Institutional Sign In

Go

Nordic Semiconductor

Nordic Semiconductor's net profit rose 85.4% yoy to USD 71.2 mil in 2021

By Helgi Library - August 29, 2022

Nordic Semiconductor made a net profit of USD 71.2 mil with revenues of USD 611 mil in 2021, up by 85.4% and up by 50.7...

Nordic Semiconductor's employees rose 22.4% yoy to 1,197 in 2021

By Helgi Library - August 29, 2022

Nordic Semiconductor employed 1,197 employees in 2021, up 22.4% compared to the previous year. Historically, between 20...

Nordic Semiconductor's price/earnings (P/E) rose 9.65% yoy to 90.0 in 2021

By Helgi Library - August 29, 2022

Nordic Semiconductor stock traded at USD 3.33 per share at the end 2021 translating into a market capitalization of USD 6,514 mil. ...

Profit Statement 2025 2026 2027
Sales USD mil 1,608 2,096 2,575
Gross Profit USD mil 825 1,048 1,287
EBITDA USD mil 406 495 605
EBIT USD mil 355 440 539
Financing Cost USD mil ... ... ...
Pre-Tax Profit USD mil 350 435 534
Net Profit USD mil 274 339 416
Dividends USD mil 81.0 102 125
Balance Sheet 2025 2026 2027
Total Assets USD mil 1,249 1,488 1,780
Non-Current Assets USD mil 123 126 130
Current Assets USD mil 613 728 843
Working Capital USD mil 210 222 234
Shareholders' Equity USD mil 1,135 1,371 1,662
Liabilities USD mil 115 116 118
Total Debt USD mil 19.9 19.9 19.9
Net Debt USD mil -334 -434 -534
Ratios 2025 2026 2027
ROE % 26.3 27.1 27.4
ROCE % 84.2 99.7 117
Gross Margin % 51.3 50.0 50.0
EBITDA Margin % 25.2 23.6 23.5
EBIT Margin % 22.1 21.0 20.9
Net Margin % 17.0 16.2 16.2
Net Debt/EBITDA -0.825 -0.878 -0.883
Net Debt/Equity % -29.5 -31.7 -32.2
Cost of Financing % ... ... ...
Valuation 2025 2026 2027
Market Capitalisation USD mil 3,301 3,301 3,301
Enterprise Value (EV) USD mil 2,967 2,867 2,767
Number Of Shares mil 191 191 191
Share Price USD 1.73 1.73 1.73
EV/EBITDA 7.32 5.79 4.57
EV/Sales 1.85 1.37 1.07
Price/Earnings (P/E) 12.1 9.74 7.94
Price/Book Value (P/BV) 2.91 2.41 1.99
Dividend Yield % 2.45 3.09 3.80

Get all company financials in excel:

Download Sample   $19.99

overview Unit 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027
income statement                                                        
Sales USD mil ... ... ... ... ... ...                     198 236 271 288 405              
Gross Profit USD mil ... ... ... ... ... ...                     93.0 111 135 147 214              
EBIT USD mil ... ... ... ... ... ...                     9.71 10.4 14.0 9.27 45.7              
Net Profit USD mil ... ... ... ... ... ...                     6.42 6.76 8.86 7.33 38.4              
                                                           
ROE % ... ... ... ... ... ... ...                   5.62 5.61 5.11 3.23 12.1              
EBIT Margin % ... ... ... ... ... ...                     4.91 4.43 5.18 3.22 11.3              
Net Margin % ... ... ... ... ... ...                     3.25 2.87 3.27 2.54 9.47              
Employees ... ... ... ... ... ...                     532 601 685 767 978   ... ... ... ... ... ...
balance sheet                                                        
Total Assets USD mil ... ... ... ... ... ...                     175 185 267 318 516              
Non-Current Assets USD mil ... ... ... ... ... ... ...   ...               41.8 48.2 61.7 98.8 114              
Current Assets USD mil ... ... ... ... ... ...                     133 137 205 220 402              
                                                           
Shareholders' Equity USD mil ... ... ... ... ... ...                     116 125 222 232 402              
Liabilities USD mil ... ... ... ... ... ...                     58.4 60.2 45.6 86.2 113              
Non-Current Liabilities USD mil ... ... ... ... ... ...                     20.3 20.3 0.279 20.2 21.5              
Current Liabilities USD mil ... ... ... ... ... ...                     38.1 39.9 45.3 66.0 91.9              
                                                           
