Loading...
XOSL
BEWI
Market cap400mUSD
May 02, Last price  
21.70NOK
1D
1.17%
1Q
-21.80%
IPO
-7.66%
Name

Bewi ASA

Chart & Performance

D1W1MN
P/E
—
P/S
0.46
EPS
—
Div Yield, %
—
Shrs. gr., 5y
5.95%
Rev. gr., 5y
12.21%
Revenues
773m
-30.05%
173,743,243167,623,121190,564,044379,779,969434,632,931462,600,000748,200,0001,050,400,0001,105,300,000773,200,000
Net income
-30m
L+64.44%
5,000,7754,510,4813,942,3531,556,0765,633,42330,100,00035,700,00034,400,000-18,000,000-29,600,000
CFO
85m
+11.37%
8,800,0037,663,3337,244,58336,859,56617,282,19633,200,00067,400,00040,900,00076,500,00085,200,000
Dividend
Nov 10, 20221.1 NOK/sh
Earnings
May 14, 2025

Profile

BEWi ASA produces, markets, and sells various custom-designed packaging solutions and insulation materials based on expandable polystyrene (EPS). The company operates through RAW, Packaging & Components, and Insulation segments. The RAW segment develops and produces EPS beads or Styrofoam, as well as Biofoam, a biobased particle foam as raw materials for the production of end products. The Packaging & Components segment develops and manufactures packaging solutions and technical components from EPS, expanded polypropylene, or fabricated foam for various industries. The Insulation segment develops and manufactures a range of insulation solutions for the construction industry, such as insulation elements and various construction systems, and products for constructing the infrastructure, as well as for foundations, walls, and ceilings. It sells its products to food, pharmaceutical, automotive, hobby and leisure, residential housing, and thermal insulation industries. The company was founded in 1980 and is based in Trondheim, Norway. BEWi ASA is a subsidiary of Frøya Invest AS.
URL
https://bewi.com/
IPO date
Aug 28, 2020
Employees
3,326
Domiciled in
NO
Incorporated in
NO

Valuation

Title
EUR in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
773,200
-30.05%
1,105,300
5.23%
1,050,400
40.39%
Cost of revenue
348,100
552,400
799,800
Unusual Expense (Income)
NOPBT
425,100
552,900
250,600
NOPBT Margin
54.98%
50.02%
23.86%
Operating Taxes
(1,500)
6,600
7,200
Tax Rate
1.19%
2.87%
NOPAT
426,600
546,300
243,400
Net income
(29,600)
64.44%
(18,000)
-152.33%
34,400
-3.64%
Dividends
(20,800)
Dividend yield
0.27%
Proceeds from repurchase of equity
800
1,000
BB yield
-0.02%
-0.01%
Debt
Debt current
33,400
36,600
112,300
Long-term debt
790,900
800,300
655,600
Deferred revenue
2,400
Other long-term liabilities
1,800
58,700
(100)
Net debt
776,500
761,400
701,100
Cash flow
Cash from operating activities
85,200
76,500
40,900
CAPEX
(51,700)
(43,700)
Cash from investing activities
5,500
(3,100)
(179,700)
Cash from financing activities
(81,500)
(56,700)
46,900
FCF
431,100
535,800
(102,900)
Balance
Cash
38,400
63,600
55,800
Long term investments
9,400
11,900
11,000
Excess cash
9,140
20,235
14,280
Stockholders' equity
78,700
107,300
122,900
Invested Capital
951,960
1,064,965
998,820
ROIC
42.30%
52.94%
32.59%
ROCE
42.16%
50.95%
23.39%
EV
Common stock shares outstanding
192,144
192,425
165,491
Price
26.60
3.50%
25.70
-44.01%
45.90
-38.80%
Market cap
5,111,019
3.35%
4,945,311
-34.90%
7,596,032
-34.28%
EV
5,901,319
5,719,211
8,322,532
EBITDA
425,100
621,300
297,800
EV/EBITDA
13.88
9.21
27.95
Interest
46,900
44,600
20,700
Interest/NOPBT
11.03%
8.07%
8.26%