View ValuationM Vest Water 향후 성장Future 기준 점검 6/6M Vest Water (는) 각각 연간 69.9% 및 31.5% 수익과 수익이 증가할 것으로 예상됩니다. EPS는 연간 75.8% 만큼 성장할 것으로 예상됩니다. 자기자본이익률은 3년 후 43.4% 로 예상됩니다.핵심 정보69.9%이익 성장률75.77%EPS 성장률Chemicals 이익 성장43.5%매출 성장률31.5%향후 자기자본이익률43.41%애널리스트 커버리지Low마지막 업데이트19 May 2026최근 향후 성장 업데이트Breakeven Date Change • May 19Forecast breakeven date pushed back to 2028The 2 analysts covering M Vest Water previously expected the company to break even in 2027. New consensus forecast suggests the company will make a profit of kr6.00m in 2028. Average annual earnings growth of 70% is required to achieve expected profit on schedule.Breakeven Date Change • Mar 25Forecast breakeven date pushed back to 2026The analyst covering M Vest Water previously expected the company to break even in 2025. New forecast suggests losses will reduce by 39% to 2025. The company is expected to make a profit of kr2.00m in 2026. Average annual earnings growth of 62% is required to achieve expected profit on schedule.Breakeven Date Change • Nov 22Forecast breakeven date moved forward to 2025The analyst covering M Vest Water previously expected the company to break even in 2026. New forecast suggests losses will reduce by 36% to 2024. The company is expected to make a profit of kr1.00m in 2025. Average annual earnings growth of 73% is required to achieve expected profit on schedule.모든 업데이트 보기Recent updatesBreakeven Date Change • May 19Forecast breakeven date pushed back to 2028The 2 analysts covering M Vest Water previously expected the company to break even in 2027. New consensus forecast suggests the company will make a profit of kr6.00m in 2028. Average annual earnings growth of 70% is required to achieve expected profit on schedule.Reported Earnings • May 14First quarter 2026 earnings releasedFirst quarter 2026 results: Revenue: kr5.88m (up 36% from 1Q 2025). Net loss: kr5.60m (flat on 1Q 2025). Revenue is forecast to grow 31% p.a. on average during the next 3 years, compared to a 3.5% growth forecast for the Chemicals industry in Germany.Buy Or Sell Opportunity • Mar 23Now 21% overvalued after recent price riseOver the last 90 days, the stock has risen 2.2% to €0.55. The fair value is estimated to be €0.45, however this is not to be taken as a sell recommendation but rather should be used as a guide only. Revenue has grown by 54% over the last 3 years. Earnings per share has grown by 16%. Revenue is forecast to grow by 115% in a year. Earnings are forecast to grow by 58% in the next year.Reported Earnings • Mar 16Full year 2025 earnings released: kr0.57 loss per share (vs kr0.78 loss in FY 2024)Full year 2025 results: kr0.57 loss per share (improved from kr0.78 loss in FY 2024). Revenue: kr26.5m (up 17% from FY 2024). Net loss: kr19.1m (loss narrowed 22% from FY 2024). Revenue is forecast to grow 30% p.a. on average during the next 3 years, compared to a 3.2% growth forecast for the Chemicals industry in Germany.Reported Earnings • Feb 15Full year 2025 earnings released: kr0.58 loss per share (vs kr0.78 loss in FY 2024)Full year 2025 results: kr0.58 loss per share (improved from kr0.78 loss in FY 2024). Revenue: kr26.5m (up 17% from FY 2024). Net loss: kr19.1m (loss narrowed 22% from FY 2024). Revenue is forecast to grow 32% p.a. on average during the next 3 years, compared to a 2.4% growth forecast for the Chemicals industry in Germany.