Net Debt/EBITDA ... ... ... ... ... ...                     -0.998 -1.57 -3.38 -2.03 -2.81              
Net Debt/Equity % ... ... ... ... ... ...                     -18.2 -29.4 -46.9 -28.7 -53.7              
Cost of Financing % ... ... ... ... ... ... ... ... ... ... ...           3.14 ... ... 6.97 3.04   ... ... ... ... ... ...
cash flow                                                        
Total Cash From Operations USD mil ... ... ... ... ... ...                     -0.059 35.1 30.5 19.7 65.3              
Total Cash From Investing USD mil ... ... ... ... ... ...                     -15.1 -19.4 -30.5 -31.5 -38.0              
Total Cash From Financing USD mil ... ... ... ... ... ...                     7.49 0 66.8 -1.49 124              
Net Change In Cash USD mil ... ... ... ... ... ...                     -8.16 15.6 67.2 -13.2 152              
valuation                                                        
Market Capitalisation USD mil                                 657 830 580 1,112 3,150              
Enterprise Value (EV) USD mil ... ... ... ... ... ...                     636 793 476 1,045 2,934              
Number Of Shares mil                                 163 162 179 176 195              
Share Price USD                                 0.407 0.512 0.333 0.634 1.62              
Price/Earnings (P/E)                                 102 128 66.5 159 82.0              
Price/Cash Earnings (P/CE) ... ... ... ... ... ...                     37.2 61.4 35.5 54.9 62.3              
EV/EBITDA ... ... ... ... ... ...                     30.0 34.0 15.5 31.9 38.2              
Price/Book Value (P/BV) ... ... ... ... ... ...                     5.72 6.63 2.69 4.82 7.83              
Dividend Yield % ... ... ... ... ... ...                     0 0 0 0 0              
income statement Unit 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027
income statement                                                        
Sales USD mil ... ... ... ... ... ...                     198 236 271 288 405              
Cost of Goods & Services USD mil ... ... ... ... ... ...                     105 125 136 142 191              
Gross Profit USD mil ... ... ... ... ... ...                     93.0 111 135 147 214              
Research & Development USD mil ... ... ... ... ... ...                     47.5 62.3 76.6 107 124   ... ... ... ... ... ...
Other Operating Expense USD mil ... ... ... ... ... ... ... ... ...               18.5 25.9 27.6 40.5 53.1   ... ... ... ... ... ...
Staff Cost USD mil ... ... ... ... ... ...                     49.2 60.5 70.0 80.3 101   ... ... ... ... ... ...
Other Operating Cost (Income) USD mil ... ... ... ... ... ...                     0 0 0 0 0   ... ... ... ... ... ...
EBITDA USD mil ... ... ... ... ... ...                     21.2 23.3 30.8 32.8 76.8              
Depreciation USD mil ... ... ... ... ... ...                     11.5 6.73 7.98 13.0 12.2              
EBIT USD mil ... ... ... ... ... ...                     9.71 10.4 14.0 9.27 45.7              
Net Financing Cost USD mil ... ... ... ... ... ... ...                   0.039 0.348 -1.35 -1.08 0.253              
Financing Cost USD mil ... ... ... ... ... ...                     0.157 0.592 0.428 0.834 0.768   ... ... ... ... ... ...
Financing Income USD mil ... ... ... ... ... ...                     0.118 0.244 1.78 1.91 0.515   ... ... ... ... ... ...
FX (Gain) Loss USD mil ... ... ... ... ... ... ...                   1.82 0.644 0.640 0.750 4.03   ... ... ... ... ... ...
(Income) / Loss from Affiliates USD mil ... ... ... ... ... ... ... ... ...               0 0 ... ... ...   ... ... ... ... ... ...
Extraordinary Cost USD mil ... ... ... ... ... ...                     0 0 0 0 0   ... ... ... ... ... ...
Pre-Tax Profit USD mil ... ... ... ... ... ...                     8.76 9.78 15.1 9.71 42.9              
Tax USD mil ... ... ... ... ... ...                     2.33 3.02 6.22 2.38 4.53              
Minorities USD mil ... ... ... ... ... ...                     0 0 0 0 0              
Net Profit USD mil ... ... ... ... ... ...                     6.42 6.76 8.86 7.33 38.4              
Net Profit Avail. to Common USD mil ... ... ... ... ... ...                     6.42 6.76 8.86 7.33 38.4              
Dividends USD mil ... ... ... ... ... ...                     0 0 0 0 0              
growth rates                                                        
Total Revenue Growth % ... ... ... ... ... ... ...                   2.40 19.4 14.9 6.37 40.5              
Operating Cost Growth % ... ... ... ... ... ... ...                   37.3 21.2 19.7 13.6 22.4   ... ... ... ... ... ...
Staff Cost Growth % ... ... ... ... ... ... ...                   49.8 23.0 15.7 14.6 26.1   ... ... ... ... ... ...
EBITDA Growth % ... ... ... ... ... ... ...                   -51.2 10.1 32.0 6.61 134              
EBIT Growth % ... ... ... ... ... ... ...                   -72.2 7.63 34.4 -34.0 393              
Pre-Tax Profit Growth % ... ... ... ... ... ... ...                   -76.3 11.7 54.2 -35.6 342              
Net Profit Growth % ... ... ... ... ... ... ...                   -73.4 5.28 31.0 -17.3 424              
ratios                                                        
ROE % ... ... ... ... ... ... ...                   5.62 5.61 5.11 3.23 12.1              
ROA % ... ... ... ... ... ... ...                   3.86 3.76 3.92 2.50 9.20              
ROCE % ... ... ... ... ... ... ... ... ... ...             5.08 5.19 6.49 4.28 17.5              
Gross Margin % ... ... ... ... ... ...                     47.1 47.2 49.8 50.9 52.8              
EBITDA Margin % ... ... ... ... ... ...                     10.7 9.88 11.4 11.4 18.9              
EBIT Margin % ... ... ... ... ... ...                     4.91 4.43 5.18 3.22 11.3              
Net Margin % ... ... ... ... ... ...                     3.25 2.87 3.27 2.54 9.47              
Payout Ratio % ... ... ... ... ... ...                     0 0 0 0 0              
Cost of Financing % ... ... ... ... ... ... ... ... ... ... ...           3.14 ... ... 6.97 3.04   ... ... ... ... ... ...
Net Debt/EBITDA ... ... ... ... ... ...                     -0.998 -1.57 -3.38 -2.03 -2.81              
balance sheet Unit 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027
balance sheet                                                        
Cash & Cash Equivalents USD mil ... ... ... ... ... ... ... ... ...               21.1 36.7 104 90.6 243              
Receivables USD mil ... ... ... ... ... ...                     54.8 48.6 51.8 64.5 88.0              
Inventories USD mil ... ... ... ... ... ...                     52.0 43.8 42.7 53.1 62.0              
Other ST Assets USD mil ... ... ... ... ... ...                     4.94 7.84 7.16 11.4 9.37              
Current Assets USD mil ... ... ... ... ... ...                     133 137 205 220 402              
Property, Plant & Equipment USD mil ... ... ... ... ... ...                     13.4 12.3 17.6 50.6 53.4              
LT Investments & Receivables USD mil ... ... ... ... ... ... ...   ...               0 0 0 0 0              
Intangible Assets USD mil ... ... ... ... ... ...                     26.4 34.4 42.7 45.4 56.9              
Goodwill USD mil ... ... ... ... ... ... ... ... ...               0 0 0 0 2.39              
Non-Current Assets USD mil ... ... ... ... ... ... ...   ...               41.8 48.2 61.7 98.8 114              
Total Assets USD mil ... ... ... ... ... ...                     175 185 267 318 516              
                                                           
