No data to show
XOSL
SMCRT
Market cap414mUSD
Apr 29, Last price
25.70NOK
1D
2.39%
1Q
-3.38%
IPO
22.38%
Name
Smartcraft ASA
Chart & Performance
P/E
40.71
P/S
8.40
EPS
0.63
Div Yield, %
—
Shrs. gr., 5y
0.05%
Rev. gr., 5y
27.15%
Revenues
511m
+27.20%
Net income
105m
-2.04%
CFO
179m
+31.37%
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 | FY |
|---|---|---|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | |
| Income | |||||||
Revenues | 510,886 27.20% | 401,654 20.46% | 333,423 23.14% | ||||
Cost of revenue | 242,577 | 269,470 | 137,857 | ||||
Unusual Expense (Income) | |||||||
NOPBT | 268,309 | 132,184 | 195,566 | ||||
NOPBT Margin | 52.52% | 32.91% | 58.65% | ||||
Operating Taxes | 29,603 | 28,640 | 21,083 | ||||
Tax Rate | 11.03% | 21.67% | 10.78% | ||||
NOPAT | 238,706 | 103,544 | 174,483 | ||||
Net income | 105,432 -2.04% | 107,628 58.07% | 68,090 85.55% | ||||
Dividends | |||||||
Dividend yield | |||||||
Proceeds from repurchase of equity | (36,145) | (53,508) | (2,131) | ||||
BB yield | 0.73% | 1.40% | 0.07% | ||||
| Debt | |||||||
Debt current | 13,035 | 10,360 | 7,602 | ||||
Long-term debt | 60,867 | 39,888 | 21,606 | ||||
Deferred revenue | |||||||
Other long-term liabilities | (1,000) | (1,000) | |||||
Net debt | (51,753) | (155,776) | (159,665) | ||||
| Cash flow | |||||||
Cash from operating activities | 179,049 | 136,297 | 115,650 | ||||
CAPEX | (3,558) | (38,871) | (25,013) | ||||
Cash from investing activities | (204,278) | (62,914) | (59,492) | ||||
Cash from financing activities | (59,198) | (64,686) | (19,398) | ||||
FCF | 259,489 | 93,352 | 178,759 | ||||
| Balance | |||||||
Cash | 125,655 | 206,024 | 188,873 | ||||
Long term investments | |||||||
Excess cash | 100,111 | 185,941 | 172,202 | ||||
Stockholders' equity | 290,629 | 237,813 | 167,745 | ||||
Invested Capital | 874,010 | 682,858 | 586,611 | ||||
ROIC | 30.66% | 16.31% | 29.56% | ||||
ROCE | 25.89% | 14.60% | 24.77% | ||||
| EV | |||||||
Common stock shares outstanding | 167,589 | 169,575 | 171,071 | ||||
Price | 29.60 30.97% | 22.60 30.03% | 17.38 -14.80% | ||||
Market cap | 4,960,642 29.44% | 3,832,399 28.90% | 2,973,219 -6.49% | ||||
EV | 4,918,375 | 3,681,254 | 2,826,499 | ||||
EBITDA | 319,421 | 168,388 | 223,223 | ||||
EV/EBITDA | 15.40 | 21.86 | 12.66 | ||||
Interest | 19,685 | 1,164 | 1,104 | ||||
Interest/NOPBT | 7.34% | 0.88% | 0.56% | ||||