 1.7 x | 3.21 x | 1.19 x | 0.82 x | 1.69 x | 2.13 x | 2.96 x |
EV / Revenue | 2.32 x | 3.15 x | 3.35 x | 1.24 x | 0.82 x | 1.84 x | 2.13 x | 2.87 x |
EV / EBITDA | 19.3 x | 33.5 x | 4.44 x | 1.69 x | 1.37 x | 2.95 x | 4.22 x | 6.86 x |
EV / FCF | -11.6 x | -20 x | 7.63 x | 2.06 x | 2.52 x | 7.12 x | 5.18 x | 34.9 x |
FCF Yield | -8.61% | -5% | 13.1% | 48.5% | 39.6% | 14% | 19.3% | 2.87% |
Price to Book | 0.46 x | 0.77 x | 1.7 x | 1.02 x | 0.78 x | 1.03 x | 1.02 x | 1.02 x |
Nbr of stocks (in thousands) | 83,902 | 393,905 | 443,700 | 443,700 | 443,700 | 443,700 | - | - |
Reference price 2 | 2.246 | 0.7411 | 2.788 | 1.659 | 1.311 | 1.783 | 1.783 | 1.783 |
Announcement Date | 2/28/20 | 2/25/21 | 2/24/22 | 2/28/23 | 2/27/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 184.7 | 171.9 | 384.7 | 617 | 711.3 | 469.2 | 372 | 267.4 |
EBITDA 1 | 22.12 | 16.16 | 290.4 | 451 | 428.5 | 291.9 | 187.6 | 111.9 |
EBIT 1 | -17.94 | -42.49 | 230.7 | 346.1 | 336.3 | 211.7 | 104.9 | 23.5 |
Operating Margin | -9.71% | -24.72% | 59.97% | 56.09% | 47.28% | 45.12% | 28.21% | 8.79% |
Earnings before Tax (EBT) 1 | -39.66 | -64.42 | 190.5 | 436.1 | 325.8 | 200.8 | 90.49 | -13.46 |
Net income 1 | -39.7 | -64.46 | 189.7 | 435 | 325.1 | 200.2 | 89.85 | -14.07 |
Net margin | -21.49% | -37.5% | 49.32% | 70.5% | 45.71% | 42.67% | 24.16% | -5.26% |
EPS 2 | -0.4700 | -0.2700 | 0.4600 | 0.9800 | 0.7300 | 0.4518 | 0.2019 | -0.0321 |
Free Cash Flow 1 | -36.82 | -27.07 | 169 | 370.2 | 231.9 | 121 | 153 | 22 |
FCF margin | -19.94% | -15.75% | 43.92% | 59.99% | 32.6% | 25.79% | 41.13% | 8.23% |
FCF Conversion (EBITDA) | - | - | 58.17% | 82.07% | 54.12% | 41.46% | 81.54% | 19.66% |
FCF Conversion (Net income) | - | - | 89.05% | 85.09% | 71.33% | 60.45% | 170.28% | - |
Dividend per Share 2 | - | - | 0.3316 | 0.6500 | 0.6400 | 0.3313 | 0.1656 | 0.0134 |
Announcement Date | 2/28/20 | 2/25/21 | 2/24/22 | 2/28/23 | 2/27/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2021 Q3 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 118.5 | 142.5 | 142.9 | 151.7 | 160.1 | 162 | 180.1 | 194.4 | 184 | 152.8 | 131.9 | 116.2 | 114.1 | 107.3 | 95 |
EBITDA 1 | 73.6 | 162.7 | 137.7 | 111.8 | 145.8 | 114 | 141.4 | 142.7 | 140.4 | 101.5 | 87.16 | 73.4 | 70.04 | 61.52 | 51 |
EBIT 1 | 58.8 | 144.6 | 119.3 | 92.94 | 127.8 | 89.28 | 121.8 | 103.7 | 71.8 | 38.72 | 68.17 | 53.75 | 49.72 | 40.2 | 32 |
Operating Margin | 49.62% | 101.44% | 83.45% | 61.27% | 79.82% | 55.11% | 67.62% | 53.38% | 39.03% | 25.34% | 51.68% | 46.27% | 43.58% | 37.47% | 33.68% |
Earnings before Tax (EBT) 1 | 46.58 | 128.4 | 116.9 | 90.38 | 124.6 | 104.3 | 119.7 | 101.5 | 68.33 | 36.18 | 65.8 | 51.63 | 46.74 | 37.15 | 28 |
Net income 1 | 46.42 | 127.8 | 116.7 | 90.11 | 124.4 | 104 | 119.6 | 101.5 | 68.21 | 35.7 | 65.63 | 51.47 | 46.58 | 36.99 | 28 |
Net margin | 39.17% | 89.72% | 81.62% | 59.4% | 77.75% | 64.2% | 66.41% | 52.22% | 37.08% | 23.36% | 49.75% | 44.3% | 40.83% | 34.48% | 29.47% |
EPS 2 | 0.1100 | 0.2900 | 0.2600 | 0.2000 | 0.2800 | 0.2300 | 0.2700 | 0.2300 | 0.1500 | 0.0800 | 0.1480 | 0.1127 | 0.1059 | 0.0826 | 0.0600 |
Dividend per Share 2 | - | 0.3316 | 0.1600 | 0.1500 | 0.1900 | 0.1500 | 0.1500 | 0.1500 | 0.1400 | 0.1300 | 0.1093 | 0.0895 | 0.0869 | 0.0753 | 0.0500 |
Announcement Date | 11/18/21 | 2/24/22 | 5/19/22 | 8/17/22 | 11/17/22 | 2/28/23 | 5/23/23 | 8/22/23 | 11/21/23 | 2/27/24 | - | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | 239 | 249 | 51.5 | 28.1 | 3.93 | 70.5 | 1.47 | - |
Net Cash position 1 | - | - | - | - | - | - | - | 23.8 |
Leverage (Debt/EBITDA) | 10.82 x | 15.42 x | 0.1773 x | 0.0622 x | 0.009174 x | 0.2414 x | 0.007812 x | - |
Free Cash Flow 1 | -36.8 | -27.1 | 169 | 370 | 232 | 121 | 153 | 22 |
ROE (net income / shareholders' equity) | -9.2% | -16.3% | 34.3% | 50.4% | 44.3% | 26.9% | 11.3% | -2.81% |
ROA (Net income/ Total Assets) | -5.51% | -9.23% | 22.2% | - | 34% | 20.4% | 7% | -6.3% |
Assets 1 | 720.1 | 698.1 | 855.8 | - | 955.9 | 981.3 | 1,284 | 223.4 |
Book Value Per Share 2 | 4.850 | 0.9700 | 1.640 | 1.620 | 1.690 | 1.730 | 1.750 | 1.760 |
Cash Flow per Share | - | - | - | - | - | - | - | - |
Capex 1 | 61.3 | 43.6 | 41.1 | 66.3 | 253 | 178 | 23.5 | 34.5 |
Capex / Sales | 33.2% | 25.35% | 10.68% | 10.75% | 35.53% | 37.94% | 6.32% | 12.9% |
Announcement Date | 2/28/20 | 2/25/21 | 2/24/22 | 2/28/23 | 2/27/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
+43.83% | 791M | |
+45.64% | 13.93B | |
+17.98% | 4.17B | |
+3.88% | 3.17B | |
+22.72% | 2.96B | |
+96.66% | 2.34B | |
+25.85% | 2.07B | |
+17.35% | 1.86B | |
-15.77% | 1.88B | |
+42.75% | 1.77B |
- Stock Market
- Equities
- MPCC Stock
- Financials MPC Container Ships ASA