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.($)
- - - - 1.52M
-18.95x5.16x40.65x-.--% 725M
-4.51x1.21x1709.61x-.--% 250M
-2.19x - - - 82.5M
-6.6x - - - 58.43M
Average -8.06x 3.19x 875.13x 0% 223.35M
Weighted average by Cap. -13.83x 4.15x 468.33x 0%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA