View Future GrowthSats 過去の業績過去 基準チェック /36Satsは、平均年間71.4%の収益成長を遂げていますが、 Hospitality業界の収益は、年間 成長しています。収益は、平均年間7.5% 11.9%収益成長率で 成長しています。 Satsの自己資本利益率は36.1%であり、純利益率は8.7%です。主要情報71.42%収益成長率72.42%EPS成長率Hospitality 業界の成長-11.79%収益成長率11.86%株主資本利益率36.13%ネット・マージン8.68%次回の業績アップデート14 Aug 2026最近の業績更新お知らせ • Feb 11Sats ASA to Report Fiscal Year 2025 Final Results on Mar 27, 2026Sats ASA announced that they will report fiscal year 2025 final results on Mar 27, 2026お知らせ • Oct 31Sats ASA to Report Q4, 2025 Results on Feb 10, 2026Sats ASA announced that they will report Q4, 2025 results on Feb 10, 2026Reported Earnings • Nov 05Third quarter 2024 earnings released: EPS: kr0.35 (vs kr0.15 in 3Q 2023)Third quarter 2024 results: EPS: kr0.35 (up from kr0.15 in 3Q 2023). Revenue: kr1.19b (up 8.0% from 3Q 2023). Net income: kr71.0m (up 129% from 3Q 2023). Profit margin: 5.9% (up from 2.8% in 3Q 2023). The increase in margin was driven by higher revenue. Revenue is forecast to grow 4.4% p.a. on average during the next 3 years, compared to a 9.6% growth forecast for the Hospitality industry in Germany. Over the last 3 years on average, earnings per share has increased by 116% per year but the company’s share price has fallen by 5% per year, which means it is significantly lagging earnings.Reported Earnings • Aug 23Second quarter 2024 earnings released: EPS: kr0.50 (vs kr0.47 in 2Q 2023)Second quarter 2024 results: EPS: kr0.50 (up from kr0.47 in 2Q 2023). Revenue: kr1.27b (up 5.5% from 2Q 2023). Net income: kr103.0m (up 9.6% from 2Q 2023). Profit margin: 8.1% (up from 7.8% in 2Q 2023). The increase in margin was driven by higher revenue. Revenue is forecast to grow 4.3% p.a. on average during the next 3 years, compared to a 9.6% growth forecast for the Hospitality industry in Germany. Over the last 3 years on average, earnings per share has increased by 109% per year but the company’s share price has fallen by 11% per year, which means it is significantly lagging earnings.Reported Earnings • May 01First quarter 2024 earnings released: EPS: kr0.38 (vs kr0.31 in 1Q 2023)First quarter 2024 results: EPS: kr0.38 (up from kr0.31 in 1Q 2023). Revenue: kr1.29b (up 7.7% from 1Q 2023). Net income: kr77.0m (up 22% from 1Q 2023). Profit margin: 6.0% (up from 5.2% in 1Q 2023). The increase in margin was driven by higher revenue. Revenue is forecast to grow 4.6% p.a. on average during the next 3 years, compared to a 9.2% growth forecast for the Hospitality industry in Germany. Over the last 3 years on average, earnings per share has increased by 97% per year but the company’s share price has fallen by 12% per year, which means it is significantly lagging earnings.Reported Earnings • Mar 25Full year 2023 earnings released: EPS: kr1.10 (vs kr1.25 loss in FY 2022)Full year 2023 results: EPS: kr1.10 (up from kr1.25 loss in FY 2022). Revenue: kr4.73b (up 16% from FY 2022). Net income: kr224.0m (up kr470.0m from FY 2022). Profit margin: 4.7% (up from net loss in FY 2022). The move to profitability was driven by higher revenue. Revenue is forecast to grow 4.7% p.a. on average during the next 3 years, compared to a 8.5% growth forecast for the Hospitality industry in Germany. Over the last 3 years on average, earnings per share has increased by 78% per year but the company’s share price has fallen by 10% per year, which means it is significantly lagging earnings.すべての更新を表示Recent updatesBoard Change • May 20Less than half of directors are independentFollowing the recent departure of a director, there are only 3 independent directors on the board. The company's board is composed of: 3 independent directors. 4 non-independent directors. Independent Director Lisa Birgitta Aberg was the last independent director to join the board, commencing their role in 2023. The company's minority of independent directors is a risk according to the Simply Wall St Risk Model.お知らせ • Mar 03Sats ASA Approves Cash DividendSats ASA at its the EGM held on March 3, 2026, resolved to approve a dividend distribution of NOK 0.67 per share, based on the Company's approved annual accounts for the financial year 2024. The total dividend amount payable was excluded from the resolution, as it will depend on the number of shares entitled to dividend as of the last day including the right today, on 3 March 2026, because dividend will not be paid on shares held in treasury by the Company. Reference is made to the Company's share buyback program, as announced on 18 February 2026.お知らせ • Feb 11Sats ASA to Report Fiscal Year 2025 Final Results on Mar 27, 2026Sats ASA announced that they will report fiscal year 2025 final results on Mar 27, 2026お知らせ • Oct 31Sats ASA to Report Q4, 2025 Results on Feb 10, 2026Sats ASA announced that they will report Q4, 2025 results on Feb 10, 2026お知らせ • Oct 24+ 3 more updatesSats ASA, Annual General Meeting, May 05, 2026Sats ASA, Annual General Meeting, May 05, 2026.お知らせ • May 09Sats ASA (OB:SATS) announces an Equity Buyback for 2,500,000 shares, for NOK 100 million.Sats ASA (OB:SATS) announces a share repurchase program. Under the program, the company will repurchase up to 2,500,000 shares for NOK 100 million. The purpose of the program is to optimize the share capital structure through a redemption of treasury shares. The program will be valid till the company's Annual General Meeting of 2026.Reported Earnings • Nov 05Third quarter 2024 earnings released: EPS: kr0.35 (vs kr0.15 in 3Q 2023)Third quarter 2024 results: EPS: kr0.35 (up from kr0.15 in 3Q 2023). Revenue: kr1.19b (up 8.0% from 3Q 2023). Net income: kr71.0m (up 129% from 3Q 2023). Profit margin: 5.9% (up from 2.8% in 3Q 2023). The increase in margin was driven by higher revenue. Revenue is forecast to grow 4.4% p.a. on average during the next 3 years, compared to a 9.6% growth forecast for the Hospitality industry in Germany. Over the last 3 years on average, earnings per share has increased by 116% per year but the company’s share price has fallen by 5% per year, which means it is significantly lagging earnings.Board Change • Oct 20Less than half of directors are independentThere are 5 new directors who have joined the board in the last 3 years. Of these new board members, 2 were independent directors. The company's board is composed of: 3 independent directors. 