Trade Payables USD mil ... ... ... ... ... ...                     15.3 13.1 10.4 19.7 22.8              
Short-Term Debt USD mil ... ... ... ... ... ...                     0 0 0 4.04 5.52              
Other ST Liabilities USD mil ... ... ... ... ... ...                     17.8 21.0 27.0 35.3 49.8              
Current Liabilities USD mil ... ... ... ... ... ...                     38.1 39.9 45.3 66.0 91.9              
Long-Term Debt USD mil ... ... ... ... ... ...                     0 0 0 19.9 21.0              
Other LT Liabilities USD mil ... ... ... ... ... ...                     20.3 20.3 0.279 0.311 0.448              
Non-Current Liabilities USD mil ... ... ... ... ... ...                     20.3 20.3 0.279 20.2 21.5              
Liabilities USD mil ... ... ... ... ... ...                     58.4 60.2 45.6 86.2 113              
Preferred Equity and Hybrid Capital USD mil ... ... ... ... ... ...                     0 0 0 0 0              
Share Capital USD mil ... ... ... ... ... ...                     14.7 14.7 114 114 236              
Treasury Stock USD mil ... ... ... ... ... ... ...                   0.002 0.002 0.005 0.005 0.003              
Equity Before Minority Interest USD mil ... ... ... ... ... ...                     116 125 222 232 402              
Minority Interest USD mil ... ... ... ... ... ...                     0 0 0 0 0              
Equity USD mil ... ... ... ... ... ...                     116 125 222 232 402              
growth rates                                                        
Total Asset Growth % ... ... ... ... ... ... ...                   10.2 5.97 44.3 19.2 62.0              
Shareholders' Equity Growth % ... ... ... ... ... ... ...                   3.44 7.47 77.3 4.81 73.3              
Net Debt Growth % ... ... ... ... ... ... ...                   9.55 73.6 183 -35.8 224              
Total Debt Growth % ... ... ... ... ... ... ... ... ... ... ... ...       ... -100 ... ... ... 10.8              
ratios                                                        
Total Debt USD mil ... ... ... ... ... ...                     0 0 0 23.9 26.5              
Net Debt USD mil ... ... ... ... ... ...                     -21.1 -36.7 -104 -66.7 -216              
Working Capital USD mil ... ... ... ... ... ...                     91.5 79.3 84.0 97.8 127              
Capital Employed USD mil ... ... ... ... ... ... ...   ...               133 128 146 197 241              
Net Debt/Equity % ... ... ... ... ... ...                     -18.2 -29.4 -46.9 -28.7 -53.7              
Current Ratio ... ... ... ... ... ...                     3.49 3.43 4.53 3.33 4.37              
Quick Ratio ... ... ... ... ... ... ... ... ...               1.99 2.14 3.43 2.35 3.60              
cash flow Unit 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027
cash flow                                                        
Net Profit USD mil ... ... ... ... ... ...                     6.42 6.76 8.86 7.33 38.4              
Depreciation USD mil ... ... ... ... ... ...                     11.5 6.73 7.98 13.0 12.2              
Non-Cash Items USD mil ... ... ... ... ... ...                     -10.1 3.27 9.64 2.61 25.4              
Change in Working Capital USD mil ... ... ... ... ... ...                     -7.87 12.2 -4.71 -13.8 -29.6              
Total Cash From Operations USD mil ... ... ... ... ... ...                     -0.059 35.1 30.5 19.7 65.3              
                                                           
