First Time Loading...
M

Masoval AS
OSE:MAS

Watchlist Manager
Masoval AS
OSE:MAS
Watchlist
Price: 33.7 NOK Market Closed
Updated: Jun 8, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

2B
+15%
Revenue
Growth Rates:
1 Year
+5%
3 Years
-
5 Years
-
7 Years
-
10 Years
-
388m
+13%
Operating Income
Growth Rates:
1 Year
-47%
3 Years
-
5 Years
-
7 Years
-
10 Years
-
-52.8m
+20%
Net Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Masoval AS

Revenue
2B NOK
Cost of Revenue
-932.7m NOK
Gross Profit
1B NOK
Operating Expenses
-653.4m NOK
Operating Income
388m NOK
Other Expenses
-440.8m NOK
Net Income
-52.8m NOK

Income Statement
Masoval AS

Rotate your device to view
Income Statement
Currency: NOK
Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023
Revenue
Revenue
787
N/A
690
-12%
906
+31%
1 092
+21%
1 277
+17%
1 977
+55%
1 886
-5%
1 899
+1%
1 840
-3%
1 710
-7%
1 974
+15%
Gross Profit
Cost of Revenue
(397)
(380)
(511)
(580)
(623)
(826)
(727)
(691)
(665)
(759)
(933)
Gross Profit
389
N/A
309
-21%
395
+28%
512
+30%
654
+28%
1 151
+76%
1 159
+1%
1 208
+4%
1 175
-3%
951
-19%
1 041
+10%
Operating Income
Operating Expenses
(237)
(216)
(227)
(227)
(300)
(364)
(429)
(523)
(543)
(609)
(653)
Selling, General & Administrative
(114)
(121)
(134)
(141)
(161)
(177)
(192)
(197)
(209)
(222)
(229)
Depreciation & Amortization
(58)
(69)
(82)
(105)
(123)
(141)
(156)
(166)
(175)
(182)
(189)
Other Operating Expenses
(65)
(27)
(11)
19
(15)
(46)
(81)
(160)
(159)
(205)
(235)
Operating Income
153
N/A
93
-39%
167
+80%
286
+71%
354
+24%
787
+122%
730
-7%
685
-6%
632
-8%
342
-46%
388
+13%
Pre-Tax Income
Interest Income Expense
(20)
(21)
(26)
(65)
(77)
(111)
(123)
(127)
(138)
(136)
(141)
Non-Reccuring Items
55
205
169
112
137
94
150
246
140
21
33
Total Other Income
37
37
37
0
0
0
0
(1)
0
0
0
Pre-Tax Income
224
N/A
314
+40%
347
+11%
333
-4%
414
+24%
771
+86%
757
-2%
803
+6%
634
-21%
227
-64%
280
+23%
Net Income
Tax Provision
(42)
(38)
(44)
(52)
(67)
(169)
(170)
(176)
(140)
(291)
(332)
Income from Continuing Operations
182
275
303
281
346
602
587
626
495
(65)
(53)
Income to Minority Interest
0
(1)
(3)
(5)
(6)
(11)
(8)
(5)
(4)
(1)
(0)
Net Income (Common)
182
N/A
274
+50%
300
+9%
277
-8%
341
+23%
591
+73%
579
-2%
621
+7%
490
-21%
(66)
N/A
(53)
+20%
EPS (Diluted)
1.69
N/A
2.54
+50%
2.78
+9%
2.26
-19%
2.78
+23%
4.82
+73%
4.71
-2%
5.07
+8%
4
-21%
-0.55
N/A
-0.44
+20%

See Also

Summary
MAS intrinsic value, competitors valuation, and company profile.
DCF Valuation
MAS stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MAS stock valuation using valuation multiples.
Wall Street Estimates
MAS price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
MAS stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 144,900+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.