4 non-independent directors. Independent Director Lisa Birgitta Aberg was the last independent director to join the board, commencing their role in 2023. The following issues are considered to be risks according to the Simply Wall St Risk Model: Minority of independent directors. Lack of board continuity.お知らせ • Oct 10+ 5 more updatesSats ASA, Annual General Meeting, Apr 28, 2025Sats ASA, Annual General Meeting, Apr 28, 2025.Recent Insider Transactions • Oct 04Chief Digital Officer recently sold €70k worth of stockOn the 26th of September, Gaute Sandal sold around 39k shares on-market at roughly €1.81 per share. This transaction amounted to 8.0% of their direct individual holding at the time of the trade. This was the largest sale by an insider in the last 3 months. Insiders have been net sellers, collectively disposing of €223k more than they bought in the last 12 months.Valuation Update With 7 Day Price Move • Sep 05Investor sentiment improves as stock rises 16%After last week's 16% share price gain to €1.90, the stock trades at a forward P/E ratio of 12x. Average trailing P/E is 16x in the Hospitality industry in Germany. Total loss to shareholders of 9.6% over the past three years.お知らせ • Aug 29An undisclosed buyer acquired 19.20% stake in Sats ASA (OB:SATS) from AF III Holdco AS for approximately NOK 710 million.An undisclosed buyer acquired 19.20% stake in Sats ASA (OB:SATS) from AF III Holdco AS for approximately NOK 710 million on August 28, 2024. As part of acquisition, 39,242,358 shares were sold. Following completion of the Transaction, Altor no longer holds any shares in the Sats ASA, and Altor holds no rights to shares issued by the Sats ASA. ABG Sundal Collier ASA and Carnegie AS acted as joint bookrunners in connection with the Transaction. An undisclosed buyer completed the acquisition of 19.20% stake in Sats ASA (OB:SATS) from AF III Holdco AS on August 28, 2024.Buy Or Sell Opportunity • Aug 23Now 49% overvaluedThe stock has been flat over the last 90 days, currently trading at €1.49. The fair value is estimated to be €0.99, however this is not to be taken as a sell recommendation but rather should be used as a guide only. Revenue has grown by 16% over the last 3 years. Meanwhile, the company has become profitable. Revenue is forecast to grow by 9.5% in 2 years. Earnings are forecast to grow by 76% in the next 2 years.Reported Earnings • Aug 23Second quarter 2024 earnings released: EPS: kr0.50 (vs kr0.47 in 2Q 2023)Second quarter 2024 results: EPS: kr0.50 (up from kr0.47 in 2Q 2023). Revenue: kr1.27b (up 5.5% from 2Q 2023). Net income: kr103.0m (up 9.6% from 2Q 2023). Profit margin: 8.1% (up from 7.8% in 2Q 2023). The increase in margin was driven by higher revenue. Revenue is forecast to grow 4.3% p.a. on average during the next 3 years, compared to a 9.6% growth forecast for the Hospitality industry in Germany. Over the last 3 years on average, earnings per share has increased by 109% per year but the company’s share price has fallen by 11% per year, which means it is significantly lagging earnings.Reported Earnings • May 01First quarter 2024 earnings released: EPS: kr0.38 (vs kr0.31 in 1Q 2023)First quarter 2024 results: EPS: kr0.38 (up from kr0.31 in 1Q 2023). Revenue: kr1.29b (up 7.7% from 1Q 2023). Net income: kr77.0m (up 22% from 1Q 2023). Profit margin: 6.0% (up from 5.2% in 1Q 2023). The increase in margin was driven by higher revenue. Revenue is forecast to grow 4.6% p.a. on average during the next 3 years, compared to a 9.2% growth forecast for the Hospitality industry in Germany. Over the last 3 years on average, earnings per share has increased by 97% per year but the company’s share price has fallen by 12% per year, which means it is significantly lagging earnings.Reported Earnings • Mar 25Full year 2023 earnings released: EPS: kr1.10 (vs kr1.25 loss in FY 2022)Full year 2023 results: EPS: kr1.10 (up from kr1.25 loss in FY 2022). Revenue: kr4.73b (up 16% from FY 2022). Net income: kr224.0m (up kr470.0m from FY 2022). Profit margin: 4.7% (up from net loss in FY 2022). The move to profitability was driven by higher revenue. Revenue is forecast to grow 4.7% p.a. on average during the next 3 years, compared to a 8.5% growth forecast for the Hospitality industry in Germany. Over the last 3 years on average, earnings per share has increased by 78% per year but the company’s share price has fallen by 10% per year, which means it is significantly lagging earnings.Reported Earnings • Feb 14Full year 2023 earnings released: EPS: kr1.10 (vs kr1.25 loss in FY 2022)Full year 2023 results: EPS: kr1.10 (up from kr1.25 loss in FY 2022). Revenue: kr4.73b (up 16% from FY 2022). Net income: kr224.0m (up kr470.0m from FY 2022). Profit margin: 4.7% (up from net loss in FY 2022). The move to profitability was driven by higher revenue. Revenue is forecast to grow 4.5% p.a. on average during the next 3 years, compared to a 8.1% growth forecast for the Hospitality industry in Germany. Over the last 3 years on average, earnings per share has increased by 78% per year but the company’s share price has fallen by 12% per year, which means it is significantly lagging earnings.