Press the button and be introduced to a new random company!

Introduce me >

Social media

facebook   Follow us on Twitter

Dome Energy

USDm 2018 2019e 2020e
Sales 11 9 13
Sales growth (%) 13,3 -19,3 46,9
EBITDA -2 3 8
EBITDA margin (%) -15,7 36,2 59,9
EBIT adj -17 2 5
EBIT adj margin (%) -149,1 19,3 39,1
Pretax profit -18 -1 2
EPS rep -0,1 -0,12 0,26
EPS growth (%) -241,1 -27,6 309,3
EPS adj -0,1 -0,12 0,26
DPS 0 0 0
EV/EBITDA (x) -293,9 11,9 5,2
EV/EBIT adj (x) -30,9 22,3 7,9
P/E (x) -27 -10 4,8
P/E adj (x) -27 -10 4,8
EV/sales (x) 46,1 4,3 3,1
FCF yield (%) -0,5 -18 -25,9
Dividend yield (%) 0 0 0
Net IB debt/EBITDA -16,6 9,1 4,1
USDm 2018 2019e 2020e
Sales 11 9 13
COGS -13 -6 -5
Gross profit -2 3 8
Other operating items 0 0 0
EBITDA -2 3 8
Depreciation on tangibles -15 -2 -3
Depreciation on intangibles 0 0 0
EBITA -17 2 5
Goodwill impairment charges 0 0 0
Other impairment and amortisation 0 0 0
EBIT -17 2 5
Other financial items 0 0 0
Net financial items -1 -2 -3
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit -18 -1 2
Tax 0 0 -1
Net profit -18 -1 2
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders -18 -1 2
EPS -0,1 -0,12 0,26
EPS Adj -0,1 -0,12 0,26
Total extraordinary items after tax 0 0 0
Tax rate (%) 1,8 36,3 -21
Gross margin (%) -15,7 36,2 59,9
EBITDA margin (%) -15,7 36,2 59,9
EBITA margin (%) -149,1 19,3 39,1
EBIT margin (%) -149,1 19,3 39,1
Pretax margin (%) -158,5 -7,3 18
Net margin (%) -161,3 -10 14,3
Growth rates Y/Y 2018 2019 2020
Sales growth (%) 13,3 -19,3 46,9
EBITDA growth (%) -357,4 286,4 142,6
EBIT growth (%) -188,7 110,4 198,1
Net profit growth (%) -213,3 95 309,3
EPS growth (%) -241,1 -27,6 309,3
Profitability 2018 2019 2020
ROE (%) -205,2 -25,2 46,1
ROE Adj (%) -205,2 -25,2 46,1
ROCE (%) -39,1 5,2 15,7
ROCE Adj(%) -39,1 5,2 15,7
ROIC (%) -36,4 6,5 10,5
ROIC Adj (%) -36,4 6,5 10,5
Adj earnings numbers 2018 2019 2020
EBITDA Adj -2 3 8
EBITDA Adj margin (%) -15,7 36,2 59,9
EBITA Adj -17 2 5
EBITA Adj margin (%) -149,1 19,3 39,1
EBIT Adj -17 2 5
EBIT Adj margin (%) -149,1 19,3 39,1
Pretax profit Adj -18 -1 2
Net profit Adj -18 -1 2
Net profit to shareholders Adj -18 -1 2
Net Adj margin (%) -161,3 -10 14,3
USDm 2018 2019e 2020e
EBITDA -2 3 8
Net financial items -1 -2 -3
Paid tax 0 0 0
Non-cash items 3 -1 0
Cash flow before change in WC -1 0 5
Change in WC 2 1 0
Operating cash flow 1 0 5
CAPEX tangible fixed assets -3 -4 -7
CAPEX intangible fixed assets 0 0 0
Acquisitions and disposals 0 2 0
Free cash flow -2 -2 -2
Dividend paid 0 0 0
Share issues and buybacks 0 0 0
Other non cash items 13 1 0
Decrease in net IB debt 8 -1 -2
Balance Sheet (USDm) 2018 2019 2020
Goodwill 1 1 1
Indefinite intangible assets 0 0 0
Definite intangible assets 0 0 0
Tangible fixed assets 41 42 47
Other fixed assets 0 0 0
Fixed assets 42 43 48
Inventories 0 0 0
Receivables 2 1 1
Other current assets 0 0 0
Cash and liquid assets 1 -1 -3
Total assets 46 43 46
Shareholders equity 4 3 5
Minority 0 0 0
Total equity 4 3 5
Long-term debt 0 4 4
Pension debt 0 0 0
Convertible debt 0 0 0
Deferred tax 0 0 1
Other long-term liabilities 4 4 4
Short-term debt 30 25 25
Accounts payable 8 8 8
Other current liabilities 0 0 0
Total liabilities and equity 0 62 46
Net IB debt 29 30 32
Net IB debt excl. pension debt 29 30 32
Capital invested 37 37 41
Working capital -6 -6 -6
EV breakdown 2018 2019 2020
Market cap. diluted (m) 486 9 9
Net IB debt Adj 29 30 32
Market value of minority 0 0 0
Reversal of shares and participations 0 0 0
Reversal of conv. debt assumed equity 0 0 0
EV 515 39 41
Capital efficiency (%) 2018 2019 2020
Total assets turnover (%) 20,7 20,3 29,7
Capital invested turnover (%) 24 24,6 34,1
Capital employed turnover (%) 26,2 27,2 40,2
Inventories / sales (%) 0 0 0
Customer advances / sales (%) 0 0 0
Payables / sales (%) 59,4 86,4 58,3
Working capital / sales (%) -40,6 -66,1 -47,8
Financial risk and debt service 2018 2019 2020
Net debt / equity (%) 726,8 945,8 637,7
Net debt / market cap (%) 5,2 331,2 357,1
Equity ratio (%) 8,8 7,3 11
Net IB debt adj. / equity (%) 726,8 945,8 637,7
Current ratio (%) 8,7 1,4 -5,7
EBITDA / net interest (%) -167 136,2 284,3
Net IB debt / EBITDA (%) -1663,4 912 405,4
Interest cover (%) -1586,6 72,4 185,7
USDm 2018 2019e 2020e
Shares outstanding adj. 188 7 7
Fully diluted shares Adj 188 7 7
EPS -0,1 -0,12 0,26
Dividend per share Adj 0 0 0
EPS Adj -0,1 -0,12 0,26
BVPS 0,02 0,43 0,68
BVPS Adj 0,02 0,29 0,55
Net IB debt / share 0,2 4 4,4
Share price 2,96 1,22 1,22
Market cap. (m) 557 9 9
Valuation 2018 2019 2020
P/E -27 -10 4,8
EV/sales 46,1 4,3 3,11
EV/EBITDA -293,9 11,9 5,2
EV/EBITA -30,9 22,3 7,9
EV/EBIT -30,9 22,3 7,9
Dividend yield (%) 0 0 0
FCF yield (%) -0,5 -18 -25,9
P/BVPS 121,15 2,86 1,79
P/BVPS Adj 163,82 4,15 2,22
P/E Adj -27 -10 4,8
EV/EBITDA Adj -293,9 11,9 5,2
EV/EBITA Adj -30,9 22,3 7,9
EV/EBIT Adj -30,9 22,3 7,9
EV/cap. employed 15,1 1,2 1,2
Investment ratios 2018 2019 2020
Capex / sales 31,2 44 56,4
Capex / depreciation 23,4 258,9 271,5
Capex tangibles / tangible fixed assets 8,4 9,5 16
Capex intangibles / definite intangibles N/A N/A N/A
Depreciation on intangibles / definite intangibles N/A N/A N/A
Depreciation on tangibles / tangibles 36,1 3,7 5,9

