XOSLPHO
Market cap149mUSD
Dec 20, Last price
64.00NOK
1D
2.73%
1Q
21.21%
Jan 2017
52.38%
Name
Photocure ASA
Chart & Performance
Profile
Photocure ASA, a specialty pharmaceutical company, engages in the research, development, production, distribution, marketing, and sale of pharmaceutical products in Nordic countries, Germany, France, Austria, the United Kingdom, the Netherlands, Italy, other European Countries, and the United States. The company offers Hexvix/Cysview for the detection and management of bladder cancer. It also develops Cevira for the treatment of human papilloma virus infection and precancerous lesions of the cervix. The company sells its products to pharmaceutical wholesalers, pharmacies, and hospitals through license partners. Photocure ASA was founded in 1993 and is headquartered in Oslo, Norway.
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 | 500,657 27.35% | 393,132 9.04% | 360,540 40.57% | |||||||
Cost of revenue | 375,762 | 329,473 | 288,239 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 124,895 | 63,659 | 72,301 | |||||||
NOPBT Margin | 24.95% | 16.19% | 20.05% | |||||||
Operating Taxes | 8,761 | 723 | (759) | |||||||
Tax Rate | 7.01% | 1.14% | ||||||||
NOPAT | 116,134 | 62,936 | 73,060 | |||||||
Net income | 979 -101.36% | (71,857) 132.57% | (30,897) 37.91% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 7,580 | 14,042 | ||||||||
BB yield | -0.26% | -0.51% | ||||||||
Debt | ||||||||||
Debt current | 5,613 | 18,282 | 30,831 | |||||||
Long-term debt | 33,561 | 48,294 | 65,957 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 132,003 | 130,989 | 137,119 | |||||||
Net debt | (217,162) | (198,075) | (222,251) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 48,309 | (2,018) | 23,886 | |||||||
CAPEX | (12,306) | (3,609) | (3,703) | |||||||
Cash from investing activities | (594) | (1,462) | (1,896) | |||||||
Cash from financing activities | (56,284) | (51,342) | (33,983) | |||||||
FCF | 90,823 | 68,147 | 52,051 | |||||||
Balance | ||||||||||
Cash | 256,336 | 264,651 | 319,039 | |||||||
Long term investments | ||||||||||
Excess cash | 231,303 | 244,994 | 301,012 | |||||||
Stockholders' equity | 22,276 | 22,436 | 91,899 | |||||||
Invested Capital | 612,162 | 606,237 | 611,996 | |||||||
ROIC | 19.06% | 10.33% | 12.27% | |||||||
ROCE | 19.69% | 10.13% | 10.27% | |||||||
EV | ||||||||||
Common stock shares outstanding | 27,133 | 27,035 | 26,843 | |||||||
Price | 67.40 -36.89% | 106.80 3.99% | 102.70 -3.66% | |||||||
Market cap | 1,828,798 -36.66% | 2,887,336 4.73% | 2,756,810 5.04% | |||||||
EV | 1,611,636 | 2,689,261 | 2,536,643 | |||||||
EBITDA | 152,582 | 88,037 | 96,428 | |||||||
EV/EBITDA | 10.56 | 30.55 | 26.31 | |||||||
Interest | 26,327 | 25,804 | 23,826 | |||||||
Interest/NOPBT | 21.08% | 40.53% | 32.95% |