View ValuationThis company listing is no longer activeThis company may still be operating, however this listing is no longer active. Find out why through their latest events.See Latest EventsBeerenberg 향후 성장Future 기준 점검 3/6Beerenberg (는) 각각 연간 18.8% 및 6.8% 수익과 수익이 증가할 것으로 예상됩니다. EPS는 연간 18.8% 만큼 성장할 것으로 예상됩니다. 자기자본이익률은 3년 후 18.2% 로 예상됩니다.핵심 정보18.8%이익 성장률18.79%EPS 성장률Energy Services 이익 성장11.3%매출 성장률6.8%향후 자기자본이익률18.16%애널리스트 커버리지Low마지막 업데이트16 Aug 2024최근 향후 성장 업데이트Major Estimate Revision • May 22Consensus EPS estimates increase by 15%The consensus outlook for earnings per share (EPS) in fiscal year 2024 has improved. 2024 revenue forecast increased from kr2.69b to kr2.78b. EPS estimate increased from kr3.93 to kr4.54 per share. Net income forecast to grow 229% next year vs 81% growth forecast for Energy Services industry in Norway. Consensus price target of kr35.00 unchanged from last update. Share price was steady at kr28.80 over the past week.모든 업데이트 보기Recent updatesNew Risk • Aug 27New minor risk - Share price stabilityThe company's share price has been volatile over the past 3 months. It is more volatile than 75% of Norwegian stocks, typically moving 7.0% a week. This is considered a minor risk. Share price volatility indicates the stock is highly sensitive to market conditions or economic conditions rather than being sensitive to its own business performance, which may also be inconsistent. It also increases the risk of potential losses in the short term as the stock tends to have larger drops in price more frequently than other stocks. Currently, the following risks have been identified for the company: Major Risk Interest payments are not well covered by earnings (2.6x net interest cover). Minor Risks Dividend is not well covered by cash flows (395% cash payout ratio). Share price has been volatile over the past 3 months (7.0% average weekly change). Market cap is less than US$100m (kr992.6m market cap, or US$94.4m).Reported Earnings • Aug 22Second quarter 2024 earnings releasedSecond quarter 2024 results: Revenue: kr802.0m (up 30% from 2Q 2023). Net income: kr43.0m (up 169% from 2Q 2023). Profit margin: 5.4% (up from 2.6% in 2Q 2023). The increase in margin was driven by higher revenue. Revenue is forecast to grow 8.7% p.a. on average during the next 3 years, compared to a 12% growth forecast for the Energy Services industry in Norway.공시 • Aug 22Altrad Investment Authority S.A.S. made an unregulated voluntary cash offer to acquire remaining 75.3% stake in Beerenberg AS (OB:BBERG) from Camar and others for approximately NOK 770 million.Altrad Investment Authority S.A.S. made an unregulated voluntary cash offer to acquire remaining 75.3% stake in Beerenberg AS (OB:BBERG) from Camar and others for approximately NOK 770 million on August 21, 2024. Pursuant to the Offer, the shareholders of the Company will be offered NOK 41.5 per Share, to be settled in cash upon completion of the Offer. The acceptance period for the Offer (the "Offer Period") is expected to commence no later than 16 September 2024 and continue for a period of no less than 4 weeks, subject to any extensions up to a total Offer Period of 10 weeks. As part of the Transaction Agreement, the Board of Beerenberg has, subject to customary conditions, undertaken to only amend, qualify or withdraw its recommendation of the Offer if a competing offer is made for at least 50% of the outstanding Shares, and the Board of the Company, acting in good faith and after consulting with its financial advisors and outside legal counsel, taking into account all financial, regulatory and other relevant terms and conditions of such proposal into account, considers it to be more favourable to the shareholders of Beerenberg than the Offer, and the Offeror has not matched the superior offer within five business days. The conditions for closing of the Offer have been satisfied or waived by the Offeror, unless such date has been extended by the Offeror to a later date (not to exceed 2 May 2025) based on the principles to be set out in the offer document or otherwise agreed between the Offeror and the Company (in which event such later date will apply). In such event, the Offer Price shall be increased by an amount equal to 4% p.a. interest rate calculated from and including the Drop-dead Date until the date immediately preceding the date