Market Price

65.06 

-1.02 -1.5%

as of Apr 11 '21

52 Week Range:

43.18 68.46


Stock Analyzer Tutorials

S2O Stock Analyzer - General Info

General Info


type: video (mp4); length: 3:30

Demonstrates how to use Stock Analyzer, shows how to analyze a stock and explains in detail "General Info" section of the Stock Analyzer result page.

S2O Stock Analyzer - Financial Statements

Financial Statements


type: video (mp4); length: 5:10

Explains information presented in the Financial Statements section of the S2O Stock Analyzer: financial statements charts, absolute values and growth rates.

S2O Stock Analyzer - Growth Grade and Financial Ratios

Growth Grade and Financial Ratios


type: video (mp4); length: 5:09

Demonstrates how to use Growth Grade & Financial Ratios section; shows the difference between historical and year-over-year Growth Grade on the real life example.

S2O Stock Analyzer - Value Price

Value Price


type: video (mp4); length: 6:03

Demonstrates how to use Value Price (intrinsic value) and the Graham Number, MOS (margin of safety) and IRT - Investment Recovery Time; explains 3 different projection models used to compute value price - pessimistic, moderate and optimistic.

S2O Stock Analyzer - Price Charts

Price Charts


type: video (mp4); length: 8:34

Demonstrates basic rules of how to read a candlestick chart, long and short term moving averages, stochastic, MACD and relative strength (RS) charts. Explains how bull or bear market condition is computed.

General Info

P/F Bakkafrost, together with its subsidiaries, produces and sells salmon products under the Bakkafrost and Havsbrún brands in North America, Western Europe, Eastern Europe, Asia, and internationally. The company operates through four segments: Farming FO; Farming SCT; Value Added Products; and Fishmeal, Oil and Fish Feed. It is involved in the breeding and on-growing of salmon; harvesting, sale, and distribution of salmon; and production of skinless and boneless portions of salmon. The company also produces and sells fishmeal, fish oil, and fish feed. The company was founded in 1968 and is headquartered in Glyvrar, Denmark.

Financial Statements

The charts below show selected Annual and Quarterly Financial Data.

The purpose of these charts is to discover long and short term change dynamics. When numbers are growing year after year in the annual statements chart, the business become stronger and stronger and this is a good sign.

Quarterly Data Chart can be used to do a short term analysis. It makes sense to pay attention to the quarterly dynamics and do not wait for the next yearly statement. We should be alerted if we see that quarterly numbers are going down.

You can check "Annual Financial Statements" and "Quarterly Financial Statements" sections for exact numbers and growth rates.

Annual Statements

On a charts below the Line shows absolute values and the Bar chart shows Year-Over-Year Growth Rate for selected financial statement item. A consistent GROWTH is generally considered necessary to fund future growth from within a business.
NOTE: Growth Rate is not provided if either the latest period or the year-ago period contains a net loss. (source: WSJ Digest of Earnings)
TIP! move your mouse pointer over bar or a circle on any chart below to see details.

Financial Statements

Income Statement



 

Cash Flow Statement



 

Balance Sheet



 

Liquidity Ratios

Current Ratio


 

Current Ratio measures the ability to meet short term obligations. Generally accepted standard is 2 (current assets should be 2 times or 200% of current liabilities).

Quick Ratio


 

Measures immediate liquidity or the cash available to cover immediate liabilities. A safe margin would be at least 1 (100%).

Financial Leverage


 

Defined as total assets divided by total shareholders' equity. The higher the ratio, the more debt a company uses in its capital structure.

Profitability Ratios

ROA


 

Return on Assets (ROA) measures the income (profit) that is generated by the use of the assets of the business.

ROE


 

Return on Equity (ROE) is a measure of profitability that calculates how many dollars of profit a company generates with each dollar of shareholders equity. ROE is sometimes called "return on net worth."

ROIC


 

The Return on Invested Capital (ROIC) measure gives a sense of how well a company is using its money to generate returns. Some investors use this figure as a final evaluation to determine whether or not to invest in a company.

