Loading...
XOSL
MGN
Market cap135mUSD
Apr 30, Last price  
22.10NOK
1D
0.45%
1Q
-16.60%
Jan 2017
30.00%
Name

Magnora ASA

Chart & Performance

D1W1MN
P/E
2.38
P/S
614.37
EPS
9.28
Div Yield, %
19.79%
Shrs. gr., 5y
4.88%
Rev. gr., 5y
-43.96%
Revenues
2m
-90.65%
151,384,831136,215,450447,131,046371,857,7031,128,995,3381,504,451,662596,880,000590,698,328623,974,212761,326,592703,235,200121,023,56054,300,00070,500,00041,600,00028,400,00015,200,00091,700,00024,600,0002,300,000
Net income
594m
+208.36%
-41,809,700-94,414,575-625,835,442000-4,424,074,560-182,011,016191,571,030-69,887,402-529,184,488-229,080,310-24,900,000398,000,00020,200,00028,500,000-62,800,0003,900,000192,500,000593,600,000
CFO
-105m
L
55,708,053182,149,725-850,171,008000277,549,200201,552,076-6,689,782-78,809,1981,758,088-109,785,6587,100,00021,300,00025,500,00029,900,000-23,700,000-67,700,0003,000,000-104,900,000
Dividend
Aug 13, 20244.187 NOK/sh
Earnings
Jul 14, 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
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
2,300
-90.65%
24,600
-73.17%
91,700
503.29%
Cost of revenue
62,700
53,800
38,600
Unusual Expense (Income)
NOPBT
(60,400)
(29,200)
53,100
NOPBT Margin
57.91%
Operating Taxes
5,500
(100)
8,100
Tax Rate
15.25%
NOPAT
(65,900)
(29,100)
45,000
Net income
593,600
208.36%
192,500
4,835.90%
3,900
-106.21%
Dividends
(299,800)
(24,600)
Dividend yield
16.19%
1.11%
Proceeds from repurchase of equity
(42,700)
(32,200)
194,400
BB yield
2.31%
1.45%
-15.36%
Debt
Debt current
1,200
300
76,300
Long-term debt
1,200
2,100
10,400
Deferred revenue
Other long-term liabilities
100
100
Net debt
(350,100)
(406,000)
(109,900)
Cash flow
Cash from operating activities
(104,900)
3,000
(67,700)
CAPEX
(100)
(5,500)
(8,700)
Cash from investing activities
352,100
304,900
(125,300)
Cash from financing activities
(340,200)
(132,200)
268,000
FCF
(66,200)
39,400
(24,000)
Balance
Cash
273,000
347,600
193,900
Long term investments
79,500
60,800
2,700
Excess cash
352,385
407,170
192,015
Stockholders' equity
27,900
552,800
431,900
Invested Capital
375,600
146,330
317,085
ROIC
ROCE
10.33%
EV
Common stock shares outstanding
66,722
67,194
59,695
Price
27.75
-15.91%
33.00
55.66%
21.20
12.89%
Market cap
1,851,536
-16.50%
2,217,402
75.21%
1,265,534
18.91%
EV
1,503,136
1,825,402
1,201,934
EBITDA
(59,300)
(27,300)
54,700
EV/EBITDA
21.97
Interest
13,500
12,600
9,700
Interest/NOPBT
18.27%