XNAS
OPRA
Market cap410mUSD
May 30, Last price
18.35USD
1D
1.66%
1Q
-1.66%
IPO
52.79%
Name
Opera Ltd
Chart & Performance
P/E
10.17
P/S
1.71
EPS
1.80
Div Yield, %
4.25%
Shrs. gr., 5y
-4.78%
Rev. gr., 5y
7.50%
Revenues
481m
+21.14%
Net income
81m
-47.31%
CFO
105m
+26.84%
Dividend
Jul 02, 20240.39 USD/sh
Profile
Opera Limited, together with its subsidiaries, provides mobile and PC web browsers. It operates in two segments, Browser and News, and Other. The company offers mobile browser products, such as Opera Mini, Opera for Android and iOS, Opera GX Mobile, and Opera Touch; PC browsers, including Opera for Computers and Opera GX; and Opera News, an AI-powered personalized news discovery and aggregation service. It also provides browser-based cashback rewards under the Dify brand name; owns GameMaker Studio, a 2D gaming development platform; and GXC, a gaming portal. In addition, the company operates online marketing platforms, including Opera Ads, an online advertising platform; and Opera Ads Manager, designs to create, manage, and report on digital advertising campaigns in one place allowing advertisers to reach customers. It operates in Ireland, Singapore, Russia, and internationally. The company was founded in 1995 and is headquartered in Oslo, Norway. Opera Limited is a subsidiary of Kunlun Tech Limited.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | |
| Income | |||||||||
Revenues | 480,648 21.14% | 396,755 19.85% | 331,037 31.89% | ||||||
Cost of revenue | 343,384 | 434,979 | 298,539 | ||||||
Unusual Expense (Income) | |||||||||
NOPBT | 137,264 | (38,224) | 32,498 | ||||||
NOPBT Margin | 28.56% | 9.82% | |||||||
Operating Taxes | 17,642 | 6,697 | 8,835 | ||||||
Tax Rate | 12.85% | 27.19% | |||||||
NOPAT | 119,622 | (44,921) | 23,663 | ||||||
Net income | 80,771 -47.31% | 153,301 919.63% | 15,035 -200.45% | ||||||
Dividends | (37,435) | (23,105) | |||||||
Dividend yield | 4.41% | 3.84% | |||||||
Proceeds from repurchase of equity | (32,695) | (146,068) | |||||||
BB yield | 5.44% | 42.10% | |||||||
| Debt | |||||||||
Debt current | 3,955 | 3,770 | 3,112 | ||||||
Long-term debt | 15,217 | 17,211 | 12,286 | ||||||
Deferred revenue | |||||||||
Other long-term liabilities | 8,761 | 2,906 | 68 | ||||||
Net debt | (368,933) | (329,231) | (105,909) | ||||||
| Cash flow | |||||||||
Cash from operating activities | 104,977 | 82,761 | 56,662 | ||||||
CAPEX | (23,344) | (1,873) | (9,976) | ||||||
Cash from investing activities | (27,112) | 19,999 | 44,450 | ||||||
Cash from financing activities | (42,146) | (59,843) | (150,578) | ||||||
FCF | 132,469 | 75,159 | (127,541) | ||||||
| Balance | |||||||||
Cash | 126,797 | 93,863 | 118,664 | ||||||
Long term investments | 261,308 | 256,349 | 2,643 | ||||||
Excess cash | 364,073 | 330,374 | 104,755 | ||||||
Stockholders' equity | 531,703 | 441,055 | 269,895 | ||||||
Invested Capital | 594,374 | 602,928 | 790,228 | ||||||
ROIC | 19.98% | 3.02% | |||||||
ROCE | 14.32% | 3.60% | |||||||
| EV | |||||||||
Common stock shares outstanding | 89,676 | 90,922 | 110,333 | ||||||
Price | 9.47 43.16% | 6.62 110.33% | 3.15 -10.91% | ||||||
Market cap | 849,232 41.20% | 601,446 73.33% | 346,996 -14.63% | ||||||
EV | 480,299 | 272,215 | 241,087 | ||||||
EBITDA | 152,846 | (25,059) | 46,437 | ||||||
EV/EBITDA | 3.14 | 5.19 | |||||||
Interest | 646 | 38,521 | |||||||
Interest/NOPBT | 118.53% | ||||||||