お知らせ • Dec 16+ 5 more updatesSats ASA, Annual General Meeting, Apr 25, 2024Sats ASA, Annual General Meeting, Apr 25, 2024.New Risk • Oct 29New major risk - Financial positionThe company's interest payments are not well covered by earnings. Net interest cover: 1.5x This is considered a major risk. If the company is unable to fund interest repayments on its debt through profits, it may be forced into reducing its debt burden through selling assets, undertaking a potentially costly capital raising or even into bankruptcy in the worst case scenario. This is currently the only risk that has been identified for the company.Recent Insider Transactions • Sep 14Chief Product Officer recently sold €72k worth of stockOn the 13th of September, Silje Ree sold around 72k shares on-market at roughly €1.01 per share. This transaction amounted to 7.9% of their direct individual holding at the time of the trade. This was the largest sale by an insider in the last 3 months. Despite this recent sale, insiders have collectively bought €1.3m more than they sold in the last 12 months.Breakeven Date Change • May 02Forecast breakeven date moved forward to 2023The 2 analysts covering Sats previously expected the company to break even in 2024. New consensus forecast suggests the company will make a profit of kr104.6m in 2023. Earnings growth of 73% is required to achieve expected profit on schedule.Reported Earnings • Apr 27First quarter 2023 earnings released: EPS: kr0.31 (vs kr0.31 loss in 1Q 2022)First quarter 2023 results: EPS: kr0.31 (up from kr0.31 loss in 1Q 2022). Revenue: kr1.20b (up 19% from 1Q 2022). Net income: kr63.0m (up kr119.0m from 1Q 2022). Profit margin: 5.2% (up from net loss in 1Q 2022). The move to profitability was driven by higher revenue. Revenue is forecast to grow 5.0% p.a. on average during the next 3 years, compared to a 16% growth forecast for the Hospitality industry in Germany. Over the last 3 years on average, earnings per share has increased by 3% per year but the company’s share price has fallen by 21% per year, which means it is significantly lagging earnings.Breakeven Date Change • Apr 26The 3 analysts covering Sats previously expected the company to break even in 2024. New consensus forecast suggests losses will reduce by 80% to 2023. The company is expected to make a profit of kr80.6m in 2024. Average annual earnings growth of 1.0% is required to achieve expected profit on schedule.Breakeven Date Change • Feb 15Forecast to breakeven in 2023The 2 analysts covering Sats expect the company to break even for the first time. New consensus forecast suggests the company will make a profit of kr41.5m in 2023. Earnings growth of 150% is required to achieve expected profit on schedule.Reported Earnings • Feb 15Full year 2022 earnings released: kr1.25 loss per share (vs kr2.65 loss in FY 2021)Full year 2022 results: kr1.25 loss per share (improved from kr2.65 loss in FY 2021). Revenue: kr4.08b (up 26% from FY 2021). Net loss: kr246.0m (loss narrowed 46% from FY 2021). Revenue is forecast to grow 4.7% p.a. on average during the next 2 years, compared to a 8.8% growth forecast for the Hospitality industry in Germany. Over the last 3 years on average, earnings per share has fallen by 31% per year but the company’s share price has fallen by 38% per year, which means it is performing significantly worse than earnings.お知らせ • Nov 12+ 1 more updateSats ASA, Annual General Meeting, May 25, 2023Sats ASA, Annual General Meeting, May 25, 2023.お知らせ • Nov 11+ 3 more updatesSats ASA to Report Fiscal Year 2022 Results on Apr 27, 2023Sats ASA announced that they will report fiscal year 2022 results on Apr 27, 2023Reported Earnings • Oct 29Third quarter 2022 earnings released: kr0.26 loss per share (vs kr0.012 loss in 3Q 2021)Third quarter 2022 results: kr0.26 loss per share (further deteriorated from kr0.012 loss in 3Q 2021). Revenue: kr967.0m (flat on 3Q 2021). Net loss: kr52.0m (loss widened kr50.0m from 3Q 2021). Revenue is forecast to grow 8.4% p.a. on average during the next 3 years, compared to a 25% growth forecast for the Hospitality industry in Germany. Over the last 3 years on average, earnings per share has fallen by 46% per year but the company’s share price has only fallen by 33% per year, which means it has not declined as severely as earnings.Recent Insider Transactions • Sep 24Chairman of the Board recently bought €1.3m worth of stockOn the 22nd of September, Hugo Maurstad bought around 2m shares on-market at roughly €0.66 per share. This transaction amounted to 67% of their direct individual holding at the time of the trade. This was the largest purchase by an insider in the last 3 months. Hugo has been a buyer over the last 12 months, purchasing a net total of €4.4m worth in shares.Recent Insider Transactions • Sep 01Chairman of the Board recently bought €943k worth of stockOn the 31st of August, Hugo Maurstad bought around 900k shares on-market at roughly €1.05 per share. This transaction amounted to 43% of their direct individual holding at the time of the trade. This was the largest purchase by an insider in the last 3 months. Hugo has been a buyer over the last 12 months, purchasing a net total of €3.1m worth in shares.Reported Earnings • Jul 15Second quarter 2022 earnings released: EPS: kr0.06 (vs kr0.95 loss in 2Q 2021)Second quarter 2022 results: EPS: kr0.06 (up from kr0.95 loss in 2Q 2021). Revenue: kr1.02b (up 53% from 2Q 2021). Net income: kr12.0m (up kr175.0m from 2Q 2021). Profit margin: 1.2% (up from net loss in 2Q 2021). The move to profitability was driven by higher revenue. Over the next year, revenue is forecast to grow 7.9%, compared to a 746% growth forecast for the industry in Germany.Recent Insider Transactions • May 07Chairman of the Board recently bought €1.1m worth of stockOn the 4th of May, Hugo Maurstad bought around 700k shares on-market at roughly €1.59 per share. This was the largest purchase by an insider in the last 3 months. Hugo has been a buyer over the last 12 months, purchasing a net total of €2.1m worth in shares.Reported Earnings • May 04First quarter 2022 earnings released: kr0.31 loss per share (vs kr1.29 loss in 1Q 2021)First quarter 2022 results: kr0.31 loss per share (up from kr1.29 loss in 1Q 2021). Revenue: kr1.01b (up 67% from 1Q 2021). Net loss: kr56.0m (loss narrowed 75% from 1Q 2021). Over the next year, revenue is forecast to grow 15%, compared to a 116% growth forecast for the industry in Germany.お知らせ • Apr 06Søren Rene Kristiansen Decides to Resign as Member of the Nomination Committee of Sats ASASats ASA announced that at the annual general meeting held on 4 April 2022, The general meeting took note of the information that Søren Rene Kristiansen had decided to resign as member of the nomination committee with effect from April 2022 and that the nomination committee will consist of Erik Thorsen and Øistein Widding until the annual general meeting 2023.Reported Earnings • Feb 12Full year 2021 earnings: EPS in line with analyst expectations despite revenue beatFull year 2021 results: kr2.65 loss per share (down from kr1.90 loss in FY 2020). Revenue: kr3.25b (down 8.1% from FY 2020). Net loss: kr452.0m (loss widened 39% from FY 2020). Revenue exceeded analyst estimates by 15%. Over the next year, revenue is forecast to grow 28%, compared to a 112% growth forecast for the restaurants industry in Germany.Reported Earnings • Nov 12Third quarter 2021 earnings released: kr0.01 loss per share (vs kr0.10 loss in 3Q 2020)The company reported a solid third quarter result with reduced losses, improved revenues and improved control over expenses. Third quarter 2021 results: Revenue: kr971.0m (up 1.7% from 3Q 2020). Net loss: kr2.00m (loss narrowed 89% from 3Q 2020).Recent Insider Transactions • Oct 07Chairman of the Board recently bought €1.0m worth of stockOn the 5th of October, Hugo Maurstad bought around 500k shares on-market at roughly €2.08 per share. This was the largest purchase by an insider in the last 3 months. This was Hugo's only on-market trade for the last 12 months.Reported Earnings • Jul 16Second quarter 2021 earnings releasedThe company reported a poor second quarter result with increased losses, weaker revenues and weaker control over costs. Second quarter 2021 results: Revenue: kr670.0m (down 9.9% from 2Q 2020). Net loss: kr163.0m (loss widened 43% from 2Q 2020).Recent Insider Transactions • Jun 10Insider recently sold €19k worth of stockOn the 4th of June, Linda-Li Cederroth sold around 8k shares on-market at roughly €2.37 per share. In the last 3 months, they made an even bigger sale worth €28k. Despite this recent sale, insiders have collectively bought €2.6m more than they sold in the last 12 months.Executive Departure • May 15Director has left the companyOn the 11th of May, Eivind Roald's tenure in the role of Director ended. As of December 2020, Eivind personally held 21.44k shares (€46k worth at the time). Eivind is the only executive to leave the company over the last 12 months.Reported Earnings • May 02First quarter 2021 earnings released: kr1.29 loss per share (vs kr0.57 loss in 1Q 2020)The company reported a poor first quarter result with increased losses, weaker revenues and weaker control over costs. First quarter 2021 results: Revenue: kr605.0m (down 39% from 1Q 2020). Net loss: kr221.0m (loss widened 128% from 1Q 2020).Reported Earnings • Apr 16Full year 2020 earnings released: kr1.90 loss per share (vs kr1.52 profit in FY 2019)The company reported a poor full year result with weaker earnings, revenues and control over costs. Full year 2020 results: Revenue: kr3.53b (down 11% from FY 2019). Net loss: kr325.0m (down 274% from profit in FY 2019).Reported Earnings • Feb 11Full year 2020 earnings released: kr1.90 loss per share (vs kr1.52 profit in FY 2019)The company reported a poor full year result with weaker earnings, revenues and control over costs. Full year 2020 results: Revenue: kr3.53b (down 11% from FY 2019). Net loss: kr325.0m (down 274% from profit in FY 2019).Analyst Estimate Surprise Post Earnings • Feb 11Revenue misses expectationsRevenue missed analyst estimates by 1.8%. Over the next year, revenue is forecast to grow 8.9%, compared to a 27% growth forecast for the Hospitality industry in Germany.お知らせ • Nov 07SATS ASA Announces Temporarily Closure of 10 Clubs in Bergen and 43 Clubs in OsloSATS ASA announced that Bergen and Oslo municipalities in Norway have imposed a lock-down of all gyms, as a part of several measures to reduce social gatherings. SATS ASA is in close dialogue with the health authorities and is following their advice on how to act and are thus closing the 10 clubs in Bergen from 7 November, 2020 to 23 November, 2020 and the 43 clubs in Oslo from 10 November, 2020 to 1 December, 2020. The Company is not closing down the rest of the club portfolio, as good routines in line with the local infection control rules are implemented in all countries, including improved hygiene protocols, increased staffing, guiding of members and reduced group training capacity.Is New 90 Day High Low • Oct 30New 90-day low: €1.42The company is down 24% from its price of €1.87 on 31 July 2020. The German market is down 4.0% over the last 90 days, indicating the company underperformed over that time. It also underperformed the Hospitality industry, which is up 1.0% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is €6.11 per share.Is New 90 Day High Low • Sep 25New 90-day low: €1.58The company is down 8.0% from its price of €1.72 on 26 June 2020. The German market is up 3.0% over the last 90 days, indicating the company underperformed over that time. However, it outperformed the Hospitality industry, which is down 11% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is €6.17 per share.収支内訳Sats の稼ぎ方とお金の使い方。LTMベースの直近の報告された収益に基づく。