XOSLHELG
Market cap330mUSD
Dec 20, Last price
142.50NOK
1D
-0.70%
1Q
7.14%
Jan 2017
75.93%
Name
Sparebank 1 Helgeland
Chart & Performance
Profile
SpareBank 1 Helgeland provides various financial products and services to retail customers, small and medium enterprises, municipal authorities, and institutions in Norway. The company operates in two segments, Retail Market and Corporate Market. It offers savings, investment, and insurance products, as well as leasing and mortgage services. The company also engages in owning, managing, letting, buying, and selling commercial properties. It operates through three branches located in Mosjøen, Brønnøysund, and Sandnessjøen. The company was founded in 1860 and is headquartered in Mo i Rana, Norway.
IPO date
Mar 24, 2004
Employees
165
Domiciled in
NO
Incorporated in
NO
Valuation
Title NOK in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 1,184,000 28.84% | 919,000 35.35% | 679,000 -22.13% | |||||||
Cost of revenue | (910,000) | 103,000 | 147,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,094,000 | 816,000 | 532,000 | |||||||
NOPBT Margin | 176.86% | 88.79% | 78.35% | |||||||
Operating Taxes | 160,000 | 118,000 | 59,000 | |||||||
Tax Rate | 7.64% | 14.46% | 11.09% | |||||||
NOPAT | 1,934,000 | 698,000 | 473,000 | |||||||
Net income | 374,000 -15.96% | 445,000 117.07% | 205,000 -39.71% | |||||||
Dividends | (329,000) | (108,000) | (65,000) | |||||||
Dividend yield | 9.41% | 3.34% | 1.84% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,794,000 | 2,036,000 | ||||||||
Long-term debt | 54,000 | 8,242,000 | 11,027,000 | |||||||
Deferred revenue | 11,022,000 | |||||||||
Other long-term liabilities | 30,820,000 | (8,242,000) | (11,027,000) | |||||||
Net debt | (6,348,000) | 4,053,000 | 7,002,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 663,000 | 3,948,000 | (465,000) | |||||||
CAPEX | (64,000) | (99,000) | (162,000) | |||||||
Cash from investing activities | 1,036,000 | (177,000) | (702,000) | |||||||
Cash from financing activities | (2,288,000) | (3,187,000) | 1,401,000 | |||||||
FCF | 1,796,000 | 675,000 | 392,000 | |||||||
Balance | ||||||||||
Cash | 83,000 | 71,000 | 73,000 | |||||||
Long term investments | 6,319,000 | 5,912,000 | 5,988,000 | |||||||
Excess cash | 6,342,800 | 5,937,050 | 6,027,050 | |||||||
Stockholders' equity | 3,152,000 | 3,035,000 | 2,723,000 | |||||||
Invested Capital | 33,349,000 | 35,271,000 | 36,521,000 | |||||||
ROIC | 5.64% | 1.94% | 1.41% | |||||||
ROCE | 5.74% | 2.13% | 1.36% | |||||||
EV | ||||||||||
Common stock shares outstanding | 26,906 | 26,983 | 26,999 | |||||||
Price | 130.00 8.33% | 120.00 -8.40% | 131.00 52.33% | |||||||
Market cap | 3,497,842 8.02% | 3,238,014 -8.45% | 3,536,822 95.79% | |||||||
EV | (2,850,158) | 7,294,014 | 10,541,822 | |||||||
EBITDA | 2,127,000 | 845,000 | 556,000 | |||||||
EV/EBITDA | 8.63 | 18.96 | ||||||||
Interest | 1,012,000 | 491,000 | 234,000 | |||||||
Interest/NOPBT | 48.33% | 60.17% | 43.98% |