공시 • Feb 13M Vest Water AS announced that it expects to receive NOK 10 million in funding from M Vest Invest AsM Vest Water AS entered into a Loan Agreement and announced a related-party private placement of Unsecured Convertible Loan to raise gross proceeds of NOK 10,000,000 on February 12, 2026. The transaction involves participation from M Vest Invest AS as returning investor and main shareholder of the company. The Loan carries an interest rate of 6% per annum and a commitment fee of 1.5 percent per annum on any undrawn portion of the facility. The loan is unsecured and matures on the first anniversary of the signing of the loan agreement. The lender has a right, but not an obligation, to convert its outstanding loan, including accrued and unpaid interest, into shares in the company at a conversion price of NOK 8 per share. Any shares issued upon conversion will grant full shareholder rights from the date the share capital increase is registered. The conversion price is subject to customary adjustments due to certain corporate actions, such as changes in nominal value or issuance of bonus shares.공시 • Jan 06+ 5 more updatesM Vest Water AS to Report Q3, 2026 Results on Nov 17, 2026M Vest Water AS announced that they will report Q3, 2026 results on Nov 17, 2026Reported Earnings • Nov 20Third quarter 2025 earnings releasedThird quarter 2025 results: Revenue: kr6.92m (up 30% from 3Q 2024). Net loss: kr4.78m (loss narrowed 20% from 3Q 2024). Revenue is forecast to grow 37% p.a. on average during the next 3 years, compared to a 2.5% growth forecast for the Chemicals industry in Germany.Board Change • Nov 17No independent directorsFollowing the recent departure of a director, there are no independent directors on the board. The company's board is composed of: No independent directors. 3 non-independent directors. Executive Chairman of the Board Tor Gabrielsen was the last director to join the board, commencing their role in 2023. The company's lack of independent directors is a risk according to the Simply Wall St Risk Model.공시 • Oct 30+ 1 more updateM Vest Water AS has completed a Follow-on Equity Offering in the amount of NOK 8 million.M Vest Water AS has completed a Follow-on Equity Offering in the amount of NOK 8 million. Security Name: Shares Security Type: Common Stock Securities Offered: 1,000,000 Price\Range: NOK 8 Transaction Features: Subsequent Direct ListingBreakeven Date Change • Mar 25Forecast breakeven date pushed back to 2026The analyst covering M Vest Water previously expected the company to break even in 2025. New forecast suggests losses will reduce by 39% to 2025. The company is expected to make a profit of kr2.00m in 2026. Average annual earnings growth of 62% is required to achieve expected profit on schedule.Board Change • Mar 25No independent directorsFollowing the recent departure of a director, there are no independent directors on the board. The company's board is composed of: No independent directors. 3 non-independent directors. Executive Chairman of the Board & GM Tor Gabrielsen was the last director to join the board, commencing their role in 2023. The company's lack of independent directors is a risk according to the Simply Wall St Risk Model.공시 • Dec 18M Vest Water AS, Annual General Meeting, Mar 27, 2025M Vest Water AS, Annual General Meeting, Mar 27, 2025.공시 • Dec 17+ 4 more updatesM Vest Water AS to Report Fiscal Year 2024 Results on Mar 12, 2025M Vest Water AS announced that they will report fiscal year 2024 results on Mar 12, 2025Board Change • Dec 13No independent directorsFollowing the recent departure of a director, there are no independent directors on the board. The company's board is composed of: No independent directors. 