NYSE: OPRA - Opera Limited

Yield per half year: +23.81%
Dividend yield: +5.48%
Sector: Technology

Reporting Opera Limited

Capitalization

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Капитализация, млрд $
0.9961 1.06 1.51 0.7669 0.6548 1.13 1.28 1.02 1.29
Выручка, млрд $
0.1073 0.1289 0.1723 0.3349 0.1653 0.251 0.331 0.3968 0.3972 0.2958 3.45
Чистая прибыль, млрд $
-0.0158 0.0061 0.0352 0.0579 0.0343 -0.015 0.015 0.1533 0.1533 0.0491 21.50
EV, млрд $
0.4283 0.9838 0.8422 0.7097 0.6152 2.3 1.13 1.09 18.51
EBIT, млрд $
-0.0034 0.0129 0.0453 0.1202 0.0225 -0.0018 0.0668 0.1608 0.063 0.0737 5.99
EBITDA, млрд $
0.0243 0.0549 0.1391 0.0429 -0.0083 0.0807 0.174 0.0761 0.0857 4.58
Баланс стоимость, млрд $
0.5682 0.0054 0.7755 0.9122 1.05 1.04 0.8882 0.9199 0.9199 0.9621 0.17
FCF, млрд $
-0.0016 0.0046 0.0271 -0.0544 0.082 0.0207 0.0467 0.0764 0.0791 0.0343 -207.03
Операционный денежный поток, млрд $
0.0013 0.0117 0.0338 -0.0413 0.0933 0.0266 0.0567 0.0828 0.0855 0.0436 -214.93
Операционная прибыль, млрд $
-0.0134 0.0135 0.0453 0.1202 0.0225 -0.0018 0.0668 0.063 0.063 0.0541 -12.12
Операционные расходы, млрд $
0.1107 0.1154 0.1137 0.1853 0.1576 0.2391 0.2311 0.1449 0.1449 0.1916 -4.80
CAPEX, млрд $
0.0029 0.007 0.0067 0.013 0.0113 0.0059 0.01 0.0064 0.0064 0.0093 -13.21


Balance sheet

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Наличность, млрд $
0.0324 0.033 0.1776 0.1395 0.1342 0.1029 0.0524 0.0939 0.0939 0.1046 -7.61
Short Term Investments $
0.0082 0.0025 0.0013 0.0437 0.000856 0.0781 0.0663 0.0022 0.0663 0.0382 -45.00
Long term investments $
0.0029 0.0074 0.0371 0.0777 0.3611 0.319 0.0026 0.2563 0.2033 26.96
Total Receivables $
0.0428 0.0389 0.0446 0.2016 0.0434 0.0624 0.1315 0.1099 0.1099 0.1098 -11.43
Total Current Assets $
0.079 0.0743 0.2381 0.4183 0.1875 0.2526 0.3402 0.2085 0.2085 0.2814 -13.00
Чистые активы, млрд $
0.0118 0.5835 0.2381 0.4183 0.1875 0.2526 0.0146 0.3378 0.3402 0.2422 -4.18
Активы, млрд $
0.6405 0.6363 0.8253 1.06 1.11 1.12 0.9647 1.01 1.01 1.05 -0.96
Short Term Debt $
0.0103 0.0021 0.0025 0.0478 0.0054 0.0114 0.0031 0.0038 0.0038 0.0143 -39.73
Long Term Debt $
0.0017 0.0038 0.0023 0.0092 0.0036 0.0021 0.0047 0.0045 0.0047 0.0048 -13.33
Задолженность, млрд $
0.0723 0.0528 0.0498 0.1484 0.0609 0.0802 0.0765 0.0911 0.0911 0.0914 -9.30
Чистый долг, млрд $
-0.0203 -0.0269 -0.1729 -0.0825 -0.1252 -0.0894 -0.0446 -0.0833 -0.0833 -0.0850 0.19
Долг, млрд $
0.012 0.0038 0.0048 0.057 0.009 0.0135 0.0078 0.0105 0.0105 0.0196 -28.70
Interest income $
0.0053 0.0001 0.0014 0.002 0.0136 0.000123 0.0215 0.0082 0.0091 32.60
Расходы на обслуживание долга $
0.000238 0.000184 0.0015 0.000516 0.0069 0.0397 0.000646 0.000369 0.0099 -15.51
Чист. проц. доходы, млрд $
0.0001 0.0014 0.002 0.0136 0.000123 0.0215 0.0082 0.0082 0.0091 32.60
Goodwill $
0.4216 0.4216 0.4216 0.4216 0.425 0.4296 0.4294 0.4299 0.4271 0.39
Амортизация, млрд $
0.0166 0.0127 0.0189 0.0204 -0.0065 0.0139 0.0132 0.0132 0.0120 -6.93
Себестоимость, млрд $
0.0011 0.0013 0.0133 0.074 0.0121 0.0137 0.0546 0.1894 0.1894 0.0688 20.68
Товарно материальные запасы $
0.0038 0.0024 0.0146 0.0078 0.0091 0.0092 0.09 0 0 0.0261 43.87