of completion of the Offer. Following completion of the Offer, and subject to the Offeror reaching a 90% shareholding in Beerenberg, the Offeror intends to carry out a compulsory acquisition (squeeze-out) of remaining Shares not held by the Offeror and delist Beerenberg from Euronext Growth Oslo. The Offer will be conditional upon the following conditions for completion, each of which may be waived, in whole or in part, by the Offeror: 1. the Offeror shall receive acceptances of the Offer which will lead to the Offeror holding at least 90% of the shares in the Company on a fully diluted basis; 2. relevant regulatory approvals, permits, consents and clearances have been obtained and any applicable waiting periods have expired or lapsed, including from the Norwegian Competition Authority under applicable merger control rules as well as clearance under merger control rules in any other relevant jurisdictions and any other regulatory approvals, e.g. under rules concerning foreign direct investments or foreign subsidies, all as deemed required by the Offeror to close the Offer, without conditions and otherwise to the satisfaction of the Offeror; 3. the issuance of a unanimous recommendation of the Offer by the Board in agreed form which shall not have been amended, modified or withdrawn without the Offeror's written consent; 4. the Company shall in all material respects have conducted its business in the ordinary course between the date of the Transaction Agreement (as defined below) and until settlement of the Offer, except as provided for under the Transaction Agreement, and Beerenberg shall not have entered into any agreement for, or carried out any transaction that constitutes or may constitute a competing offer from third parties; 5. no court or other governmental, regulatory authority of competent jurisdiction or other third party shall have taken or threatened to take any legal action in relation to the Offer or the closing thereof. The Board of Directors of Beerenberg (the "Board") has unanimously decided to recommend the shareholders of the Company to accept the Offer and other customary closing conditions. The Offer will not contain any conditions as to financing or due diligence. The transaction is expected to close in the end of 2024. BNP Paribas is acting as exclusive financial advisor and Advokatfirmaet Wiersholm AS is acting as legal advisor to Altrad. SpareBank 1 Markets AS is acting as financial advisor and provided fairness opinion as well and Wikborg Rein Advokatfirma AS is acting as legal advisor to Beerenberg.Valuation Update With 7 Day Price Move • Aug 14Investor sentiment improves as stock rises 17%After last week's 17% share price gain to kr38.50, the stock trades at a forward P/E ratio of 7x. Average forward P/E is 8x in the Energy Services industry in Norway.분석 기사 • Jul 16Is Beerenberg (OB:BBERG) Using Too Much Debt?The external fund manager backed by Berkshire Hathaway's Charlie Munger, Li Lu, makes no bones about it when he says...Valuation Update With 7 Day Price Move • Jul 10Investor sentiment improves as stock rises 15%After last week's 15% share price gain to kr30.20, the stock trades at a forward P/E ratio of 6x. Average forward P/E is 9x in the Energy Services industry in Norway.Major Estimate Revision • May 22Consensus EPS estimates increase by 15%The consensus outlook for earnings per share (EPS) in fiscal year 2024 has improved. 2024 revenue forecast increased from kr2.69b to kr2.78b. EPS estimate increased from kr3.93 to kr4.54 per share. Net income forecast to grow 229% next year vs 81% growth forecast for Energy Services industry in Norway. Consensus price target of kr35.00 unchanged from last update. Share price was steady at kr28.80 over the past week.New Risk • May 16New major risk - Financial positionThe company's interest payments are not well covered by earnings. Net interest cover: 2.0x 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. Currently, the following risks have been identified for the company: Major Risk Interest payments are not well covered by earnings (2.0x net interest cover). Minor Risks Dividend is not well covered by earnings (245% payout ratio). Large one-off items impacting financial results. Market cap is less than US$100m (kr717.4m market cap, or US$67.1m).