Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
108.1 NOK | 0.00% |
|
-2.12% | -5.21% |
Jun. 25 | Sunndal Sparebank (OB:SUNSB) agreed to acquire 51% stake in Nem Eiendomsmegling As. | CI |
Feb. 22 | Sunndal Sparebank Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Capitalization 1 | 169.6 | 284.5 | 259.2 | 314.8 | 298.4 | - | - |
Enterprise Value (EV) 1 | 169.6 | 284.5 | 259.2 | 314.8 | 298.4 | 298.4 | 298.4 |
P/E ratio | 15.5 x | 18.5 x | 12.1 x | 12.8 x | 9.77 x | 10.2 x | 10.4 x |
Yield | - | 5.19% | - | 6.58% | 8.14% | 7.87% | 7.68% |
Capitalization / Revenue | - | 2.46 x | 1.72 x | 1.77 x | 1.58 x | 1.55 x | 1.52 x |
EV / Revenue | - | 2.46 x | 1.72 x | 1.77 x | 1.58 x | 1.55 x | 1.52 x |
EV / EBITDA | - | - | - | - | - | - | - |
EV / FCF | - | - | - | - | - | - | - |
FCF Yield | - | - | - | - | - | - | - |
Price to Book | - | 1.34 x | - | - | 0.89 x | 0.87 x | 0.86 x |
Nbr of stocks (in thousands) | 1,357 | 2,107 | 2,107 | 2,761 | 2,761 | - | - |
Reference price 2 | 125.0 | 135.0 | 123.0 | 114.0 | 108.1 | 108.1 | 108.1 |
Announcement Date | 3/25/21 | 3/31/22 | 3/30/23 | 2/22/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Net sales 1 | - | 115.8 | 150.7 | 178.2 | 189.3 | 192.7 | 196.5 |
EBITDA | - | - | - | - | - | - | - |
EBIT 1 | - | 48.63 | 66.76 | 88.18 | 96.3 | 97.8 | 98.5 |
Operating Margin | - | 42.01% | 44.3% | 49.49% | 50.87% | 50.75% | 50.13% |
Earnings before Tax (EBT) 1 | - | 60.59 | 72.63 | 84.27 | 99.5 | 98.6 | 100.5 |
Net income 1 | 35.44 | 48.08 | 57.34 | 66.71 | 76.9 | 76.8 | 78.2 |
Net margin | - | 41.53% | 38.05% | 37.44% | 40.62% | 39.85% | 39.8% |
EPS 2 | 8.050 | 7.310 | 10.16 | 8.920 | 11.06 | 10.63 | 10.43 |
Free Cash Flow | - | - | - | - | - | - | - |
FCF margin | - | - | - | - | - | - | - |
FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - | - |
Dividend per Share 2 | - | 7.000 | - | 7.500 | 8.800 | 8.500 | 8.300 |
Announcement Date | 3/25/21 | 3/31/22 | 3/30/23 | 2/22/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2023 Q1 | 2023 Q3 | 2023 Q4 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 32.88 | - | 46.3 | 42.45 | 137.7 | 45.9 | 47.2 | 46.5 | 47.5 |
EBITDA | - | - | - | - | - | - | - | - | - |
EBIT 1 | 13.06 | - | 27.22 | 18.96 | 76.24 | 22.3 | 28.2 | 24.7 | 18.1 |
Operating Margin | 39.72% | - | 58.79% | 44.66% | 55.36% | 48.58% | 59.75% | 53.12% | 38.11% |
Earnings before Tax (EBT) 1 | 10.35 | - | 44.57 | 16.83 | 64.84 | 20.5 | 32.5 | 23 | 16.3 |
Net income 1 | 7.558 | 10.89 | 35.91 | 12.64 | 51.99 | 15.7 | 26.2 | 17.5 | 12.4 |
Net margin | 22.98% | - | 77.56% | 29.78% | 37.75% | 34.2% | 55.51% | 37.63% | 26.11% |
EPS 2 | 1.150 | 1.930 | 4.410 | 2.120 | 6.960 | 2.370 | 3.770 | 2.510 | 1.780 |
Dividend per Share 2 | - | - | - | - | - | 7.500 | - | - | - |
Announcement Date | 3/31/22 | 5/12/22 | 8/11/22 | 5/11/23 | 11/9/23 | 2/22/24 | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Net Debt | - | - | - | - | - | - | - |
Net Cash position | - | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
Free Cash Flow | - | - | - | - | - | - | - |
ROE (net income / shareholders' equity) | - | 8.6% | - | 9.04% | 9.1% | 8.7% | 8.4% |
ROA (Net income/ Total Assets) | - | 1.02% | - | 1.14% | 1.3% | 1.2% | 1.2% |
Assets 1 | - | 4,701 | - | 5,860 | 5,915 | 6,400 | 6,517 |
Book Value Per Share 2 | - | 101.0 | - | - | 122.0 | 124.0 | 125.0 |
Cash Flow per Share | - | - | - | - | - | - | - |
Capex | - | - | - | - | - | - | - |
Capex / Sales | - | - | - | - | - | - | - |
Announcement Date | 3/25/21 | 3/31/22 | 3/30/23 | 2/22/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
![Consensus](/images/consensus_flch.gif)
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
-5.21% | 27.9M | |
+15.28% | 212B | |
+6.38% | 74.48B | |
+8.60% | 56.54B | |
+9.19% | 51.2B | |
+39.67% | 46.91B | |
+3.17% | 42.12B | |
-10.04% | 37.5B | |
+9.54% | 35.61B | |
-96.60% | 32.24B |
- Stock Market
- Equities
- SUNSB Stock
- Financials Sunndal Sparebank