Loading...
XOSL
CRAYN
Market cap987mUSD
Apr 22, Last price  
115.50NOK
1D
-1.28%
1Q
-7.45%
IPO
677.78%
Name

Crayon Group Holding ASA

Chart & Performance

D1W1MN
No data to show
P/E
40.02
P/S
1.47
EPS
2.89
Div Yield, %
—
Shrs. gr., 5y
3.80%
Rev. gr., 5y
-12.43%
Revenues
7.01b
+9.61%
3,045,316,0003,731,813,0004,687,943,0006,015,162,0007,301,712,0009,047,526,00013,618,020,00019,599,455,00026,438,331,0005,199,561,0006,397,000,0007,012,000,000
Net income
258m
P
26,277,000-5,987,000-57,051,000-10,769,000-44,629,00015,364,000-19,289,000120,495,000218,091,00025,000,000-115,000,000258,000,000
CFO
1.30b
-8.07%
163,493,000163,832,00013,915,000139,662,000152,859,000114,746,000190,977,000941,630,00025,758,000102,423,0001,413,000,0001,299,000,000
Earnings
May 05, 2025

Profile

Crayon Group Holding ASA, together with its subsidiaries, operates as an IT advisory company in software and digital transformation services. It operates through Software & Cloud Direct, Software & Cloud Channel, Software & Cloud Economics, and Consulting segments. The company provides assess and migrate services, including cloud migration assessment, maturity assessment, cloud infrastructure advisory and migration, cloud POC, cloud tenant migration, cloud connectivity, modern workplace migration, and cloud identity; govern and optimize services comprising IT governance, license optimization, software and cloud economics, and SAM tool; operate and support services, such as modern workplace adoption, software and cloud advisory service desk, and support program services; and data platform and AI solutions services. It also offers software and IT asset management training services. The company has operations in the Nordics, Europe, the Asia-Pacific, the Middle East and Africa, and the United States. Crayon Group Holding ASA is headquartered in Oslo, Norway.
URL
https://www.crayon.com/
IPO date
Nov 08, 2017
Employees
3,878
Domiciled in
NO
Incorporated in
NO

Valuation

Title
NOK in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
7,012,000
9.61%
6,397,000
23.03%
5,199,561
-80.33%
Cost of revenue
729,000
926,000
3,617,916
Unusual Expense (Income)
NOPBT
6,283,000
5,471,000
1,581,645
NOPBT Margin
89.60%
85.52%
30.42%
Operating Taxes
128,000
77,000
42,154
Tax Rate
2.04%
1.41%
2.67%
NOPAT
6,155,000
5,394,000
1,539,491
Net income
258,000
-324.35%
(115,000)
-560.00%
25,000
-88.54%
Dividends
Dividend yield
Proceeds from repurchase of equity
46,000
(97,000)
72,690
BB yield
-0.41%
1.28%
-0.81%
Debt
Debt current
343,000
326,000
194,374
Long-term debt
2,166,000
2,861,000
3,570,659
Deferred revenue
8,914
Other long-term liabilities
22,000
33,000
24,272
Net debt
855,000
1,677,000
2,174,043
Cash flow
Cash from operating activities
1,299,000
1,413,000
102,423
CAPEX
(150,000)
(153,000)
(142,328)
Cash from investing activities
(160,000)
(271,000)
(225,255)
Cash from financing activities
(1,043,000)
(1,280,000)
398,229
FCF
6,198,000
5,285,791
1,172,411
Balance
Cash
1,654,000
1,467,000
1,477,352
Long term investments
43,000
113,638
Excess cash
1,303,400
1,190,150
1,331,012
Stockholders' equity
1,147,000
759,000
722,670
Invested Capital
3,792,000
4,360,000
4,444,006
ROIC
151.01%
122.54%
36.42%
ROCE
123.08%
104.53%
29.47%
EV
Common stock shares outstanding
90,845
89,306
89,844
Price
124.80
47.34%
84.70
-15.38%
100.10
-45.30%
Market cap
11,337,465
49.88%
7,564,198
-15.89%
8,993,384
-42.84%
EV
12,186,465
9,224,198
11,197,260
EBITDA
6,620,000
5,774,000
1,915,989
EV/EBITDA
1.84
1.60
5.84
Interest
279,000
314,000
193,923
Interest/NOPBT
4.44%
5.74%
12.26%