Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
0.0758 EUR | -0.52% |
|
+3.25% | -49.54% |
Jun. 06 | Vow Green Metals Receives NOK70 Million Investment from Vardar, Skagerak Energi | MT |
May. 23 | Vow Green Metals AS Announces Board and Committee Appointments | CI |
Valuation
Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|
Capitalization 1 | 601.8 | 363.5 | 305.7 | 251.5 | - |
Enterprise Value (EV) 1 | 533.6 | 320.9 | 314.3 | 158.7 | 90.78 |
P/E ratio | - | -20 x | -11.6 x | -11.3 x | -23.7 x |
Yield | - | - | - | - | - |
Capitalization / Revenue | - | - | - | 13.8 x | 3.01 x |
EV / Revenue | - | - | - | 8.7 x | 1.09 x |
EV / EBITDA | -49.9 x | -18.4 x | -13.1 x | -11.7 x | 26.7 x |
EV / FCF | -6.55 x | - | - | -1.44 x | -1.08 x |
FCF Yield | -15.3% | - | - | -69.3% | -92.5% |
Price to Book | 4.24 x | 2.89 x | 3.06 x | 1.28 x | 1.35 x |
Nbr of stocks (in thousands) | 164,894 | 165,227 | 165,227 | 202,801 | - |
Reference price 2 | 3.650 | 2.200 | 1.850 | 1.250 | 1.250 |
Announcement Date | 3/31/22 | 2/17/23 | 2/15/24 | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|
Net sales 1 | - | - | - | 18.24 | 83.47 |
EBITDA 1 | -10.69 | -17.41 | -23.91 | -13.61 | 3.397 |
EBIT 1 | -10.72 | -17.68 | -24.69 | -25.11 | -14.1 |
Operating Margin | - | - | - | -137.68% | -16.9% |
Earnings before Tax (EBT) 1 | -10.73 | -17.37 | -25.97 | -26.36 | -13.21 |
Net income 1 | -10.73 | -17.37 | -25.97 | -23.83 | -12.25 |
Net margin | - | - | - | -130.68% | -14.67% |
EPS 2 | - | -0.1100 | -0.1600 | -0.1105 | -0.0527 |
Free Cash Flow 1 | -81.44 | - | - | -110 | -84 |
FCF margin | - | - | - | -603.22% | -100.63% |
FCF Conversion (EBITDA) | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - |
Dividend per Share 2 | - | - | - | - | - |
Announcement Date | 3/31/22 | 2/17/23 | 2/15/24 | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2021 S2 | 2022 S1 | 2022 S2 | 2023 S1 | 2023 S2 | 2024 S1 | 2024 S2 |
---|---|---|---|---|---|---|---|
Net sales 1 | - | - | - | - | - | 6 | 13 |
EBITDA 1 | - | -6.694 | - | - | -14.52 | -10 | -4 |
EBIT 1 | -10.55 | -6.826 | - | - | -15.16 | -14 | -11 |
Operating Margin | - | - | - | - | - | -233.33% | -84.62% |
Earnings before Tax (EBT) | - | - | - | -9.544 | - | - | - |
Net income 1 | -10.55 | -6.843 | - | -9.544 | -16.42 | -15 | -9 |
Net margin | - | - | - | - | - | -250% | -69.23% |
EPS 2 | - | -0.0415 | - | - | - | -0.1000 | - |
Dividend per Share | - | - | - | - | - | - | - |
Announcement Date | 3/31/22 | 8/26/22 | 2/17/23 | 8/24/23 | 2/15/24 | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|
Net Debt 1 | - | - | 8.68 | - | - |
Net Cash position 1 | 68.1 | 42.6 | - | 92.8 | 161 |
Leverage (Debt/EBITDA) | - | - | -0.363 x | - | - |
Free Cash Flow 1 | -81.4 | - | - | -110 | -84 |
ROE (net income / shareholders' equity) | - | - | - | - | - |
ROA (Net income/ Total Assets) | - | - | - | - | - |
Assets 1 | - | - | - | - | - |
Book Value Per Share 2 | 0.8600 | 0.7600 | 0.6100 | 0.9800 | 0.9300 |
Cash Flow per Share | - | - | - | - | - |
Capex | 73.8 | - | - | - | - |
Capex / Sales | - | - | - | - | - |
Announcement Date | 3/31/22 | 2/17/23 | 2/15/24 | - | - |
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. | |
---|---|---|
-8.22% | 63.77B | |
+2.68% | 60.07B | |
+22.41% | 37.75B | |
+11.23% | 29.8B | |
+15.38% | 29.42B | |
+18.22% | 19.95B | |
+9.51% | 19.53B | |
+74.21% | 17.52B | |
+27.59% | 15.77B |
- Stock Market
- Equities
- VGM Stock
- 9G5 Stock
- Financials Vow Green Metals