Capital Expenditures USD mil ... ... ... ... ... ... ... ... ...               -9.82 -10.8 -17.5 -20.2 -16.5              
Net Change in LT Investment USD mil ... ... ... ... ... ... ... ... ...               0 0 0 0 0   ... ... ... ... ... ...
Net Cash From Acquisitions USD mil ... ... ... ... ... ... ... ... ...               0 0 0 0 -13.2   ... ... ... ... ... ...
Other Investing Activities USD mil ... ... ... ... ... ...                     -5.30 -8.57 -13.0 -11.3 -8.40   ... ... ... ... ... ...
Total Cash From Investing USD mil ... ... ... ... ... ...                     -15.1 -19.4 -30.5 -31.5 -38.0              
                                                           
Dividends Paid USD mil ... ... ... ... ... ...   ... ...               0 0 0 0 0              
Issuance Of Shares USD mil ... ... ... ... ... ...                     -2.66 0 86.9 2.41 132              
Issuance Of Debt USD mil ... ... ... ... ... ...                     10.0 0 -20.0 -3.91 -3.55              
Other Financing Activities USD mil ... ... ... ... ... ... ... ...                 0.146 0 -0.032 0 -4.56   ... ... ... ... ... ...
Total Cash From Financing USD mil ... ... ... ... ... ...                     7.49 0 66.8 -1.49 124              
                                                           
