XOSLSMCRT
Market cap425mUSD
Dec 20, Last price
29.40NOK
1D
-2.00%
1Q
-0.34%
IPO
40.00%
Name
Smartcraft ASA
Chart & Performance
P/E
45.81
P/S
12.27
EPS
0.64
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
402m
+20.46%
Net income
108m
+58.07%
CFO
136m
+17.85%
Earnings
May 02, 2025
Profile
SmartCraft ASA provides software solutions to the construction industry in Norway, Sweden, and Finland. The company offers Cordel, an ERP solution for craftsmen; Bygglet, a project management solution; EL-VIS software solutions and services for use in professional calculation and documentation for electricians; and Congrid solution for use in quality and safety assurance processes for construction companies. It also provides HomeRun.net, a customer communication solution for building and renovation companies; and Kvalitetskontroll, a complete quality solution to the construction industry. The company was founded in 1987 and is headquartered in Ålesund, Norway.
Valuation
Title NOK in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | |
| Income | ||||||
Revenues | 401,654 20.46% | 333,423 23.14% | 270,762 38.19% | |||
Cost of revenue | 269,470 | 137,857 | 84,613 | |||
Unusual Expense (Income) | ||||||
NOPBT | 132,184 | 195,566 | 186,149 | |||
NOPBT Margin | 32.91% | 58.65% | 68.75% | |||
Operating Taxes | 28,640 | 21,083 | 12,171 | |||
Tax Rate | 21.67% | 10.78% | 6.54% | |||
NOPAT | 103,544 | 174,483 | 173,978 | |||
Net income | 107,628 58.07% | 68,090 85.55% | 36,696 -6.24% | |||
Dividends | ||||||
Dividend yield | ||||||
Proceeds from repurchase of equity | (53,508) | (2,131) | 342,314 | |||
BB yield | 1.40% | 0.07% | -10.77% | |||
| Debt | ||||||
Debt current | 10,360 | 7,602 | 6,952 | |||
Long-term debt | 39,888 | 21,606 | 26,778 | |||
Deferred revenue | 1,158 | |||||
Other long-term liabilities | (1,000) | (1,000) | ||||
Net debt | (155,776) | (159,665) | (120,111) | |||
| Cash flow | ||||||
Cash from operating activities | 136,297 | 115,650 | 106,525 | |||
CAPEX | (38,871) | (25,013) | (22,134) | |||
Cash from investing activities | (62,914) | (59,492) | (99,465) | |||
Cash from financing activities | (64,686) | (19,398) | 73,896 | |||
FCF | 93,352 | 178,759 | 173,701 | |||
| Balance | ||||||
Cash | 206,024 | 188,873 | 153,841 | |||
Long term investments | ||||||
Excess cash | 185,941 | 172,202 | 140,303 | |||
Stockholders' equity | 237,813 | 167,745 | 101,782 | |||
Invested Capital | 682,858 | 586,611 | 594,084 | |||
ROIC | 16.31% | 29.56% | 32.01% | |||
ROCE | 14.60% | 24.77% | 25.48% | |||
| EV | ||||||
Common stock shares outstanding | 169,575 | 171,071 | 155,857 | |||
Price | 22.60 30.03% | 17.38 -14.80% | 20.40 | |||
Market cap | 3,832,399 28.90% | 2,973,219 -6.49% | 3,179,486 | |||
EV | 3,681,254 | 2,826,499 | 3,065,365 | |||
EBITDA | 168,388 | 223,223 | 208,875 | |||
EV/EBITDA | 21.86 | 12.66 | 14.68 | |||
Interest | 1,164 | 1,104 | 6,318 | |||
Interest/NOPBT | 0.88% | 0.56% | 3.39% | |||