GREEN MINERALS |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.66 EUR | -0.30% |
|
-3.22% | +37.34% |
| May. 14 | Green Minerals AS Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| Feb. 22 | Green Minerals AS Reports Earnings Results for the Fourth Quarter Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2021 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 107 | 84.06 | 111.7 | - | - |
| Enterprise Value (EV) 1 | 87.89 | 72.34 | 110.7 | -62.29 | 63.71 |
| P/E ratio | -11.2 x | -7.64 x | -9.43 x | -15.2 x | -9.9 x |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | - | 14,010 x | - | - | - |
| EV / Revenue | - | 12,057 x | - | - | - |
| EV / EBITDA | -9.24 x | -6.61 x | -11.1 x | 4.15 x | -3.54 x |
| EV / FCF | - | -6.68 x | -11.1 x | 0.49 x | -0.51 x |
| FCF Yield | - | -15% | -9.03% | 204% | -198% |
| Price to Book | 5.76 x | 7.34 x | -79.2 x | 1.49 x | 1.76 x |
| Nbr of stocks (in thousands) | 12,886 | 14,104 | 14,104 | - | - |
| Reference price 2 | 8.300 | 5.960 | 7.920 | 7.920 | 7.920 |
| Announcement Date | 2/18/22 | 2/22/24 | - | - | - |
1NOK in Million2NOK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | - | - | 0.006 | - | - | - |
| EBITDA 1 | - | -9.51 | - | -10.94 | -10 | -15 | -18 |
| EBIT 1 | - | -9.51 | - | -10.94 | -12 | -26 | -42 |
| Operating Margin | - | - | - | -182,283.33% | - | - | - |
| Earnings before Tax (EBT) 1 | - | -9.504 | -11.26 | -10.97 | -12 | -24 | -41 |
| Net income 1 | -0.6008 | -9.504 | -11.26 | -10.97 | -12 | -24 | -41 |
| Net margin | - | - | - | -182,766.67% | - | - | - |
| EPS 2 | - | -0.7400 | - | -0.7800 | -0.8400 | -0.5200 | -0.8000 |
| Free Cash Flow 1 | - | - | - | -10.84 | -10 | -127 | -126 |
| FCF margin | - | - | - | -180,600% | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 3/23/21 | 2/18/22 | 2/17/23 | 2/22/24 | - | - | - |
1NOK in Million2NOK
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | - | - | - | - | 0.006 | - | - | - | - | - | - |
| EBITDA 1 | -2.326 | -4.14 | -1.016 | -4.273 | -1.658 | -3.99 | -1.91 | -3 | -3 | -3 | -3 | -3 |
| EBIT 1 | -2.326 | -4.14 | -1.016 | -4.273 | -1.658 | -3.99 | -1.91 | -3 | -3 | -4 | -3 | -5 |
| Operating Margin | - | - | - | - | - | -66,500% | - | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | -2.31 | -4.142 | -1.052 | -4.284 | -1.64 | -3.99 | -1.911 | -3 | -3 | -3 | -3 | -5 |
| Net income 1 | -2.31 | -4.142 | -1.052 | -4.284 | -1.64 | -3.99 | -1.911 | -3 | -3 | -3 | -3 | -5 |
| Net margin | - | - | - | - | - | -66,500% | - | - | - | - | - | - |
| EPS 2 | -0.1800 | -0.3200 | - | -0.3050 | -0.1163 | - | - | -0.2200 | -0.2300 | -0.2500 | -0.1000 | -0.0900 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 2/18/22 | 5/20/22 | 5/25/23 | 8/17/23 | 11/3/23 | 2/22/24 | 5/14/24 | - | - | - | - | - |
1NOK in Million2NOK
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - |
| Net Cash position 1 | - | 19.1 | - | 11.7 | 1 | 174 | 48 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | - | - | -10.8 | -10 | -127 | -126 |
| ROE (net income / shareholders' equity) | - | -39.9% | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share 2 | - | 1.440 | - | 0.8100 | -0.1000 | 5.300 | 4.500 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | - | - | - | 1.31 | - | 114 | 109 |
| Capex / Sales | - | - | - | 21,800% | - | - | - |
| Announcement Date | 3/23/21 | 2/18/22 | 2/17/23 | 2/22/24 | - | - | - |
1NOK in Million2NOK
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
7.92
NOK
Average target price
18
NOK
Spread / Average Target
+127.27%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -38.76% | 229M | |
| +10.55% | 81.58M | |
| +206.35% | 75.78M | |
| -42.25% | 73.64M | |
| -14.29% | 70.97M |
- Stock Market
- Equities
- GEM Stock
- 5IP Stock
- Financials Green Minerals