収益と収入の歴史DB:2S0 収益、費用、利益 ( )NOK Millions日付収益収益G+A経費研究開発費31 Mar 265,597486143031 Dec 255,509474143030 Sep 255,391429119030 Jun 255,292402119031 Mar 255,165343119031 Dec 245,064326119030 Sep 244,981285110030 Jun 244,893246110031 Mar 244,827238110031 Dec 234,734224110030 Sep 234,58839167030 Jun 234,450-45167031 Mar 234,272-127167031 Dec 224,082-246167030 Sep 224,003-162166030 Jun 224,005-112166031 Mar 223,653-287166031 Dec 213,247-452166030 Sep 213,091-481152030 Jun 213,076-497152031 Mar 213,149-449152031 Dec 203,534-325152030 Sep 203,724-211129030 Jun 203,707-162129031 Mar 203,96727129031 Dec 193,987187129030 Sep 193,80511111030 Jun 193,61933111031 Mar 193,4428111031 Dec 183,259-6111031 Dec 173,2501461,051031 Dec 163,110-721,047031 Dec 152,88229560質の高い収益: 2S0は 高品質の収益 を持っています。利益率の向上: 2S0の現在の純利益率 (8.7%)は、昨年(6.6%)よりも高くなっています。フリー・キャッシュフローと収益の比較過去の収益成長分析収益動向: 2S0過去 5 年間で収益を上げており、収益は年間71.4%増加しています。成長の加速: 2S0の過去 1 年間の収益成長率 ( 41.7% ) は、5 年間の平均 ( 年間71.4%を下回っています。収益対業界: 2S0の過去 1 年間の収益成長率 ( 41.7% ) Hospitality業界112%を上回りませんでした。株主資本利益率高いROE: 2S0の 自己資本利益率 ( 36.13% ) は 高い ですが、この指標は負債レベルが高いために歪んでいます。総資産利益率使用総資本利益率過去の好業績企業の発掘7D1Y7D1Y7D1YConsumer-services 、過去の業績が好調な企業。View Financial Health企業分析と財務データの現状データ最終更新日（UTC時間）企業分析2026/05/21 23:28終値2026/05/21 00:00収益2026/03/31年間収益2025/12/31データソース企業分析に使用したデータはS&P Global Market Intelligence LLC のものです。本レポートを作成するための分析モデルでは、以下のデータを使用しています。データは正規化されているため、ソースが利用可能になるまでに時間がかかる場合があります。パッケージデータタイムフレーム米国ソース例会社財務10年損益計算書キャッシュ・フロー計算書貸借対照表SECフォーム10-KSECフォーム10-Qアナリストのコンセンサス予想+プラス3年予想財務アナリストの目標株価アナリストリサーチレポートBlue Matrix市場価格30年株価配当、分割、措置ICEマーケットデータSECフォームS-1所有権10年トップ株主インサイダー取引SECフォーム4SECフォーム13Dマネジメント10年リーダーシップ・チーム取締役会SECフォーム10-KSECフォームDEF 14A主な進展10年会社からのお知らせSECフォーム8-K* 米国証券を対象とした例であり、非米国証券については、同等の規制書式および情報源を使用。特に断りのない限り、すべての財務データは1年ごとの期間に基づいていますが、四半期ごとに更新されます。これは、TTM（Trailing Twelve Month）またはLTM（Last Twelve Month）データとして知られています。詳細はこちら。分析モデルとスノーフレーク本レポートを生成するために使用した分析モデルの詳細は当社のGithubページでご覧いただけます。また、レポートの使用方法に関するガイドやYoutubeのチュートリアルも掲載しています。シンプリー・ウォールストリート分析モデルを設計・構築した世界トップクラスのチームについてご紹介します。業界およびセクターの指標私たちの業界とセクションの指標は、Simply Wall Stによって6時間ごとに計算されます。アナリスト筋Sats ASA 6 これらのアナリストのうち、弊社レポートのインプットとして使用した売上高または利益の予想を提出したのは、 。アナリストの投稿は一日中更新されます。8 アナリスト機関null nullABG Sundal CollierTomas HelgoDanske BankTarjei HatlenDNB Carnegie5 その他のアナリストを表示
お知らせ • Feb 11Sats ASA to Report Fiscal Year 2025 Final Results on Mar 27, 2026Sats ASA announced that they will report fiscal year 2025 final results on Mar 27, 2026
お知らせ • Oct 31Sats ASA to Report Q4, 2025 Results on Feb 10, 2026Sats ASA announced that they will report Q4, 2025 results on Feb 10, 2026
Reported Earnings • Nov 05Third quarter 2024 earnings released: EPS: kr0.35 (vs kr0.15 in 3Q 2023)Third quarter 2024 results: EPS: kr0.35 (up from kr0.15 in 3Q 2023). Revenue: kr1.19b (up 8.0% from 3Q 2023). Net income: kr71.0m (up 129% from 3Q 2023). Profit margin: 5.9% (up from 2.8% in 3Q 2023). The increase in margin was driven by higher revenue. Revenue is forecast to grow 4.4% p.a. on average during the next 3 years, compared to a 9.6% growth forecast for the Hospitality industry in Germany. Over the last 3 years on average, earnings per share has increased by 116% per year but the company’s share price has fallen by 5% per year, which means it is significantly lagging earnings.
Reported Earnings • Aug 23Second quarter 2024 earnings released: EPS: kr0.50 (vs kr0.47 in 2Q 2023)Second quarter 2024 results: EPS: kr0.50 (up from kr0.47 in 2Q 2023). Revenue: kr1.27b (up 5.5% from 2Q 2023). Net income: kr103.0m (up 9.6% from 2Q 2023). Profit margin: 8.1% (up from 7.8% in 2Q 2023). The increase in margin was driven by higher revenue. Revenue is forecast to grow 4.3% p.a. on average during the next 3 years, compared to a 9.6% growth forecast for the Hospitality industry in Germany. Over the last 3 years on average, earnings per share has increased by 109% per year but the company’s share price has fallen by 11% per year, which means it is significantly lagging earnings.
Reported Earnings • May 01First quarter 2024 earnings released: EPS: kr0.38 (vs kr0.31 in 1Q 2023)First quarter 2024 results: EPS: kr0.38 (up from kr0.31 in 1Q 2023). Revenue: kr1.29b (up 7.7% from 1Q 2023). Net income: kr77.0m (up 22% from 1Q 2023). Profit margin: 6.0% (up from 5.2% in 1Q 2023). The increase in margin was driven by higher revenue. Revenue is forecast to grow 4.6% p.a. on average during the next 3 years, compared to a 9.2% growth forecast for the Hospitality industry in Germany. Over the last 3 years on average, earnings per share has increased by 97% per year but the company’s share price has fallen by 12% per year, which means it is significantly lagging earnings.
Reported Earnings • Mar 25Full year 2023 earnings released: EPS: kr1.10 (vs kr1.25 loss in FY 2022)Full year 2023 results: EPS: kr1.10 (up from kr1.25 loss in FY 2022). Revenue: kr4.73b (up 16% from FY 2022). Net income: kr224.0m (up kr470.0m from FY 2022). Profit margin: 4.7% (up from net loss in FY 2022). The move to profitability was driven by higher revenue. Revenue is forecast to grow 4.7% p.a. on average during the next 3 years, compared to a 8.5% growth forecast for the Hospitality industry in Germany. Over the last 3 years on average, earnings per share has increased by 78% per year but the company’s share price has fallen by 10% per year, which means it is significantly lagging earnings.
Board Change • May 20Less than half of directors are independentFollowing the recent departure of a director, there are only 3 independent directors on the board. The company's board is composed of: 3 independent directors. 4 non-independent directors. Independent Director Lisa Birgitta Aberg was the last independent director to join the board, commencing their role in 2023. The company's minority of independent directors is a risk according to the Simply Wall St Risk Model.
