Loading...
XOSLMELG
Market cap39mUSD
Dec 23, Last price  
162.96NOK
1D
2.48%
1Q
4.46%
Jan 2017
30.83%
Name

Melhus Sparebank

Chart & Performance

D1W1MN
XOSL:MELG chart
P/E
3.34
P/S
1.42
EPS
48.75
Div Yield, %
6.75%
Shrs. gr., 5y
—
Rev. gr., 5y
9.99%
Revenues
320m
+26.36%
98,726,00096,656,000101,177,000103,631,000135,966,000144,301,000160,545,000158,456,000322,945,000193,125,000198,538,000220,988,000211,500,000232,641,000252,952,000319,628,000
Net income
135m
+34.52%
19,717,00025,073,00030,919,00030,078,00052,247,00049,879,00070,060,00047,835,00092,042,00079,151,00082,314,00097,582,00088,206,000105,238,000100,617,000135,354,000
CFO
244m
P
56,594,000103,802,000109,258,000-87,819,00090,060,000147,341,000-421,977,000-309,988,000-677,327,000-156,487,000-277,072,000-222,641,000-168,141,000-305,536,000-98,945,000243,563,000
Dividend
Mar 22, 202412.5 NOK/sh
Earnings
Feb 13, 2025

Profile

Melhus Sparebank, a savings bank, provides various banking products and services to companies, agriculture customers, and private individuals in Norway. The company offers savings accounts; construction and business loans; bank guarantee, overdraft, and leasing services; and credit and bank cards. It also provides various insurance products for liability, health, personnel, occupational injury, travel, accident, business, store, data attack, property damage, craftsman, homeowners, office, vehicle, and farms; savings and pension products; payment services; and online and mobile banking services. The company operates through branch offices in central Trondheim, Heimdal, Ler, and Korsvegen. Melhus Sparebank was founded in 1840 and is headquartered in Melhus, Norway.
URL
https://melhusbanken.no/
IPO date
Nov 09, 1998
Employees
67
Domiciled in
NO
Incorporated in
NO

Valuation

Title
NOK in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
319,628
26.36%
252,952
8.73%
232,641
10.00%
Cost of revenue
65,047
33,663
29,918
Unusual Expense (Income)
NOPBT
254,581
219,289
202,723
NOPBT Margin
79.65%
86.69%
87.14%
Operating Taxes
41,680
24,627
27,855
Tax Rate
16.37%
11.23%
13.74%
NOPAT
212,901
194,662
174,868
Net income
135,354
34.52%
100,617
-4.39%
105,238
19.31%
Dividends
(30,538)
(29,150)
(19,434)
Dividend yield
6.83%
6.52%
4.52%
Proceeds from repurchase of equity
(25,000)
BB yield
5.59%
Debt
Debt current
700,043
684,993
Long-term debt
2,362,876
2,561,313
Deferred revenue
Other long-term liabilities
7,346,371
(2,344,515)
(2,561,313)
Net debt
(1,447,700)
1,857,488
2,001,456
Cash flow
Cash from operating activities
243,563
(98,945)
(305,536)
CAPEX
(186,430)
(67,321)
Cash from investing activities
64,215
(194,160)
(70,712)
Cash from financing activities
(143,399)
293,233
355,210
FCF
953,584
15,460
(127,193)
Balance
Cash
198,522
4,289
4,161
Long term investments
1,249,178
1,201,142
1,240,689
Excess cash
1,431,719
1,192,783
1,233,218
Stockholders' equity
1,345,018
2,158,106
1,094,710
Invested Capital
9,635,023
9,962,773
9,765,541
ROIC
2.17%
1.97%
1.87%
ROCE
2.32%
1.97%
1.87%
EV
Common stock shares outstanding
2,776
2,776
2,776
Price
161.00
0.00%
161.00
3.87%
155.00
5.44%
Market cap
446,972
0.00%
446,972
3.87%
430,315
5.44%
EV
(1,000,728)
2,304,460
2,431,771
EBITDA
264,203
225,391
211,814
EV/EBITDA
10.22
11.48
Interest
315,461
138,826
64,898
Interest/NOPBT
123.91%
63.31%
32.01%