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 2/15/22 A 3/1/23 A 3/1/24 A
1NOK in Million2NOK
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.58M
26.79x4.43x32.35x0.25% 217B
20.11x9.06x15.97x3.02% 172B
20.71x4.33x11.92x3.34% 159B
20.03x11.22x14.69x3.5% 108B
21.12x5.95x13.06x3.27% 107B
12.62x1.86x6.59x5.61% 102B
18.5x5.64x11.35x3.48% 97.45B
20.42x3.07x12.74x0.67% 89.8B
20.21x5.19x12.65x2.95% 70.6B
Average 20.06x 5.64x 14.59x 2.9% 112.35B
Weighted average by Cap. 20.78x 5.73x 16.44x 2.68%

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