Annual Statements

Item Name Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Dec '19 Dec '20
Equity (BVPS) 6.23
8.29
10.10
11.22
13.66
19.94
growth rate 33.1% 21.8% 11.1% 21.8% 46.0%
Earnings BIT 677.53
893.14
922.00
1,648.33
631.80
1,175.74
1,006.28
685.93
growth rate 31.8% 3.2% 78.8% -61.7% 86.1% -14.4% -31.8%
Avg.PE 11.18
8.02
23.64
15.86
16.94
16.94
growth rate -28.3% 194.8% -32.9% 6.8% 0.0%
ROA 28.77
18.67
11.55
20.74
19.68
21.95
28.67
9.67
17.53
8.57
3.52
growth rate -35.1% -38.1% 79.6% -5.1% 11.5% 30.6% -66.3% 81.3% -51.1% -58.9%
ROE 40.23
33.74
24.58
40.24
34.71
34.89
43.69
14.25
24.93
13.06
5.43
growth rate -16.1% -27.2% 63.7% -13.7% 0.5% 25.2% -67.4% 75.0% -47.6% -58.4%
ROIC 35.36
24.62
14.95
26.80
26.06
29.09
36.71
12.47
21.47
10.38
4.38
growth rate -30.4% -39.3% 79.3% -2.8% 11.6% 26.2% -66.0% 72.2% -51.7% -57.8%
Cur. Ratio 5.32
4.25
4.32
4.75
5.51
4.74
7.22
2.30
6.35
4.79
5.17
growth rate -20.1% 1.7% 10.0% 16.0% -14.0% 52.3% -68.1% 176.1% -24.6% 7.9%
Quick Ratio 1.24
0.75
1.08
1.41
1.77
0.90
1.34
0.62
1.57
2.12
1.31
growth rate -39.5% 44.0% 30.6% 25.5% -49.2% 48.9% -53.7% 153.2% 35.0% -38.2%
Leverage 1.31
2.24
2.04
1.87
1.68
1.52
1.53
1.42
1.42
1.57
1.51
growth rate 71.0% -8.9% -8.3% -10.2% -9.5% 0.7% -7.2% 0.0% 10.6% -3.8%
Balance Sheet Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Dec '19 Dec '20
Acct.Receivable 364.01
238.68
294.31
340.76
330.70
292.28
671.51
623.65
growth rate -34.4% 23.3% 15.8% -3.0% -11.6% 129.8% -7.1%
Acct.Payable 140.10
127.72
195.22
138.87
189.55
204.50
584.44
563.86
growth rate -8.8% 52.9% -28.9% 36.5% 7.9% 185.8% -3.5%
Cur.Assets 1,784.05
2,000.30
1,963.33
2,850.90
2,131.71
2,406.49
4,431.30
3,983.64
growth rate 12.1% -1.9% 45.2% -25.2% 12.9% 84.1% -10.1%
Total Assets 3,112.23
3,462.93
3,920.39
5,418.12
5,155.52
5,802.52
13,101.41
13,208.32
growth rate 11.3% 13.2% 38.2% -4.9% 12.6% 125.8% 0.8%
Cash 182.08
405.11
101.85
235.00
309.55
316.89
1,309.55
466.94
growth rate 122.5% -74.9% 130.7% 31.7% 2.4% 313.2% -64.3%
Inventory 1,201.39
1,280.92
1,482.24
2,214.04
1,402.51
1,797.31
2,450.24
2,893.06
growth rate 6.6% 15.7% 49.4% -36.7% 28.2% 36.3% 18.1%
Cur.Liabilities 375.98
362.95
414.00
394.78
926.94
379.01
924.95
770.21
growth rate -3.5% 14.1% -4.6% 134.8% -59.1% 144.0% -16.7%
