Loading...
XOSLMGN
Market cap158mUSD
Dec 20, Last price  
27.85NOK
1D
-0.18%
1Q
16.28%
Jan 2017
63.82%
Name

Magnora ASA

Chart & Performance

D1W1MN
XOSL:MGN chart
P/E
9.52
P/S
74.47
EPS
2.93
Div Yield, %
1.34%
Shrs. gr., 5y
5.02%
Rev. gr., 5y
-18.99%
Revenues
25m
-73.17%
981,000151,384,831136,215,450447,131,046371,857,7031,128,995,3381,504,451,662596,880,000590,698,328623,974,212761,326,592703,235,200121,023,56054,300,00070,500,00041,600,00028,400,00015,200,00091,700,00024,600,000
Net income
193m
+4,835.90%
-13,828,000-41,809,700-94,414,575-625,835,442000-4,424,074,560-182,011,016191,571,030-69,887,402-529,184,488-229,080,310-24,900,000398,000,00020,200,00028,500,000-62,800,0003,900,000192,500,000
CFO
3m
P
-3,873,00055,708,053182,149,725-850,171,008000277,549,200201,552,076-6,689,782-78,809,1981,758,088-109,785,6587,100,00021,300,00025,500,00029,900,000-23,700,000-67,700,0003,000,000
Dividend
Aug 13, 20244.187 NOK/sh
Earnings
Feb 26, 2025

Profile

Magnora ASA operates as a renewable energy development company. It primarily focuses on developing wind and solar PV projects. The company also hold license agreements with the Dana Western Isles and Shell Penguins FPSO. It serves oil companies and marine contractors in the United Kingdom, Norway, and Sweden. The company was formerly known as Sevan Marine ASA and changed its name to Magnora ASA in October 2018. Magnora ASA was incorporated in 2001 and is based in Oslo, Norway.
URL
https://magnora-energy.com/
IPO date
Dec 13, 2004
Employees
20
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
24,600
-73.17%
91,700
503.29%
15,200
-46.48%
Cost of revenue
53,800
38,600
15,400
Unusual Expense (Income)
NOPBT
(29,200)
53,100
(200)
NOPBT Margin
57.91%
Operating Taxes
(100)
8,100
7,700
Tax Rate
15.25%
NOPAT
(29,100)
45,000
(7,900)
Net income
192,500
4,835.90%
3,900
-106.21%
(62,800)
-320.35%
Dividends
(24,600)
Dividend yield
1.11%
Proceeds from repurchase of equity
(32,200)
194,400
115,400
BB yield
1.45%
-15.36%
-10.84%
Debt
Debt current
300
76,300
Long-term debt
2,100
10,400
Deferred revenue
Other long-term liabilities
100
Net debt
(406,000)
(109,900)
(157,300)
Cash flow
Cash from operating activities
3,000
(67,700)
(23,700)
CAPEX
(5,500)
(8,700)
38,500
Cash from investing activities
304,900
(125,300)
(39,700)
Cash from financing activities
(132,200)
268,000
115,400
FCF
39,400
(24,000)
(8,800)
Balance
Cash
347,600
193,900
96,800
Long term investments
60,800
2,700
60,500
Excess cash
407,170
192,015
156,540
Stockholders' equity
552,800
431,900
171,900
Invested Capital
146,330
317,085
(747,540)
ROIC
2.27%
ROCE
10.33%
EV
Common stock shares outstanding
67,194
59,695
56,669
Price
33.00
55.66%
21.20
12.89%
18.78
-31.46%
Market cap
2,217,402
75.21%
1,265,534
18.91%
1,064,244
-26.14%
EV
1,825,402
1,201,934
906,944
EBITDA
(27,300)
54,700
(200)
EV/EBITDA
21.97
Interest
12,600
9,700
400
Interest/NOPBT
18.27%