Key Figure Counter

It is not always easy to generate comparative valuations. Therefore, in order to make it easier for you as an investor, we have created this key figure calculator. Enter share price in the field below and then select the year in which you want to retrieve the financial data.

Update

P/E

Learn more

A common valuation multiple, the share price is divided by earnings per share.

P/E ratio stands for Price and Earnings. By dividing a company's market cap to its earnings, investors get a key ratio which they are able to compare between different companies. The ratio can either be calculated on historical or forward-looking numbers. 

It is important to notice that earnings are calculated after taxes, which mean that they can vary between companies due to different accounting standards.

4,7

EV/EBIT

Learn more

EV stands for Enterprise Value and is calculated as a company's markets cap in addition to its net debt. The net debt itself is computed through the company's interest-bearing debt minus total cash and cash equivalents. 

EBIT is the Earnings Before Interest and Taxes which is the operating income. This result, in comparison to the P/E ratio, is not affected by any financial items.

(
)
8,1

EV/Sales

Learn more

EV stands for Enterprise Value and is calculated as a company's market cap adjusted for its net debt. The net debt itself is computed through the company's interest-bearing debt minus total cash and cash equivalents. S is the company's total sales.

(
)
3,1

P/BVPS

Learn more

P/B stands for Price to Book, which is used to compare a share's market cap to its book value. A P/B ratio that is below one is considered to be valued below its assets.

Companies with high return on equity are usually associated with high P/B ratios, and vice versa. 

 

(
)
1,7