Company Valuation: Hynion

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023
Market Cap 1 127.3 67.58 39.07
Change - -46.92% -42.19%
Enterprise Value (EV) 1 87.53 27.23 27.13
Change - -68.88% -0.38%
P/E -7.58x -2.32x -1.21x
PBR 2.26x 1.21x 1.51x
PEG - 0.27x -0.13x
Capitalization / Revenue 73.9x 16.3x 8.44x
EV / Revenue 50.8x 6.55x 5.86x
EV / EBITDA -5.31x -1.03x -1.01x
EV / EBIT -5.18x -0.96x -0.95x
EV / FCF - - -
FCF Yield - - -
Dividend per Share 2 - - -
Rate of return - - -
EPS 2 -0.301 -0.2751 -0.301
Distribution rate - - -
Net sales 1 1.722 4.156 4.631
EBITDA 1 -16.48 -26.55 -26.77
EBIT 1 -16.9 -28.26 -28.59
Net income 1 -16.81 -29.19 -32.22
Net Debt 1 -39.79 -40.35 -11.94
Reference price 2 2.2800 0.6370 0.3650
Nbr of stocks (in thousands) 55,841 106,098 107,042
Announcement Date 15/2/22 1/3/23 1/3/24
1NOK in Million2NOK
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 1.59M
28.68x4.8x35.02x0.23% 234B
19.85x9.01x15.94x3.06% 170B
20.83x4.44x12.21x3.32% 164B
19.99x11.2x14.67x3.5% 108B
20.81x5.89x12.95x3.32% 105B
12.8x1.87x6.64x5.54% 103B
18.29x5.6x11.28x3.52% 96.35B
20.81x3.12x12.9x0.66% 91.44B
19.92x5.31x12.56x2.99% 69.79B
Average 20.22x 5.69x 14.91x 2.9% 114.15B
Weighted average by Cap. 21.21x 5.78x 17.23x 2.65%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Hynion

Historical PBR trend

Valuation ratios - PBR - Hynion

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Hynion

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Hynion