お知らせ • Mar 03Sats ASA Approves Cash DividendSats ASA at its the EGM held on March 3, 2026, resolved to approve a dividend distribution of NOK 0.67 per share, based on the Company's approved annual accounts for the financial year 2024. The total dividend amount payable was excluded from the resolution, as it will depend on the number of shares entitled to dividend as of the last day including the right today, on 3 March 2026, because dividend will not be paid on shares held in treasury by the Company. Reference is made to the Company's share buyback program, as announced on 18 February 2026.
お知らせ • Feb 11Sats ASA to Report Fiscal Year 2025 Final Results on Mar 27, 2026Sats ASA announced that they will report fiscal year 2025 final results on Mar 27, 2026
お知らせ • Oct 31Sats ASA to Report Q4, 2025 Results on Feb 10, 2026Sats ASA announced that they will report Q4, 2025 results on Feb 10, 2026
お知らせ • Oct 24+ 3 more updatesSats ASA, Annual General Meeting, May 05, 2026Sats ASA, Annual General Meeting, May 05, 2026.
お知らせ • May 09Sats ASA (OB:SATS) announces an Equity Buyback for 2,500,000 shares, for NOK 100 million.Sats ASA (OB:SATS) announces a share repurchase program. Under the program, the company will repurchase up to 2,500,000 shares for NOK 100 million. The purpose of the program is to optimize the share capital structure through a redemption of treasury shares. The program will be valid till the company's Annual General Meeting of 2026.
Reported Earnings • Nov 05Third quarter 2024 earnings released: EPS: kr0.35 (vs kr0.15 in 3Q 2023)Third quarter 2024 results: EPS: kr0.35 (up from kr0.15 in 3Q 2023). Revenue: kr1.19b (up 8.0% from 3Q 2023). Net income: kr71.0m (up 129% from 3Q 2023). Profit margin: 5.9% (up from 2.8% in 3Q 2023). The increase in margin was driven by higher revenue. Revenue is forecast to grow 4.4% p.a. on average during the next 3 years, compared to a 9.6% growth forecast for the Hospitality industry in Germany. Over the last 3 years on average, earnings per share has increased by 116% per year but the company’s share price has fallen by 5% per year, which means it is significantly lagging earnings.
Board Change • Oct 20Less than half of directors are independentThere are 5 new directors who have joined the board in the last 3 years. Of these new board members, 2 were independent directors. The company's board is composed of: 3 independent directors. 4 non-independent directors. Independent Director Lisa Birgitta Aberg was the last independent director to join the board, commencing their role in 2023. The following issues are considered to be risks according to the Simply Wall St Risk Model: Minority of independent directors. Lack of board continuity.
お知らせ • Oct 10+ 5 more updatesSats ASA, Annual General Meeting, Apr 28, 2025Sats ASA, Annual General Meeting, Apr 28, 2025.
Recent Insider Transactions • Oct 04Chief Digital Officer recently sold €70k worth of stockOn the 26th of September, Gaute Sandal sold around 39k shares on-market at roughly €1.81 per share. This transaction amounted to 8.0% of their direct individual holding at the time of the trade. This was the largest sale by an insider in the last 3 months. Insiders have been net sellers, collectively disposing of €223k more than they bought in the last 12 months.
Valuation Update With 7 Day Price Move • Sep 05Investor sentiment improves as stock rises 16%After last week's 16% share price gain to €1.90, the stock trades at a forward P/E ratio of 12x. Average trailing P/E is 16x in the Hospitality industry in Germany. Total loss to shareholders of 9.6% over the past three years.
お知らせ • Aug 29An undisclosed buyer acquired 19.20% stake in Sats ASA (OB:SATS) from AF III Holdco AS for approximately NOK 710 million.An undisclosed buyer acquired 19.20% stake in Sats ASA (OB:SATS) from AF III Holdco AS for approximately NOK 710 million on August 28, 2024. As part of acquisition, 39,242,358 shares were sold. Following completion of the Transaction, Altor no longer holds any shares in the Sats ASA, and Altor holds no rights to shares issued by the Sats ASA. ABG Sundal Collier ASA and Carnegie AS acted as joint bookrunners in connection with the Transaction. An undisclosed buyer completed the acquisition of 19.20% stake in Sats ASA (OB:SATS) from AF III Holdco AS on August 28, 2024.
Buy Or Sell Opportunity • Aug 23Now 49% overvaluedThe stock has been flat over the last 90 days, currently trading at €1.49. The fair value is estimated to be €0.99, however this is not to be taken as a sell recommendation but rather should be used as a guide only. Revenue has grown by 16% over the last 3 years. Meanwhile, the company has become profitable. Revenue is forecast to grow by 9.5% in 2 years. Earnings are forecast to grow by 76% in the next 2 years.
Reported Earnings • Aug 23Second quarter 2024 earnings released: EPS: kr0.50 (vs kr0.47 in 2Q 2023)Second quarter 2024 results: EPS: kr0.50 (up from kr0.47 in 2Q 2023). Revenue: kr1.27b (up 5.5% from 2Q 2023). Net income: kr103.0m (up 9.6% from 2Q 2023). Profit margin: 8.1% (up from 7.8% in 2Q 2023). The increase in margin was driven by higher revenue. Revenue is forecast to grow 4.3% p.a. on average during the next 3 years, compared to a 9.6% growth forecast for the Hospitality industry in Germany. Over the last 3 years on average, earnings per share has increased by 109% per year but the company’s share price has fallen by 11% per year, which means it is significantly lagging earnings.
Reported Earnings • May 01First quarter 2024 earnings released: EPS: kr0.38 (vs kr0.31 in 1Q 2023)First quarter 2024 results: EPS: kr0.38 (up from kr0.31 in 1Q 2023). Revenue: kr1.29b (up 7.7% from 1Q 2023). Net income: kr77.0m (up 22% from 1Q 2023). Profit margin: 6.0% (up from 5.2% in 1Q 2023). The increase in margin was driven by higher revenue. Revenue is forecast to grow 4.6% p.a. on average during the next 3 years, compared to a 9.2% growth forecast for the Hospitality industry in Germany. Over the last 3 years on average, earnings per share has increased by 97% per year but the company’s share price has fallen by 12% per year, which means it is significantly lagging earnings.