분석 기사 • May 03Beerenberg's (OB:BBERG) Soft Earnings Are Actually Better Than They AppearShareholders appeared unconcerned with Beerenberg AS' ( OB:BBERG ) lackluster earnings report last week. We did some...Reported Earnings • Apr 28Full year 2023 earnings releasedFull year 2023 results: EPS: kr0.69. Revenue: kr2.34b (up 5.5% from FY 2022). Net income: kr17.1m (down 14% from FY 2022). Profit margin: 0.7% (down from 0.9% in FY 2022). Revenue is forecast to grow 5.8% p.a. on average during the next 3 years, compared to a 5.0% growth forecast for the Energy Services industry in Norway.분석 기사 • Mar 31These 4 Measures Indicate That Beerenberg (OB:BBERG) Is Using Debt Reasonably WellThe external fund manager backed by Berkshire Hathaway's Charlie Munger, Li Lu, makes no bones about it when he says...Reported Earnings • Feb 23Full year 2023 earnings releasedFull year 2023 results: EPS: kr0.70. Revenue: kr2.34b (up 5.5% from FY 2022). Net income: kr17.1m (down 14% from FY 2022). Profit margin: 0.7% (down from 0.9% in FY 2022). The decrease in margin was driven by higher expenses. Revenue is forecast to grow 5.0% p.a. on average during the next 3 years, compared to a 8.1% growth forecast for the Energy Services industry in Norway.공시 • Jan 28Beerenberg AS, Annual General Meeting, May 30, 2024Beerenberg AS, Annual General Meeting, May 30, 2024.공시 • Dec 23Beerenberg AS to Report Q4, 2023 Results on Feb 22, 2024Beerenberg AS announced that they will report Q4, 2023 results on Feb 22, 2024공시 • Dec 22+ 4 more updatesBeerenberg AS to Report Q4, 2024 Results on Feb 21, 2025Beerenberg AS announced that they will report Q4, 2024 results on Feb 21, 2025Reported Earnings • Nov 24Third quarter 2023 earnings releasedThird quarter 2023 results: kr0.76 loss per share. Revenue: kr578.9m (up 7.0% from 3Q 2022). Net loss: kr8.10m (down 235% from profit in 3Q 2022).Board Change • Oct 05No 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. 4 non-independent directors. Chairman of the Board Geir Aarstad was the last director to join the board, commencing their role in 2021. The company's lack of independent directors is a risk according to the Simply Wall St Risk Model.이익 및 매출 성장 예측OB:BBERG - 애널리스트 향후 추정치 및 과거 재무 데이터 (NOK Millions)날짜매출이익자유현금흐름영업현금흐름평균 애널리스트 수12/31/20263,296171179N/A112/31/20253,223163170N/A112/31/20242,89813094N/A19/30/20242,85610876167N/A6/30/20242,634641184N/A3/31/20242,44637109169N/A12/31/20232,34317189245N/A9/30/20232,29815202251N/A6/30/20232,26029278323N/A3/31/20232,21029110150N/A12/31/20222,2222082119N/A9/30/20222,26538-288N/A6/30/20222,286491958N/A3/31/20222,239531655N/A12/31/20212,1285867109N/A9/30/20212,002425086N/A6/30/20211,88155-720N/A3/31/20211,65339118143N/A12/31/20201,697477088N/A9/30/20201,80454228244N/A6/30/20202,00248206239N/A3/31/20202,246574390N/A12/31/20192,2094573126N/A9/30/20192,05218-554N/A6/30/20191,822-8-3615N/A3/31/20191,640-27-349N/A12/31/20181,519-311252N/A9/30/20181,4402-47-16N/A6/30/20181,50242N/A-6N/A3/31/20181,66172N/A82N/A12/31/20171,85278N/A87N/A9/30/20172,07885N/A261N/A6/30/20172,150-73N/A260N/A3/31/20172,163-79N/A191N/A12/31/20162,080-74N/A110N/A12/31/20152,36388N/A206N/A더 보기애널리스트 향후 성장 전망수입 대 저축률: BBERG 의 연간 예상 수익 증가율(18.8%)이 saving rate(2.4%)보다 높습니다.수익 vs 시장: BBERG 의 연간 수익(18.8%)이 Norwegian 시장(9.7%)보다 빠르게 성장할 것으로 예상됩니다.고성장 수익: BBERG 의 수입은 증가할 것으로 예상되지만 상당히 증가하지는 않을 것입니다.수익 대 시장: BBERG 의 수익(연간 6.8%)이 Norwegian 시장(연간 2.1%)보다 빠르게 성장할 것으로 예상됩니다.고성장 매출: BBERG 의 수익(연간 6.8%)은 연간 20%보다 느리게 증가할 것으로 예상됩니다.주당순이익 성장 예측향후 자기자본이익률미래 ROE: BBERG의 자본 수익률은 3년 후 18.2%로 낮을 것으로 예상됩니다.성장 기업 찾아보기7D1Y7D1Y7D1YEnergy 산업의 고성장 기업.View Past Performance기업 분석 및 재무 데이터 상태데이터최종 업데이트 (UTC 시간)기업 분석2024/11/26 16:20종가2024/11/26 00:00수익2024/09/30연간 수익2023/12/31데이터 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 소스Beerenberg AS는 1명의 분석가가 다루고 있습니다. 이 중 1명의 분석가가 우리 보고서에 입력 데이터로 사용되는 매출 또는 수익 추정치를 제출했습니다. 분석가의 제출 자료는 하루 종일 업데이트됩니다.분석가기관Bård RosefPareto Securities
Major Estimate Revision • May 22Consensus EPS estimates increase by 15%The consensus outlook for earnings per share (EPS) in fiscal year 2024 has improved. 2024 revenue forecast increased from kr2.69b to kr2.78b. EPS estimate increased from kr3.93 to kr4.54 per share. Net income forecast to grow 229% next year vs 81% growth forecast for Energy Services industry in Norway. Consensus price target of kr35.00 unchanged from last update. Share price was steady at kr28.80 over the past week.