Liabilities 1,446.95
1,399.28
1,339.90
1,869.08
1,529.09
1,725.49
4,604.53
4,478.84
growth rate -3.3% -4.2% 39.5% -18.2% 12.8% 166.9% -2.7%
LT Debt 757.00
612.30
576.64
928.60
146.70
812.05
2,327.23
2,220.93
growth rate -19.1% -5.8% 61.0% -84.2% 453.6% 186.6% -4.6%
Equity 1,665.28
2,063.65
2,580.48
3,549.04
3,626.43
4,077.03
8,329.26
8,729.49
growth rate 23.9% 25.0% 37.5% 2.2% 12.4% 104.3% 4.8%
Common Shares 48.00
49.00
49.00
49.00
49.00
49.00
49.00
49.00
49.00
52.00
59.00
growth rate 2.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 6.1% 13.5%
Cash Flow Statement Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Dec '19 Dec '20
Capital Expenditures 199.82
237.26
607.63
686.61
638.50
526.01
702.17
836.38
growth rate 18.7% 156.1% 13.0% -7.0% -17.6% 33.5% 19.1%
Cash Dividends 97.72
218.16
290.98
400.62
422.80
510.68
401.51
growth rate 123.3% 33.4% 37.7% 5.5% 20.8% -21.4%
Cash From OA 517.53
877.24
767.84
849.60
1,458.16
912.94
1,036.41
473.97
growth rate 69.5% -12.5% 10.7% 71.6% -37.4% 13.5% -54.3%
FCF per Share 1.27
0.21
1.62
1.90
1.44
-0.69
growth rate -83.5% 671.4% 17.3% -24.2% -100.0%
Sale Purchase of Stock 3.44
3.44
6.09
3.71
2.88
growth rate 0.0% 77.3% -39.1% -22.3%
FCF 127.00
312.00
168.00
318.00
640.00
160.00
163.00
820.00
387.00
334.00
-362.00
growth rate 145.7% -46.2% 89.3% 101.3% -75.0% 1.9% 403.1% -52.8% -13.7% -100.0%
Income Statement Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Dec '19 Dec '20
Sales 2,491.08
2,683.32
2,850.36
3,202.69
3,770.05
3,177.42
4,511.11
4,651.89
growth rate 7.7% 6.2% 12.4% 17.7% -15.7% 42.0% 3.1%
Op.Income 677.53
893.14
922.00
1,648.33
631.80
1,175.74
1,006.28
685.93
growth rate 31.8% 3.2% 78.8% -61.7% 86.1% -14.4% -31.8%
IBT 727.35
899.19
924.47
1,632.61
623.88
1,172.07
981.92
625.98
growth rate 23.6% 2.8% 76.6% -61.8% 87.9% -16.2% -36.3%
Net Income 589.22
647.11
810.18
1,338.89
511.40
960.29
810.27
462.85
growth rate 9.8% 25.2% 65.3% -61.8% 87.8% -15.6% -42.9%
EPS 5.40
6.65
5.75
12.05
13.32
16.67
27.52
10.50
19.74
15.53
7.83
growth rate 23.2% -13.5% 109.6% 10.5% 25.2% 65.1% -61.9% 88.0% -21.3% -49.6%
Gross Profit 1,526.98
1,738.82
1,906.79
2,792.42
1,879.75
2,347.98
2,775.08
2,651.62
growth rate 13.9% 9.7% 46.5% -32.7% 24.9% 18.2% -4.5%