Reported Earnings • Mar 25Full year 2023 earnings released: EPS: kr1.10 (vs kr1.25 loss in FY 2022)Full year 2023 results: EPS: kr1.10 (up from kr1.25 loss in FY 2022). Revenue: kr4.73b (up 16% from FY 2022). Net income: kr224.0m (up kr470.0m from FY 2022). Profit margin: 4.7% (up from net loss in FY 2022). The move to profitability was driven by higher revenue. Revenue is forecast to grow 4.7% p.a. on average during the next 3 years, compared to a 8.5% growth forecast for the Hospitality industry in Germany. Over the last 3 years on average, earnings per share has increased by 78% per year but the company’s share price has fallen by 10% per year, which means it is significantly lagging earnings.
Reported Earnings • Feb 14Full year 2023 earnings released: EPS: kr1.10 (vs kr1.25 loss in FY 2022)Full year 2023 results: EPS: kr1.10 (up from kr1.25 loss in FY 2022). Revenue: kr4.73b (up 16% from FY 2022). Net income: kr224.0m (up kr470.0m from FY 2022). Profit margin: 4.7% (up from net loss in FY 2022). The move to profitability was driven by higher revenue. Revenue is forecast to grow 4.5% p.a. on average during the next 3 years, compared to a 8.1% growth forecast for the Hospitality industry in Germany. Over the last 3 years on average, earnings per share has increased by 78% per year but the company’s share price has fallen by 12% per year, which means it is significantly lagging earnings.
お知らせ • Dec 16+ 5 more updatesSats ASA, Annual General Meeting, Apr 25, 2024Sats ASA, Annual General Meeting, Apr 25, 2024.
New Risk • Oct 29New major risk - Financial positionThe company's interest payments are not well covered by earnings. Net interest cover: 1.5x This is considered a major risk. If the company is unable to fund interest repayments on its debt through profits, it may be forced into reducing its debt burden through selling assets, undertaking a potentially costly capital raising or even into bankruptcy in the worst case scenario. This is currently the only risk that has been identified for the company.
Recent Insider Transactions • Sep 14Chief Product Officer recently sold €72k worth of stockOn the 13th of September, Silje Ree sold around 72k shares on-market at roughly €1.01 per share. This transaction amounted to 7.9% of their direct individual holding at the time of the trade. This was the largest sale by an insider in the last 3 months. Despite this recent sale, insiders have collectively bought €1.3m more than they sold in the last 12 months.
Breakeven Date Change • May 02Forecast breakeven date moved forward to 2023The 2 analysts covering Sats previously expected the company to break even in 2024. New consensus forecast suggests the company will make a profit of kr104.6m in 2023. Earnings growth of 73% is required to achieve expected profit on schedule.
Reported Earnings • Apr 27First quarter 2023 earnings released: EPS: kr0.31 (vs kr0.31 loss in 1Q 2022)First quarter 2023 results: EPS: kr0.31 (up from kr0.31 loss in 1Q 2022). Revenue: kr1.20b (up 19% from 1Q 2022). Net income: kr63.0m (up kr119.0m from 1Q 2022). Profit margin: 5.2% (up from net loss in 1Q 2022). The move to profitability was driven by higher revenue. Revenue is forecast to grow 5.0% p.a. on average during the next 3 years, compared to a 16% growth forecast for the Hospitality industry in Germany. Over the last 3 years on average, earnings per share has increased by 3% per year but the company’s share price has fallen by 21% per year, which means it is significantly lagging earnings.
Breakeven Date Change • Apr 26The 3 analysts covering Sats previously expected the company to break even in 2024. New consensus forecast suggests losses will reduce by 80% to 2023. The company is expected to make a profit of kr80.6m in 2024. Average annual earnings growth of 1.0% is required to achieve expected profit on schedule.
Breakeven Date Change • Feb 15Forecast to breakeven in 2023The 2 analysts covering Sats expect the company to break even for the first time. New consensus forecast suggests the company will make a profit of kr41.5m in 2023. Earnings growth of 150% is required to achieve expected profit on schedule.
Reported Earnings • Feb 15Full year 2022 earnings released: kr1.25 loss per share (vs kr2.65 loss in FY 2021)Full year 2022 results: kr1.25 loss per share (improved from kr2.65 loss in FY 2021). Revenue: kr4.08b (up 26% from FY 2021). Net loss: kr246.0m (loss narrowed 46% from FY 2021). Revenue is forecast to grow 4.7% p.a. on average during the next 2 years, compared to a 8.8% growth forecast for the Hospitality industry in Germany. Over the last 3 years on average, earnings per share has fallen by 31% per year but the company’s share price has fallen by 38% per year, which means it is performing significantly worse than earnings.
お知らせ • Nov 12+ 1 more updateSats ASA, Annual General Meeting, May 25, 2023Sats ASA, Annual General Meeting, May 25, 2023.
お知らせ • Nov 11+ 3 more updatesSats ASA to Report Fiscal Year 2022 Results on Apr 27, 2023Sats ASA announced that they will report fiscal year 2022 results on Apr 27, 2023
Reported Earnings • Oct 29Third quarter 2022 earnings released: kr0.26 loss per share (vs kr0.012 loss in 3Q 2021)Third quarter 2022 results: kr0.26 loss per share (further deteriorated from kr0.012 loss in 3Q 2021). Revenue: kr967.0m (flat on 3Q 2021). Net loss: kr52.0m (loss widened kr50.0m from 3Q 2021). Revenue is forecast to grow 8.4% p.a. on average during the next 3 years, compared to a 25% growth forecast for the Hospitality industry in Germany. Over the last 3 years on average, earnings per share has fallen by 46% per year but the company’s share price has only fallen by 33% per year, which means it has not declined as severely as earnings.
Recent Insider Transactions • Sep 24Chairman of the Board recently bought €1.3m worth of stockOn the 22nd of September, Hugo Maurstad bought around 2m shares on-market at roughly €0.66 per share. This transaction amounted to 67% of their direct individual holding at the time of the trade. This was the largest purchase by an insider in the last 3 months. Hugo has been a buyer over the last 12 months, purchasing a net total of €4.4m worth in shares.
Recent Insider Transactions • Sep 01Chairman of the Board recently bought €943k worth of stockOn the 31st of August, Hugo Maurstad bought around 900k shares on-market at roughly €1.05 per share. This transaction amounted to 43% of their direct individual holding at the time of the trade. This was the largest purchase by an insider in the last 3 months. Hugo has been a buyer over the last 12 months, purchasing a net total of €3.1m worth in shares.