New Risk • Aug 27New minor risk - Share price stabilityThe company's share price has been volatile over the past 3 months. It is more volatile than 75% of Norwegian stocks, typically moving 7.0% a week. This is considered a minor risk. Share price volatility indicates the stock is highly sensitive to market conditions or economic conditions rather than being sensitive to its own business performance, which may also be inconsistent. It also increases the risk of potential losses in the short term as the stock tends to have larger drops in price more frequently than other stocks. Currently, the following risks have been identified for the company: Major Risk Interest payments are not well covered by earnings (2.6x net interest cover). Minor Risks Dividend is not well covered by cash flows (395% cash payout ratio). Share price has been volatile over the past 3 months (7.0% average weekly change). Market cap is less than US$100m (kr992.6m market cap, or US$94.4m).
Reported Earnings • Aug 22Second quarter 2024 earnings releasedSecond quarter 2024 results: Revenue: kr802.0m (up 30% from 2Q 2023). Net income: kr43.0m (up 169% from 2Q 2023). Profit margin: 5.4% (up from 2.6% in 2Q 2023). The increase in margin was driven by higher revenue. Revenue is forecast to grow 8.7% p.a. on average during the next 3 years, compared to a 12% growth forecast for the Energy Services industry in Norway.
공시 • Aug 22Altrad Investment Authority S.A.S. made an unregulated voluntary cash offer to acquire remaining 75.3% stake in Beerenberg AS (OB:BBERG) from Camar and others for approximately NOK 770 million.Altrad Investment Authority S.A.S. made an unregulated voluntary cash offer to acquire remaining 75.3% stake in Beerenberg AS (OB:BBERG) from Camar and others for approximately NOK 770 million on August 21, 2024. Pursuant to the Offer, the shareholders of the Company will be offered NOK 41.5 per Share, to be settled in cash upon completion of the Offer. The acceptance period for the Offer (the "Offer Period") is expected to commence no later than 16 September 2024 and continue for a period of no less than 4 weeks, subject to any extensions up to a total Offer Period of 10 weeks. As part of the Transaction Agreement, the Board of Beerenberg has, subject to customary conditions, undertaken to only amend, qualify or withdraw its recommendation of the Offer if a competing offer is made for at least 50% of the outstanding Shares, and the Board of the Company, acting in good faith and after consulting with its financial advisors and outside legal counsel, taking into account all financial, regulatory and other relevant terms and conditions of such proposal into account, considers it to be more favourable to the shareholders of Beerenberg than the Offer, and the Offeror has not matched the superior offer within five business days. The conditions for closing of the Offer have been satisfied or waived by the Offeror, unless such date has been extended by the Offeror to a later date (not to exceed 2 May 2025) based on the principles to be set out in the offer document or otherwise agreed between the Offeror and the Company (in which event such later date will apply). In such event, the Offer Price shall be increased by an amount equal to 4% p.a. interest rate calculated from and including the Drop-dead Date until the date immediately preceding the date of completion of the Offer. Following completion of the Offer, and subject to the Offeror reaching a 90% shareholding in Beerenberg, the Offeror intends to carry out a compulsory acquisition (squeeze-out) of remaining Shares not held by the Offeror and delist Beerenberg from Euronext Growth Oslo. The Offer will be conditional upon the following conditions for completion, each of which may be waived, in whole or in part, by the Offeror: 1. the Offeror shall receive acceptances of the Offer which will lead to the Offeror holding at least 90% of the shares in the Company on a fully diluted basis; 2. relevant regulatory approvals, permits, consents and clearances have been obtained and any applicable waiting periods have expired or lapsed, including from the Norwegian Competition Authority under applicable merger control rules as well as clearance under merger control rules in any other relevant jurisdictions and any other regulatory approvals, e.g. under rules concerning foreign direct investments or foreign subsidies, all as deemed required by the Offeror to close the Offer, without conditions and otherwise to the satisfaction of the Offeror; 3. the issuance of a unanimous recommendation of the Offer by the Board in agreed form which shall not have been amended, modified or withdrawn without the Offeror's written consent; 4. the Company shall in all material respects have conducted its business in the ordinary course between the date of the Transaction Agreement (as defined below) and until settlement of the Offer, except as provided for under the Transaction Agreement, and Beerenberg shall not have entered into any agreement for, or carried out any transaction that constitutes or may constitute a competing offer from third parties; 5. no court or other governmental, regulatory authority of competent jurisdiction or other third party shall have taken or threatened to take any legal action in relation to the Offer or the closing thereof. The Board of Directors of Beerenberg (the "Board") has unanimously decided to recommend the shareholders of the Company to accept the Offer and other customary closing conditions. The Offer will not contain any conditions as to financing or due diligence. The transaction is expected to close in the end of 2024. BNP Paribas is acting as exclusive financial advisor and Advokatfirmaet Wiersholm AS is acting as legal advisor to Altrad. SpareBank 1 Markets AS is acting as financial advisor and provided fairness opinion as well and Wikborg Rein Advokatfirma AS is acting as legal advisor to Beerenberg.
