Loading...
XOSL
EQVA
Market cap37mUSD
May 02, Last price  
4.89NOK
1D
0.20%
1Q
5.16%
Jan 2017
-22.66%
IPO
-78.55%
Name

Eqva ASA

Chart & Performance

D1W1MN
P/E
11.47
P/S
0.36
EPS
0.43
Div Yield, %
4.09%
Shrs. gr., 5y
26.36%
Rev. gr., 5y
-13.30%
Revenues
1.10b
+66.12%
1,426,852,0001,986,932,0002,401,597,0001,759,514,0001,994,959,0001,314,857,0002,369,939,0002,236,213,0002,322,584,000902,893,000456,431,000659,340,0001,095,298,000
Net income
34m
P
163,509,000138,100,00027,992,000-110,453,000-36,670,000-59,718,000-192,728,000-366,777,00084,906,000347,200,000-21,410,000-23,733,00034,333,000
CFO
-68m
L+107.50%
213,492,000449,584,000-146,133,0004,680,00090,946,000-14,568,000175,858,000-150,038,000-38,325,000340,416,000-33,006,000-68,487,000
Dividend
Apr 16, 20240.2 NOK/sh

Profile

Eqva ASA, a knowledge-based maritime company, primarily engages in the shipbuilding business worldwide. It operates in two segments, Shipbuilding Technology and Other. The company provides newbuilding, rebuilding, and service assignments on vessels for offshore oil production, renewable energy production, fishing, and fish farming for ship owners. It delivers technology for customers within the seafood, energy, and transport sectors. The company was formerly known as Havyard Group ASA and changed its name to Eqva ASA in November 2022. Eqva ASA was founded in 1999 and is headquartered in Fosnavåg, Norway.
URL
https://www.eqva.no/
IPO date
Jul 01, 2014
Employees
430
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
1,095,298
66.12%
659,340
44.46%
456,431
-49.45%
Cost of revenue
534,292
595,732
265,637
Unusual Expense (Income)
NOPBT
561,006
63,608
190,794
NOPBT Margin
51.22%
9.65%
41.80%
Operating Taxes
1,098
(15,796)
Tax Rate
1.73%
NOPAT
561,006
62,510
206,590
Net income
34,333
-244.66%
(23,733)
10.85%
(21,410)
-106.17%
Dividends
Dividend yield
Proceeds from repurchase of equity
(1,178)
2,120
BB yield
0.54%
-1.01%
Debt
Debt current
93,351
81,803
24,117
Long-term debt
127,031
146,413
173,735
Deferred revenue
Other long-term liabilities
29,369
41,768
41,475
Net debt
121,005
170,913
101,145
Cash flow
Cash from operating activities
(68,487)
(33,006)
CAPEX
(6,773)
(3,254)
Cash from investing activities
18,597
(26,118)
Cash from financing activities
25,133
(33,173)
FCF
653,045
(2,597)
59,991
Balance
Cash
99,377
35,984
47,512
Long term investments
21,319
49,195
Excess cash
44,612
24,336
73,885
Stockholders' equity
101,103
95,278
116,977
Invested Capital
498,848
523,822
464,975
ROIC
109.71%
12.64%
79.16%
ROCE
103.23%
11.60%
35.41%
EV
Common stock shares outstanding
79,844
71,987
71,664
Price
4.76
58.14%
3.01
2.38%
2.94
-57.64%
Market cap
380,058
75.40%
216,681
2.84%
210,693
22.51%
EV
494,384
392,913
315,225
EBITDA
561,006
78,720
200,653
EV/EBITDA
0.88
4.99
1.57
Interest
31,634
27,025
11,214
Interest/NOPBT
5.64%
42.49%
5.88%