Reported Earnings • Jul 15Second quarter 2022 earnings released: EPS: kr0.06 (vs kr0.95 loss in 2Q 2021)Second quarter 2022 results: EPS: kr0.06 (up from kr0.95 loss in 2Q 2021). Revenue: kr1.02b (up 53% from 2Q 2021). Net income: kr12.0m (up kr175.0m from 2Q 2021). Profit margin: 1.2% (up from net loss in 2Q 2021). The move to profitability was driven by higher revenue. Over the next year, revenue is forecast to grow 7.9%, compared to a 746% growth forecast for the industry in Germany.
Recent Insider Transactions • May 07Chairman of the Board recently bought €1.1m worth of stockOn the 4th of May, Hugo Maurstad bought around 700k shares on-market at roughly €1.59 per share. This was the largest purchase by an insider in the last 3 months. Hugo has been a buyer over the last 12 months, purchasing a net total of €2.1m worth in shares.
Reported Earnings • May 04First quarter 2022 earnings released: kr0.31 loss per share (vs kr1.29 loss in 1Q 2021)First quarter 2022 results: kr0.31 loss per share (up from kr1.29 loss in 1Q 2021). Revenue: kr1.01b (up 67% from 1Q 2021). Net loss: kr56.0m (loss narrowed 75% from 1Q 2021). Over the next year, revenue is forecast to grow 15%, compared to a 116% growth forecast for the industry in Germany.
お知らせ • Apr 06Søren Rene Kristiansen Decides to Resign as Member of the Nomination Committee of Sats ASASats ASA announced that at the annual general meeting held on 4 April 2022, The general meeting took note of the information that Søren Rene Kristiansen had decided to resign as member of the nomination committee with effect from April 2022 and that the nomination committee will consist of Erik Thorsen and Øistein Widding until the annual general meeting 2023.
Reported Earnings • Feb 12Full year 2021 earnings: EPS in line with analyst expectations despite revenue beatFull year 2021 results: kr2.65 loss per share (down from kr1.90 loss in FY 2020). Revenue: kr3.25b (down 8.1% from FY 2020). Net loss: kr452.0m (loss widened 39% from FY 2020). Revenue exceeded analyst estimates by 15%. Over the next year, revenue is forecast to grow 28%, compared to a 112% growth forecast for the restaurants industry in Germany.
Reported Earnings • Nov 12Third quarter 2021 earnings released: kr0.01 loss per share (vs kr0.10 loss in 3Q 2020)The company reported a solid third quarter result with reduced losses, improved revenues and improved control over expenses. Third quarter 2021 results: Revenue: kr971.0m (up 1.7% from 3Q 2020). Net loss: kr2.00m (loss narrowed 89% from 3Q 2020).
Recent Insider Transactions • Oct 07Chairman of the Board recently bought €1.0m worth of stockOn the 5th of October, Hugo Maurstad bought around 500k shares on-market at roughly €2.08 per share. This was the largest purchase by an insider in the last 3 months. This was Hugo's only on-market trade for the last 12 months.
Reported Earnings • Jul 16Second quarter 2021 earnings releasedThe company reported a poor second quarter result with increased losses, weaker revenues and weaker control over costs. Second quarter 2021 results: Revenue: kr670.0m (down 9.9% from 2Q 2020). Net loss: kr163.0m (loss widened 43% from 2Q 2020).
Recent Insider Transactions • Jun 10Insider recently sold €19k worth of stockOn the 4th of June, Linda-Li Cederroth sold around 8k shares on-market at roughly €2.37 per share. In the last 3 months, they made an even bigger sale worth €28k. Despite this recent sale, insiders have collectively bought €2.6m more than they sold in the last 12 months.
Executive Departure • May 15Director has left the companyOn the 11th of May, Eivind Roald's tenure in the role of Director ended. As of December 2020, Eivind personally held 21.44k shares (€46k worth at the time). Eivind is the only executive to leave the company over the last 12 months.
Reported Earnings • May 02First quarter 2021 earnings released: kr1.29 loss per share (vs kr0.57 loss in 1Q 2020)The company reported a poor first quarter result with increased losses, weaker revenues and weaker control over costs. First quarter 2021 results: Revenue: kr605.0m (down 39% from 1Q 2020). Net loss: kr221.0m (loss widened 128% from 1Q 2020).
Reported Earnings • Apr 16Full year 2020 earnings released: kr1.90 loss per share (vs kr1.52 profit in FY 2019)The company reported a poor full year result with weaker earnings, revenues and control over costs. Full year 2020 results: Revenue: kr3.53b (down 11% from FY 2019). Net loss: kr325.0m (down 274% from profit in FY 2019).
Reported Earnings • Feb 11Full year 2020 earnings released: kr1.90 loss per share (vs kr1.52 profit in FY 2019)The company reported a poor full year result with weaker earnings, revenues and control over costs. Full year 2020 results: Revenue: kr3.53b (down 11% from FY 2019). Net loss: kr325.0m (down 274% from profit in FY 2019).
Analyst Estimate Surprise Post Earnings • Feb 11Revenue misses expectationsRevenue missed analyst estimates by 1.8%. Over the next year, revenue is forecast to grow 8.9%, compared to a 27% growth forecast for the Hospitality industry in Germany.
お知らせ • Nov 07SATS ASA Announces Temporarily Closure of 10 Clubs in Bergen and 43 Clubs in OsloSATS ASA announced that Bergen and Oslo municipalities in Norway have imposed a lock-down of all gyms, as a part of several measures to reduce social gatherings. SATS ASA is in close dialogue with the health authorities and is following their advice on how to act and are thus closing the 10 clubs in Bergen from 7 November, 2020 to 23 November, 2020 and the 43 clubs in Oslo from 10 November, 2020 to 1 December, 2020. The Company is not closing down the rest of the club portfolio, as good routines in line with the local infection control rules are implemented in all countries, including improved hygiene protocols, increased staffing, guiding of members and reduced group training capacity.
Is New 90 Day High Low • Oct 30New 90-day low: €1.42The company is down 24% from its price of €1.87 on 31 July 2020. The German market is down 4.0% over the last 90 days, indicating the company underperformed over that time. It also underperformed the Hospitality industry, which is up 1.0% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is €6.11 per share.
Is New 90 Day High Low • Sep 25New 90-day low: €1.58The company is down 8.0% from its price of €1.72 on 26 June 2020. The German market is up 3.0% over the last 90 days, indicating the company underperformed over that time. However, it outperformed the Hospitality industry, which is down 11% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is €6.17 per share.