3 non-independent directors. Chairman of the Board Tor Gabrielsen was the last director to join the board, commencing their role in 2023. The company's lack of independent directors is a risk according to the Simply Wall St Risk Model.Breakeven Date Change • Nov 22Forecast breakeven date moved forward to 2025The analyst covering M Vest Water previously expected the company to break even in 2026. New forecast suggests losses will reduce by 36% to 2024. The company is expected to make a profit of kr1.00m in 2025. Average annual earnings growth of 73% is required to achieve expected profit on schedule.Board Change • Nov 22No independent directorsFollowing the recent departure of a director, there are no independent directors on the board. The company's board is composed of: No independent directors. 3 non-independent directors. Chairman of the Board Tor Gabrielsen was the last director to join the board, commencing their role in 2023. The company's lack of independent directors is a risk according to the Simply Wall St Risk Model.Board Change • Aug 15No independent directorsFollowing the recent departure of a director, there are no independent directors on the board. The company's board is composed of: No independent directors. 3 non-independent directors. Chairman of the Board Tor Gabrielsen was the last director to join the board, commencing their role in 2023. The company's lack of independent directors is a risk according to the Simply Wall St Risk Model.이익 및 매출 성장 예측BST:7YA - 애널리스트 향후 추정치 및 과거 재무 데이터 (NOK Millions)날짜매출이익자유현금흐름영업현금흐름평균 애널리스트 수12/31/2028896-19112/31/202767N/A-3-1212/31/202637-15-14-1013/31/202628-19-18-15N/A12/31/202527-19-21-19N/A9/30/202524-21-23-19N/A6/30/202522-22-29-24N/A3/31/202524-24-25-20N/A12/31/202423-25-28-23N/A9/30/202419-27-26-21N/A6/30/202417-28-24-20N/A3/31/202411-27-30-26N/A12/31/202311-28-30-26N/A9/30/202311-27-36-29N/A6/30/20237-27-39-30N/A3/31/20234-29-41-31N/A12/31/20222-29-45-35N/A9/30/20221-33-45-36N/A6/30/20221-36-46-37N/A3/31/20221-33-38-30N/A12/31/20210-27-26-19N/A9/30/20211-16-20-14N/A6/30/20212-5N/AN/AN/A3/31/20213-3N/AN/AN/A12/31/202040-7-3N/A12/31/201910N/AN/AN/A더 보기애널리스트 향후 성장 전망수입 대 저축률: 7YA 은 향후 3년 동안 수익을 낼 것으로 예상되며, 이는 절약률(1.9%)보다 빠른 성장으로 간주됩니다.수익 vs 시장: 7YA (는) 향후 3년 동안 평균 시장 성장보다 높은 수익을 올릴 것으로 예상됩니다.고성장 수익: 7YA 향후 3년 내에 수익을 낼 것으로 예상됩니다.수익 대 시장: 7YA 의 수익(연간 31.5%)이 German 시장(연간 6.8%)보다 빠르게 성장할 것으로 예상됩니다.고성장 매출: 7YA 의 수익(연간 31.5%)은 연간 20%보다 빠르게 증가할 것으로 예상됩니다.주당순이익 성장 예측향후 자기자본이익률미래 ROE: 7YA의 자본 수익률은 3년 후 43.4%로 매우 높을 것으로 예상됩니다.성장 기업 찾아보기7D1Y7D1Y7D1YMaterials 산업의 고성장 기업.View Past Performance기업 분석 및 재무 데이터 상태데이터최종 업데이트 (UTC 시간)기업 분석2026/05/25 09:34종가2026/05/22 00:00수익2026/03/31연간 수익2025/12/31데이터 소스당사의 기업 분석에 사용되는 데이터는 S&P Global Market Intelligence LLC에서 제공됩니다. 아래 데이터는 이 보고서를 생성하기 위해 분석 모델에서 사용됩니다. 데이터는 정규화되므로 소스가 제공된 후 지연이 발생할 수 있습니다.패키지데이터기간미국 소스 예시 *기업 재무제표10년손익계산서현금흐름표대차대조표SEC 양식 10-KSEC 양식 10-Q분석가 컨센서스 추정치+3년재무 예측분석가 목표주가분석가 리서치 보고서Blue Matrix시장 가격30년주가배당, 분할 및 기타 조치ICE 시장 데이터SEC 양식 S-1지분 구조10년주요 주주내부자 거래SEC 양식 4SEC 양식 13D경영진10년리더십 팀이사회SEC 양식 10-KSEC 양식 DEF 14A주요 개발10년회사 공시SEC 양식 8-K* 미국 증권에 대한 예시이며, 비(非)미국 증권에는 해당 국가의 규제 서식 및 자료원을 사용합니다.별도로 명시되지 않는 한 모든 재무 데이터는 연간 기간을 기준으로 하지만 분기별로 업데이트됩니다. 이를 TTM(최근 12개월) 또는 LTM(지난 12개월) 데이터라고 합니다. 자세히 알아보기.분석 모델 및 스노우플레이크이 보고서를 생성하는 데 사용된 분석 모델에 대한 자세한 내용은 당사의 Github 페이지에서 확인하실 수 있습니다. 또한 보고서 활용 방법에 대한 가이드와 YouTube 튜토리얼도 제공합니다.Simply Wall St 분석 모델을 설계하고 구축한 세계적 수준의 팀에 대해 알아보세요.산업 및 섹터 지표산업 및 섹터 지표는 Simply Wall St가 6시간마다 계산하며, 프로세스에 대한 자세한 내용은 Github에서 확인할 수 있습니다.분석가 소스M Vest Water AS는 4명의 분석가가 다루고 있습니다. 이 중 2명의 분석가가 우리 보고서에 입력 데이터로 사용되는 매출 또는 수익 추정치를 제출했습니다. 분석가의 제출 자료는 하루 종일 업데이트됩니다.분석가기관Nils Olav ThommesenFearnley SecuritiesNicolai TørnfeldtFearnley SecuritiesMindaugas CekanaviciusNorne Securities AS1명의 분석가 더 보기
Breakeven Date Change • May 19Forecast breakeven date pushed back to 2028The 2 analysts covering M Vest Water previously expected the company to break even in 2027. New consensus forecast suggests the company will make a profit of kr6.00m in 2028. Average annual earnings growth of 70% is required to achieve expected profit on schedule.