Valuation Update With 7 Day Price Move • Aug 14Investor sentiment improves as stock rises 17%After last week's 17% share price gain to kr38.50, the stock trades at a forward P/E ratio of 7x. Average forward P/E is 8x in the Energy Services industry in Norway.
분석 기사 • Jul 16Is Beerenberg (OB:BBERG) Using Too Much Debt?The external fund manager backed by Berkshire Hathaway's Charlie Munger, Li Lu, makes no bones about it when he says...
Valuation Update With 7 Day Price Move • Jul 10Investor sentiment improves as stock rises 15%After last week's 15% share price gain to kr30.20, the stock trades at a forward P/E ratio of 6x. Average forward P/E is 9x in the Energy Services industry in Norway.
Major Estimate Revision • May 22Consensus EPS estimates increase by 15%The consensus outlook for earnings per share (EPS) in fiscal year 2024 has improved. 2024 revenue forecast increased from kr2.69b to kr2.78b. EPS estimate increased from kr3.93 to kr4.54 per share. Net income forecast to grow 229% next year vs 81% growth forecast for Energy Services industry in Norway. Consensus price target of kr35.00 unchanged from last update. Share price was steady at kr28.80 over the past week.
New Risk • May 16New major risk - Financial positionThe company's interest payments are not well covered by earnings. Net interest cover: 2.0x 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. Currently, the following risks have been identified for the company: Major Risk Interest payments are not well covered by earnings (2.0x net interest cover). Minor Risks Dividend is not well covered by earnings (245% payout ratio). Large one-off items impacting financial results. Market cap is less than US$100m (kr717.4m market cap, or US$67.1m).
분석 기사 • May 03Beerenberg's (OB:BBERG) Soft Earnings Are Actually Better Than They AppearShareholders appeared unconcerned with Beerenberg AS' ( OB:BBERG ) lackluster earnings report last week. We did some...
Reported Earnings • Apr 28Full year 2023 earnings releasedFull year 2023 results: EPS: kr0.69. Revenue: kr2.34b (up 5.5% from FY 2022). Net income: kr17.1m (down 14% from FY 2022). Profit margin: 0.7% (down from 0.9% in FY 2022). Revenue is forecast to grow 5.8% p.a. on average during the next 3 years, compared to a 5.0% growth forecast for the Energy Services industry in Norway.
분석 기사 • Mar 31These 4 Measures Indicate That Beerenberg (OB:BBERG) Is Using Debt Reasonably WellThe external fund manager backed by Berkshire Hathaway's Charlie Munger, Li Lu, makes no bones about it when he says...
Reported Earnings • Feb 23Full year 2023 earnings releasedFull year 2023 results: EPS: kr0.70. Revenue: kr2.34b (up 5.5% from FY 2022). Net income: kr17.1m (down 14% from FY 2022). Profit margin: 0.7% (down from 0.9% in FY 2022). The decrease in margin was driven by higher expenses. Revenue is forecast to grow 5.0% p.a. on average during the next 3 years, compared to a 8.1% growth forecast for the Energy Services industry in Norway.
공시 • Jan 28Beerenberg AS, Annual General Meeting, May 30, 2024Beerenberg AS, Annual General Meeting, May 30, 2024.
공시 • Dec 23Beerenberg AS to Report Q4, 2023 Results on Feb 22, 2024Beerenberg AS announced that they will report Q4, 2023 results on Feb 22, 2024
공시 • Dec 22+ 4 more updatesBeerenberg AS to Report Q4, 2024 Results on Feb 21, 2025Beerenberg AS announced that they will report Q4, 2024 results on Feb 21, 2025
Reported Earnings • Nov 24Third quarter 2023 earnings releasedThird quarter 2023 results: kr0.76 loss per share. Revenue: kr578.9m (up 7.0% from 3Q 2022). Net loss: kr8.10m (down 235% from profit in 3Q 2022).
Board Change • Oct 05No 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. 4 non-independent directors. Chairman of the Board Geir Aarstad was the last director to join the board, commencing their role in 2021. The company's lack of independent directors is a risk according to the Simply Wall St Risk Model.