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

Financials Scatec ASA

Equities

SSO

NO0010715139

Independent Power Producers

Real-time Oslo Bors
Other stock markets
 04:49:07 2024-05-27 am EDT 		5-day change 1st Jan Change
78.4 NOK +1.95% Intraday chart for Scatec ASA +6.16% -4.56%
May. 02 Nordic Stocks Closed Down Thursday; Lundin Mining Fell Furthest DJ
Apr. 30 Nordic Shares Moved Upward Tuesday; Hoegh Autoliners Topped Leaders DJ

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 15,528 54,046 24,255 12,478 13,055 12,221 - -
Enterprise Value (EV) 1 26,514 59,269 39,204 32,056 36,339 36,277 35,810 36,457
P/E ratio -400 x -97.3 x 62.9 x -9.36 x 20.8 x 27 x 22.8 x 20.1 x
Yield 0.85% 0.32% 1.66% 2.47% - - 0.26% -
Capitalization / Revenue 8.71 x 19.6 x 6.38 x 3.33 x 2.77 x 1.89 x 1.75 x 1.43 x
EV / Revenue 14.9 x 21.5 x 10.3 x 8.55 x 7.7 x 5.62 x 5.13 x 4.26 x
EV / EBITDA 19.1 x 28.6 x 13.5 x 12.5 x 10.2 x 8 x 7.33 x 6.69 x
EV / FCF -5.71 x -429 x 3.86 x -26.1 x -7.32 x 22.3 x 12.3 x 16.6 x
FCF Yield -17.5% -0.23% 25.9% -3.84% -13.7% 4.48% 8.1% 6.03%
Price to Book 5.04 x 5.35 x 2.62 x 1.51 x 1.5 x 1.09 x 1.02 x 0.82 x
Nbr of stocks (in thousands) 125,129 158,308 158,792 158,756 158,917 158,917 - -
Reference price 2 124.1 341.4 152.8 78.60 82.15 76.90 76.90 76.90
Announcement Date 1/24/20 2/2/21 2/3/22 2/3/23 1/26/24 - - -
1NOK in Million2NOK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,783 2,754 3,803 3,751 4,721 6,453 6,982 8,567
EBITDA 1 1,386 2,069 2,903 2,555 3,567 4,535 4,883 5,447
EBIT 1 874 1,292 2,012 723 2,625 3,000 3,444 3,941
Operating Margin 49.02% 46.91% 52.91% 19.27% 55.6% 46.48% 49.33% 46.01%
Earnings before Tax (EBT) 1 184 -238 456 -1,095 1,008 693.2 999.6 1,298
Net income 1 -39 -478 388 -1,334 628 453.7 537.3 607.5
Net margin -2.19% -17.36% 10.2% -35.56% 13.3% 7.03% 7.7% 7.09%
EPS 2 -0.3100 -3.510 2.430 -8.400 3.950 2.849 3.375 3.822
Free Cash Flow 1 -4,643 -138 10,153 -1,230 -4,961 1,624 2,902 2,200
FCF margin -260.4% -5.01% 266.97% -32.79% -105.08% 25.17% 41.56% 25.67%
FCF Conversion (EBITDA) - - 349.74% - - 35.81% 59.42% 40.38%
FCF Conversion (Net income) - - 2,616.75% - - 357.94% 540.03% 362.07%
Dividend per Share 2 1.050 1.090 2.540 1.940 - - 0.2000 -
Announcement Date 1/24/20 2/2/21 2/3/22 2/3/23 1/26/24 - - -
1NOK in Million2NOK
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 2025 Q1 2025 Q2
Net sales 1 1,039 1,014 836 1,163 993 919 1,230 947 1,624 1,281 1,770 2,120 2,109 - -
EBITDA 1 775 398 547 886 689 629 904 686 1,348 1,016 1,046 1,255 1,268 731 846
EBIT 1 539 -716 336 645 458 353 686 484 1,103 643 677.2 885.8 896 427 543
Operating Margin 51.88% -70.61% 40.19% 55.46% 46.12% 38.41% 55.77% 51.11% 67.92% 50.2% 38.26% 41.77% 42.48% - -
Earnings before Tax (EBT) 1 238 -1,011 -44 377 -417 2 444 91 471 -38 71 432 421 45 152
Net income 1 146 -1,133 -97 255 -359 -163 302 45 445 -115 79 372 351 43 144
Net margin 14.05% -111.74% -11.6% 21.93% -36.15% -17.74% 24.55% 4.75% 27.4% -8.98% 4.46% 17.54% 16.64% - -
EPS 2 0.9100 -7.130 -0.6100 1.600 -2.260 -1.020 1.900 0.2800 2.800 -0.7300 0.9200 2.110 1.830 0.6900 1.240
Dividend per Share 2 - - - - 1.940 - - - - - 0.9000 - - - -
Announcement Date 2/3/22 5/6/22 7/26/22 11/3/22 2/3/23 5/5/23 8/18/23 11/2/23 1/26/24 4/30/24 - - - - -
1NOK in Million2NOK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 10,986 5,223 14,949 19,578 23,284 24,056 23,589 24,236
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 7.926 x 2.524 x 5.15 x 7.663 x 6.528 x 5.305 x 4.831 x 4.449 x
Free Cash Flow 1 -4,643 -138 10,153 -1,230 -4,961 1,624 2,902 2,200
ROE (net income / shareholders' equity) 2.41% -8.12% 4.3% -15.2% 7.41% 9.33% 7.78% 8.57%
ROA (Net income/ Total Assets) 0.33% -1.98% 1.3% -3.82% 1.6% 1.03% 1.08% 1.2%
Assets 1 -11,927 24,121 29,847 34,880 39,263 44,177 49,657 50,623
Book Value Per Share 2 24.60 63.90 58.30 52.00 54.70 70.80 75.10 94.10
Cash Flow per Share 2 - - 13.00 4.760 24.10 36.50 45.00 49.30
Capex 1 6,502 1,774 967 1,986 8,786 3,959 2,942 4,994
Capex / Sales 364.67% 64.42% 25.43% 52.95% 186.1% 61.35% 42.13% 58.3%
Announcement Date 1/24/20 2/2/21 2/3/22 2/3/23 1/26/24 - - -
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 Scatec ASA

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
7
Last Close Price
76.9 NOK
Average target price
91.86 NOK
Spread / Average Target
+19.45%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Renewable IPPs

1st Jan change Capi.
SCATEC ASA Stock Scatec ASA
-5.72% 1.16B
ADANI GREEN ENERGY LIMITED Stock Adani Green Energy Limited
+21.32% 36.74B
HUANENG LANCANG RIVER HYDROPOWER INC. Stock Huaneng Lancang River Hydropower Inc.
+12.28% 24.08B
EDP RENOVÁVEIS, S.A. Stock EDP Renováveis, S.A.
-20.86% 16.38B
ENGIE BRASIL ENERGIA S.A. Stock Engie Brasil Energia S.A.
-3.42% 6.94B
NORTHLAND POWER INC. Stock Northland Power Inc.
-1.95% 4.43B
ERG S.P.A. Stock ERG S.p.A.
-14.62% 3.85B
CLEARWAY ENERGY, INC. Stock Clearway Energy, Inc.
-3.48% 3.07B
ENCAVIS AG Stock Encavis AG
+8.98% 2.97B
RENANTIS S.P.A Stock Renantis S.p.A
-.--% 2.89B
Renewable IPPs
  1. Stock Market
  2. Equities
  3. SSO Stock
  4. Financials Scatec ASA