Breakeven Date Change • Mar 25Forecast breakeven date pushed back to 2026The analyst covering M Vest Water previously expected the company to break even in 2025. New forecast suggests losses will reduce by 39% to 2025. The company is expected to make a profit of kr2.00m in 2026. Average annual earnings growth of 62% is required to achieve expected profit on schedule.
Breakeven Date Change • Nov 22Forecast breakeven date moved forward to 2025The analyst covering M Vest Water previously expected the company to break even in 2026. New forecast suggests losses will reduce by 36% to 2024. The company is expected to make a profit of kr1.00m in 2025. Average annual earnings growth of 73% is required to achieve expected profit on schedule.
Breakeven Date Change • May 19Forecast breakeven date pushed back to 2028The 2 analysts covering M Vest Water previously expected the company to break even in 2027. New consensus forecast suggests the company will make a profit of kr6.00m in 2028. Average annual earnings growth of 70% is required to achieve expected profit on schedule.
Reported Earnings • May 14First quarter 2026 earnings releasedFirst quarter 2026 results: Revenue: kr5.88m (up 36% from 1Q 2025). Net loss: kr5.60m (flat on 1Q 2025). Revenue is forecast to grow 31% p.a. on average during the next 3 years, compared to a 3.5% growth forecast for the Chemicals industry in Germany.
Buy Or Sell Opportunity • Mar 23Now 21% overvalued after recent price riseOver the last 90 days, the stock has risen 2.2% to €0.55. The fair value is estimated to be €0.45, however this is not to be taken as a sell recommendation but rather should be used as a guide only. Revenue has grown by 54% over the last 3 years. Earnings per share has grown by 16%. Revenue is forecast to grow by 115% in a year. Earnings are forecast to grow by 58% in the next year.
Reported Earnings • Mar 16Full year 2025 earnings released: kr0.57 loss per share (vs kr0.78 loss in FY 2024)Full year 2025 results: kr0.57 loss per share (improved from kr0.78 loss in FY 2024). Revenue: kr26.5m (up 17% from FY 2024). Net loss: kr19.1m (loss narrowed 22% from FY 2024). Revenue is forecast to grow 30% p.a. on average during the next 3 years, compared to a 3.2% growth forecast for the Chemicals industry in Germany.
Reported Earnings • Feb 15Full year 2025 earnings released: kr0.58 loss per share (vs kr0.78 loss in FY 2024)Full year 2025 results: kr0.58 loss per share (improved from kr0.78 loss in FY 2024). Revenue: kr26.5m (up 17% from FY 2024). Net loss: kr19.1m (loss narrowed 22% from FY 2024). Revenue is forecast to grow 32% p.a. on average during the next 3 years, compared to a 2.4% growth forecast for the Chemicals industry in Germany.