Effect of FX Rates USD mil ... ... ... ... ... ... ... ... ...               -0.457 -0.086 0.357 0.037 1.02   ... ... ... ... ... ...
Net Change In Cash USD mil ... ... ... ... ... ...                     -8.16 15.6 67.2 -13.2 152              
ratios                                                        
Days Sales Outstanding days ... ... ... ... ... ...                     101 75.1 69.7 81.7 79.3              
Days Sales Of Inventory days ... ... ... ... ... ...                     182 128 114 137 118              
Days Payable Outstanding days ... ... ... ... ... ...                     53.3 38.3 28.0 50.9 43.5              
Cash Conversion Cycle days ... ... ... ... ... ...                     229 165 156 168 154              
Cash Earnings USD mil ... ... ... ... ... ...                     17.9 13.5 16.8 20.4 50.6              
Free Cash Flow USD mil ... ... ... ... ... ...                     -15.2 15.6 -0.007 -11.8 27.3              
Capital Expenditures (As % of Sales) % ... ... ... ... ... ... ... ... ...               4.97 4.59 6.47 7.00 4.07              
other ratios Unit 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027
                                                         
Employees ... ... ... ... ... ...                     532 601 685 767 978   ... ... ... ... ... ...
Cost Per Employee USD per month ... ... ... ... ... ...                     7,704 8,391 8,522 8,722 8,624   ... ... ... ... ... ...
Cost Per Employee (Local Currency) USD per month ... ... ... ... ... ...                     7,704 8,391 8,522 8,722 8,624   ... ... ... ... ... ...
Operating Cost (As % of Sales) % ... ... ... ... ... ...                     42.2 42.8 44.6 47.7 41.5   ... ... ... ... ... ...
Research & Development (As % of Sales) % ... ... ... ... ... ...                     24.0 26.4 28.3 37.3 30.5   ... ... ... ... ... ...
Staff Cost (As % of Sales) % ... ... ... ... ... ...                     24.9 25.6 25.8 27.8 25.0   ... ... ... ... ... ...
Effective Tax Rate % ... ... ... ... ... ...                     26.6 30.8 41.3 24.5 10.6              
Total Revenue Growth (5-year average) % ... ... ... ... ... ... ... ... ... ... ...           7.29 12.4 16.8 11.5 16.0              
Total Revenue Growth (10-year average) % ... ... ... ... ... ... ... ... ... ... ... ... ... ... ... ... 16.1 17.6 16.8 15.9 11.1              
valuation Unit 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027
                                                         
Market Capitalisation USD mil                                 657 830 580 1,112 3,150              
Enterprise Value (EV) USD mil ... ... ... ... ... ...                     636 793 476 1,045 2,934              
Number Of Shares mil                                 163 162 179 176 195              
Share Price USD                                 0.407 0.512 0.333 0.634 1.62              
EV/EBITDA ... ... ... ... ... ...                     30.0 34.0 15.5 31.9 38.2              
Price/Earnings (P/E)                                 102 128 66.5 159 82.0              
Price/Cash Earnings (P/CE) ... ... ... ... ... ...                     37.2 61.4 35.5 54.9 62.3              
P/FCF ... ... ... ... ... ...                     -43.8 52.9 -85,258 -95.0 116              
Price/Book Value (P/BV) ... ... ... ... ... ...                     5.72 6.63 2.69 4.82 7.83              
Dividend Yield % ... ... ... ... ... ...                     0 0 0 0 0              
Free Cash Flow Yield % ... ... ... ... ... ...                     -2.31 1.88 -0.001 -1.06 0.865              
Earnings Per Share (EPS) USD                                 0.040 0.040 0.050 0.040 0.197              
Cash Earnings Per Share USD ... ... ... ... ... ...                     0.110 0.083 0.094 0.116 0.260              
Free Cash Flow Per Share USD ... ... ... ... ... ...                     -0.093 0.097 < -0.001 -0.067 0.140              
Book Value Per Share USD ... ... ... ... ... ...                     0.712 0.772 1.23 1.32 2.07              
Dividend Per Share USD ... ... ... ... ... ...                     0 0 0 0 0              
EV/Sales ... ... ... ... ... ...                     3.22 3.36 1.76 3.62 7.24              
EV/EBIT ... ... ... ... ... ...                     65.5 75.9 33.9 113 64.2              
EV/Free Cash Flow ... ... ... ... ... ...                     -41.9 50.7 -68,046 -88.8 108              
EV/Capital Employed ... ... ... ... ... ... ...   ...               4.77 6.22 3.27 5.32 12.2              
Earnings Per Share Growth % ...                               -73.3 0 25.0 -20.0 393              
Cash Earnings Per Share Growth % ... ... ... ... ... ... ...                   -35.7 -23.9 12.5 23.1 125              
Book Value Per Share Growth % ... ... ... ... ... ... ...                   4.50 8.39 60.0 6.63 57.0              