Quarterly Statements

Item Name Dec '19 Mar '20 Jun '20 Sep '20 Dec '20
Earnings BIT 298.54
-181.76
585.91
217.74
64.04
growth rate -100.0% 100.0% -62.8% -70.6%
Balance Sheet Dec '19 Mar '20 Jun '20 Sep '20 Dec '20
Acct.Receivable 671.51
652.15
574.60
582.49
623.65
growth rate -2.9% -11.9% 1.4% 7.1%
Acct.Payable 584.44
766.23
715.95
704.35
563.86
growth rate 31.1% -6.6% -1.6% -20.0%
Cur.Assets 4,431.30
3,469.40
3,653.11
3,788.26
3,983.64
growth rate -21.7% 5.3% 3.7% 5.2%
Total Assets 13,101.41
12,259.66
12,513.51
12,821.07
13,208.32
growth rate -6.4% 2.1% 2.5% 3.0%
Cash 1,309.55
801.08
454.39
445.93
466.94
growth rate -38.8% -43.3% -1.9% 4.7%
Inventory 2,450.24
2,016.17
2,624.12
2,759.84
2,893.06
growth rate -17.7% 30.2% 5.2% 4.8%
Cur.Liabilities 924.95
980.44
929.13
851.76
770.21
growth rate 6.0% -5.2% -8.3% -9.6%
Liabilities 4,604.53
4,130.16
3,932.08
4,059.58
4,478.84
growth rate -10.3% -4.8% 3.2% 10.3%
LT Debt 2,328.23
1,789.54
1,570.51
1,702.58
2,220.93
growth rate -23.1% -12.2% 8.4% 30.5%
Equity 8,329.26
8,129.50
8,581.43
8,761.49
8,729.49
growth rate -2.4% 5.6% 2.1% -0.4%
Common Shares 59.14
59.14
59.14
59.14
59.14
growth rate 0.0% 0.0% 0.0% 0.0%
Cash Flow Statement Dec '19 Mar '20 Jun '20 Sep '20 Dec '20
Capital Expenditures 262.57
101.26
198.54
175.30
361.29
growth rate -61.4% 96.1% -11.7% 106.1%
Cash Dividends
growth rate
Cash From OA -146.08
365.25
111.40
104.55
-107.23
growth rate 100.0% -69.5% -6.2% -100.0%
Sale Purchase of Stock
growth rate
FCF -408.65
263.99
-87.14
-70.75
-468.51
growth rate 100.0% -100.0% 0.0% 0.0%
Income Statement Dec '19 Mar '20 Jun '20 Sep '20 Dec '20
Sales 1,604.84
1,255.23
1,134.22
1,123.15
1,139.30
growth rate -21.8% -9.6% -1.0% 1.4%
Op.Income 298.54
-181.76
585.91
217.74
64.04
growth rate -100.0% 100.0% -62.8% -70.6%
IBT 270.77
-181.05
571.29
195.19
40.55
growth rate -100.0% 100.0% -65.8% -79.2%
Net Income 227.89
-147.98
471.68
176.82
-37.68
growth rate -100.0% 100.0% -62.5% -100.0%
Gross Profit 855.70
372.57
1,133.34
695.96
449.76
growth rate -56.5% 204.2% -38.6% -35.4%

Growth Grade & Financial Ratios

All financial ratios below are calculated based on latest annual statements available and present the most up to date snapshot of a company finances.

Growth Grade

Historical Growth Grade:

F (9.60)

YOY Growth Grade:

D (40.75)

Click on buttons above for detailed yearly growth rates.

Market Ratios

Profitability Ratios

Liquidity Ratios

Efficiency Ratios

Value Price

PE and EPS

Historical Current Forward
PE 54.00 52.51
EPS / Growth 1.24

Value Price & Investment Recovery Time

Read more about Stock2Own value price in Stock Market: Fundamental Analysis.

Equity Growth Rate: 27.4%

Estimates Pessimistic Moderate Optimistic My Numbers
Rate of Return 15.0%
MOS Price % 50 %
Future EPS Growth 27.4% 27.4% 27.4%
Future PE 0.01 36.28 36.28
Future EPS 13.97 13.97 13.97
Value Price
MOS %
0.03
-99.9%
125.24
92.5%
125.24
92.5%
MOS Price 0.02 62.62 62.62
IRT 10.33 10.33 10.33

Graham Number:

NOTE: The Graham Number applies only to certain types of stocks in combination with a number of other criteria.

Read more about Graham Number in Stock Market: Fundamental Analysis.

Price Chart

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE and will take only a minute.

Risk / Reward Ratios

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE and will take only a minute.