XOSLSKUE
Market cap55mUSD
Dec 23, Last price
273.95NOK
1D
-2.13%
1Q
10.46%
Jan 2017
175.33%
Name
Skue Sparebank
Chart & Performance
Profile
Skue Sparebank provides various banking products and services for individual and business in Norway. The company offers operating, tax deduction, capital, client, deposit, and group accounts; business, construction, personal, vehicle, and small loans, as well as mortgage, bank guarantee, overdraft, and leasing services; and home and leisure, car and other vehicles, pet, company and employees, agriculture insurance products. It also provides savings and pension products; and online and mobile banking, bank card, and payment services. The company was formerly known as Nes Prestegjelds Sparebank and changed its name to Skue Sparebank in October 2013. Skue Sparebank was founded in 1842 and is based in Geilo, 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 | 471,911 14.54% | 412,014 15.15% | 357,808 19.07% | |||||||
Cost of revenue | (500,727) | 7,806 | 7,564 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 972,638 | 404,208 | 350,244 | |||||||
NOPBT Margin | 206.11% | 98.11% | 97.89% | |||||||
Operating Taxes | 60,382 | 45,810 | 39,560 | |||||||
Tax Rate | 6.21% | 11.33% | 11.29% | |||||||
NOPAT | 912,256 | 358,398 | 310,684 | |||||||
Net income | 206,661 18.82% | 173,923 16.51% | 149,271 52.63% | |||||||
Dividends | (26,153) | (23,015) | (12,553) | |||||||
Dividend yield | 5.44% | 4.83% | 2.86% | |||||||
Proceeds from repurchase of equity | (50,000) | 645,044 | ||||||||
BB yield | 10.39% | -146.83% | ||||||||
Debt | ||||||||||
Debt current | 685,205 | 539,260 | ||||||||
Long-term debt | 8,906 | 4,105,788 | 3,304,666 | |||||||
Deferred revenue | 4,099,537 | 1,317 | ||||||||
Other long-term liabilities | 14,231,466 | (4,105,747) | (2,585) | |||||||
Net debt | (322,923) | 2,168,862 | 1,124,445 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 232,179 | (601,475) | 425,759 | |||||||
CAPEX | (1,490) | (2,896) | (2,365) | |||||||
Cash from investing activities | (764,259) | 202,958 | (536,032) | |||||||
Cash from financing activities | 357,546 | 675,276 | 67,227 | |||||||
FCF | 915,099 | 361,594 | 315,926 | |||||||
Balance | ||||||||||
Cash | 326,210 | 88,498 | 89,441 | |||||||
Long term investments | 5,619 | 2,533,633 | 2,630,040 | |||||||
Excess cash | 308,233 | 2,601,530 | 2,701,591 | |||||||
Stockholders' equity | 2,116,840 | 3,626,886 | 3,121,866 | |||||||
Invested Capital | 16,864,157 | 13,970,233 | 12,688,939 | |||||||
ROIC | 5.92% | 2.69% | 2.51% | |||||||
ROCE | 5.66% | 2.44% | 2.28% | |||||||
EV | ||||||||||
Common stock shares outstanding | 2,092 | 2,092 | 2,092 | |||||||
Price | 230.00 0.88% | 228.00 8.57% | 210.00 23.53% | |||||||
Market cap | 481,160 0.88% | 476,976 8.57% | 439,320 30.58% | |||||||
EV | 158,237 | 2,645,838 | 1,563,765 | |||||||
EBITDA | 972,638 | 411,800 | 358,920 | |||||||
EV/EBITDA | 0.16 | 6.43 | 4.36 | |||||||
Interest | 484,653 | 208,597 | 94,118 | |||||||
Interest/NOPBT | 49.83% | 51.61% | 26.87% |