Get all company financials in excel:

Download Sample   $19.99

Nordic Semiconductor's ROCE rose 56.6% yoy to 27.5% in 2021

By Helgi Library - August 29, 2022

Nordic Semiconductor made a net profit of USD 71.2 mil in 2021, up 85.4% compared to the previous year. Historically, between 2006 and 2021, the company's net profit reached a high of USD 71.2 mil in 2021 and a low of USD 2.31 mil in 2006. The result impl...

Nordic Semiconductor's Capital Expenditures fell 52.0% yoy to USD 25.1 mil in 2021

By Helgi Library - August 29, 2022

Nordic Semiconductor invested a total of USD 25.1 mil in 2021, up 52% compared to the previous year. Historically, between 2009 - 2021, the company's investments stood at a high of USD 25.1 mil in 2021 and a low of USD 0.942 mil in 2009. ...

Nordic Semiconductor's Net Margin rose 23.0% yoy to 11.7% in 2021

By Helgi Library - August 29, 2022

Nordic Semiconductor made a net profit of USD 71.2 mil with revenues of USD 611 mil in 2021, up by 85.4% and up by 50.7%, respectively, compared to the previous year. This translates into a net margin of 11.7%. Historically, between 2006 and 2021, t...

Nordic Semiconductor's Share Price rose 106% yoy to USD 3.33 in 2021

By Helgi Library - August 29, 2022

Nordic Semiconductor stock traded at USD 3.33 per share at the end 2021 implying a market capitalization of USD 6,514 mil. Since the end of 2016, stock has appreciated by 717% implying an annual average growth of 52.2% In absolute terms, the value of the company...

Nordic Semiconductor's P/FCF fell 14.6% yoy to 98.7 in 2021

By Helgi Library - August 29, 2022

Nordic Semiconductor stock traded at USD 3.33 per share at the end 2021 translating into a market capitalization of USD 6,514 mil. Since the end of 2016, the stock has appreciated by 717% representing an annual average growth of 52.2%. At the end of 2021...

Nordic Semiconductor's Net Debt/EBITDA rose 26.1% yoy to -2.08 in 2021

By Helgi Library - August 29, 2022

Nordic Semiconductor's net debt stood at USD -259 mil and accounted for -56.6% of equity at the end of 2021. The ratio is down 2.95 pp compared to the previous year. Historically, the firm’s net debt to equity reached a high of -17.2% in 2015 and ...

More News

Nordic Semiconductor Logo

Finance

Nordic Semiconductor has been growing its sales by 26.1% a year on average in the last 5 years. EBITDA has grown on average by 24% a year during that time to total of USD 605 mil in 2027, or 23.5% of sales. That’s compared to 24.2% average margin seen in last five years.

The company netted USD 416 mil in 2027 implying ROE of 27.4% and ROCE of 117%. Again, the average figures were 25.9% and 84.3%, respectively when looking at the previous 5 years.

Nordic Semiconductor’s net debt amounted to USD -534 mil at the end of 2027, or -32.2% of equity. When compared to EBITDA, net debt was -0.883x, up when compared to average of -0.944x seen in the last 5 years.

Valuation

Nordic Semiconductor stock traded at USD 1.73 per share at the end of 2027 resulting in a market capitalization of USD 3,301 mil. Over the previous five years, stock price grew by 0% or 0% a year on average. The closing price put stock at a 12-month trailing EV/EBITDA of 4.57x and price to earnings (PE) of 7.94x as of 2027.