공시 • Feb 13M Vest Water AS announced that it expects to receive NOK 10 million in funding from M Vest Invest AsM Vest Water AS entered into a Loan Agreement and announced a related-party private placement of Unsecured Convertible Loan to raise gross proceeds of NOK 10,000,000 on February 12, 2026. The transaction involves participation from M Vest Invest AS as returning investor and main shareholder of the company. The Loan carries an interest rate of 6% per annum and a commitment fee of 1.5 percent per annum on any undrawn portion of the facility. The loan is unsecured and matures on the first anniversary of the signing of the loan agreement. The lender has a right, but not an obligation, to convert its outstanding loan, including accrued and unpaid interest, into shares in the company at a conversion price of NOK 8 per share. Any shares issued upon conversion will grant full shareholder rights from the date the share capital increase is registered. The conversion price is subject to customary adjustments due to certain corporate actions, such as changes in nominal value or issuance of bonus shares.
공시 • Jan 06+ 5 more updatesM Vest Water AS to Report Q3, 2026 Results on Nov 17, 2026M Vest Water AS announced that they will report Q3, 2026 results on Nov 17, 2026
Reported Earnings • Nov 20Third quarter 2025 earnings releasedThird quarter 2025 results: Revenue: kr6.92m (up 30% from 3Q 2024). Net loss: kr4.78m (loss narrowed 20% from 3Q 2024). Revenue is forecast to grow 37% p.a. on average during the next 3 years, compared to a 2.5% growth forecast for the Chemicals industry in Germany.
Board Change • Nov 17No independent directorsFollowing the recent departure of a director, there are no independent directors on the board. The company's board is composed of: No independent directors. 3 non-independent directors. Executive Chairman of the Board Tor Gabrielsen was the last director to join the board, commencing their role in 2023. The company's lack of independent directors is a risk according to the Simply Wall St Risk Model.
공시 • Oct 30+ 1 more updateM Vest Water AS has completed a Follow-on Equity Offering in the amount of NOK 8 million.M Vest Water AS has completed a Follow-on Equity Offering in the amount of NOK 8 million. Security Name: Shares Security Type: Common Stock Securities Offered: 1,000,000 Price\Range: NOK 8 Transaction Features: Subsequent Direct Listing
Breakeven Date Change • Mar 25Forecast breakeven date pushed back to 2026The analyst covering M Vest Water previously expected the company to break even in 2025. New forecast suggests losses will reduce by 39% to 2025. The company is expected to make a profit of kr2.00m in 2026. Average annual earnings growth of 62% is required to achieve expected profit on schedule.
Board Change • Mar 25No independent directorsFollowing the recent departure of a director, there are no independent directors on the board. The company's board is composed of: No independent directors. 3 non-independent directors. Executive Chairman of the Board & GM Tor Gabrielsen was the last director to join the board, commencing their role in 2023. The company's lack of independent directors is a risk according to the Simply Wall St Risk Model.
공시 • Dec 18M Vest Water AS, Annual General Meeting, Mar 27, 2025M Vest Water AS, Annual General Meeting, Mar 27, 2025.
공시 • Dec 17+ 4 more updatesM Vest Water AS to Report Fiscal Year 2024 Results on Mar 12, 2025M Vest Water AS announced that they will report fiscal year 2024 results on Mar 12, 2025
Board Change • Dec 13No independent directorsFollowing the recent departure of a director, there are no independent directors on the board. The company's board is composed of: No independent directors. 3 non-independent directors. Chairman of the Board Tor Gabrielsen was the last director to join the board, commencing their role in 2023. The company's lack of independent directors is a risk according to the Simply Wall St Risk Model.
Breakeven Date Change • Nov 22Forecast breakeven date moved forward to 2025The analyst covering M Vest Water previously expected the company to break even in 2026. New forecast suggests losses will reduce by 36% to 2024. The company is expected to make a profit of kr1.00m in 2025. Average annual earnings growth of 73% is required to achieve expected profit on schedule.
Board Change • Nov 22No independent directorsFollowing the recent departure of a director, there are no independent directors on the board. The company's board is composed of: No independent directors. 3 non-independent directors. Chairman of the Board Tor Gabrielsen was the last director to join the board, commencing their role in 2023. The company's lack of independent directors is a risk according to the Simply Wall St Risk Model.
Board Change • Aug 15No independent directorsFollowing the recent departure of a director, there are no independent directors on the board. The company's board is composed of: No independent directors. 3 non-independent directors. Chairman of the Board Tor Gabrielsen was the last director to join the board, commencing their role in 2023. The company's lack of independent directors is a risk according to the Simply Wall St Risk Model.