Share

IFRS
Reporting Annual Quarterly
2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 0.0553 0.3369 0.5055 0.289 -0.13 0.1363 0.843 1.69 0.3288 10.77
Цена акции ао 6.09 9.31 12.82 7.06 4.71 13.23 18.94 18.15 18.15 12.42 20.79
Число акций ао, млн 109 104 112 118 115 110.33 181.84 90.92 127.43 10.18
FCF/акцию 0.0422 0.2595 -0.4746 0.6909 0.1795 0.4231 0.4199 0.8695 0.2478 -197.58


Efficiency

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % -2.78 1.05 5.17 6.86 3.5 -1.43 1.56 16.96 16.67 41.65 5.49 19.85
ROA, % -2.47 0.9499 4.81 6.14 3.16 -1.34 1.44 15.52 15.16 10.08 4.98 20.38
ROIC, % 10.25 -0.2555 4.26 10.88 4.75 -25.37
ROS, % 4.7 20.41 17.29 20.76 -5.96 4.54 38.64 38.59 38.59 38.59 17.80 22.88 -245.29
ROCE, % -0.5936 2.2 5.72 12.89 2.12 -0.1718 7.41 17.3 6.85 6.85 36.86 6.70 26.44
Ebit margin, % 35.88 13.67 -11.09 20.17 40.53 15.85 15.85 15.83 3.00
Рентаб EBITDA, % 18.89 31.85 41.54 25.97 -3.3 24.38 43.85 19.17 19.17 23.77 22.01 -5.89
Чистая рентаб, % -14.74 4.7 20.41 17.29 20.76 -5.96 4.54 38.64 38.59 17.70 15.05 17.45
Operation Margin, % 7.94 26.3 35.88 13.63 -0.7188 20.17 15.87 15.85 15.85 15.85 16.82 13.40 -285.65
Доходность FCF, % 2.72 -4.68 8.83 1.83 9.25 7 4.45 -208.39


Coefficients

IFRS
Reporting Annual Quarterly
2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
17.1 18.42 28.2 8.32 43.88 15.54 7.89 45.22 22.87 -3.34
P/BV
0.7752 1.17 0.9242 0.7674 0.7428 2.59 1.32 12.26 1.24 17.23
P/S
3.49 3.18 5.85 3.18 1.99 6 3.05 7.43 4.04 13.54
P/FCF
36.78 -21.35 11.32 54.59 10.81 27.41 16.19 16.19 16.19 686.79 25.04 -21.58
E/P
0.0353 0.0499 0.037 -0.0133 0.0298 0.1358 0.1198 0.1198 0.1198 0.80 0.0784 -255.21
EV/EBIT
8.19 37.27 -25.51 9.22 14.3 17.89 17.89 17.89 6.76 -193.15
EV/EBITDA
-1.1 7.8 7.07 19.62 -85.62 7.62 13.21 14.8 38.68 -7.6200 13.32
EV/S
4.78 3.2 4.86 4.14 1.86 5.79 2.84 2.84 2.84 7.08 3.49 -7.26
EV/FCF
30.39 -19.7 9.79 50.27 13.18 30.11 14.25 14.25 14.25 699.92 24.41 -22.29
Debt/EBITDA
0.2508 0.0868 0.4096 0.2091 1.25 0.0971 0.0606 0.1385 0.1385 0.1385 2.13 0.3369 -35.60
Netdebt/Ebitda
-0.9117 -3.07 -0.5933 -2.92 10.78 -0.5524 -0.4789 -1.09 -1.09 -1.09 1.10 1.51 -163.24
Debt/Ratio
0.0092 0.0057 0.0468 0.0081 0.012 0.0081 0.0104 0.0104 0.0104 0.0104 0.17 0.0103 -2.82
Debt/Equity
0.01 0.0061 0.0544 0.0086 0.013 0.0088 0.0115 0.031 0.031 0.031 2.60 0.0191 18.98
Debt/Net Income
0.9631 0.1345 0.8566 0.2615 -0.9025 0.5211 0.0688 0.0688 0.0688 0.0688 3.14 -0.0350 -159.76
PEG
83.8 83.8 83.80 0.00
Бета
1.14 1.09 1.03 -0.715 2.79 0.4113 0.4113 0.46 0.9213 -17.71
Индекс Альтмана
1.9 1.95 1.24 1.24 -4.48 -2.43 0.1287 0.1287 0.1287 3.99 -1.0825 -36.43


Dividends

IFRS
Reporting Annual Quarterly
2018 2019 2020 2021 2022 2023 2024 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.0407 0.0407 0.0123 0.0231 0.0231 0.0123 0.0280 -10.71
Дивиденд
0.8 0.8 0.8 0.8 0.8000 0.00
Див доход, ао, %
0 0 0 0 0 7.11 4.36 5.48 0.94 5.74 -21.69
Дивиденды / прибыль, %
70.25 0 0 81.63 15.07 15.07 37.85 55.65 -40.14


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual
2018 2019 2020 2021 2022 2023 CAGR 5
Всего задолженность
0.034 0.1286 0.0453 10.04
Персонал, чел
577 630 606 1.65