Loading...

You're on the old version of Simply Wall St. We will no longer be supporting this site, so we recommend you switch to our brand new platform.

Otello

DB:OS3
Snowflake Description

Excellent balance sheet with reasonable growth potential.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
OS3
DB
NOK2B
Market Cap
  1. Home
  2. DE
  3. Media
Company description

Otello Corporation ASA develops, produces, and sells software and associated services in the areas of mobile advertising, apps, and games. The last earnings update was 33 days ago. More info.


Add to Portfolio Compare Print
  • Otello has significant price volatility in the past 3 months.
OS3 Share Price and Events
7 Day Returns
18.8%
DB:OS3
3.6%
DE Media
9.9%
DE Market
1 Year Returns
-32.4%
DB:OS3
-19.3%
DE Media
-17.5%
DE Market
OS3 Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Otello (OS3) 18.8% -32.5% -36.9% -32.4% -76.1% -86.4%
DE Media 3.6% -21.7% -28.7% -19.3% -50.3% -55.6%
DE Market 9.9% -16.6% -24.8% -17.5% -24.5% -28.1%
1 Year Return vs Industry and Market
  • OS3 underperformed the Media industry which returned -19.3% over the past year.
  • OS3 underperformed the Market in Germany which returned -17.5% over the past year.
Price Volatility
OS3
Industry
5yr Volatility vs Market
Related Companies

OS3 Value

 Is Otello undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Otello to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Otello.

DB:OS3 Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 1 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 4.1%
Perpetual Growth Rate 10-Year DE Government Bond Rate -0.4%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for DB:OS3
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year DE Govt Bond Rate -0.4%
Equity Risk Premium S&P Global 5.4%
Media Unlevered Beta Simply Wall St/ S&P Global 0.64
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.644 (1 + (1- 23%) (17.17%))
0.819
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
0.82
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= -0.39% + (0.819 * 5.44%)
4.06%

Discounted Cash Flow Calculation for DB:OS3 using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Otello is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

Note: Free cash flow to equity valuations ignore the company's cash or debt.

DB:OS3 DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (USD, Millions) Source Present Value
Discounted (@ 4.06%)
2020 15.94 Analyst x1 15.32
2021 17.93 Analyst x1 16.56
2022 20.92 Analyst x1 18.57
2023 22.97 Est @ 9.8% 19.59
2024 24.52 Est @ 6.74% 20.09
2025 25.65 Est @ 4.6% 20.20
2026 26.45 Est @ 3.1% 20.01
2027 26.99 Est @ 2.06% 19.63
2028 27.35 Est @ 1.32% 19.11
2029 27.57 Est @ 0.81% 18.51
Present value of next 10 years cash flows $187.00
DB:OS3 DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2029 × (1 + g) ÷ (Discount Rate – g)
= $27.57 × (1 + -0.39%) ÷ (4.06% – -0.39%)
$616.63
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= $616.63 ÷ (1 + 4.06%)10
$414.05
DB:OS3 Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= $187.00 + $414.05
$601.05
Equity Value per Share
(USD)
= Total value / Shares Outstanding
= $601.05 / 137.56
$4.37
DB:OS3 Discount to Share Price
Calculation Result
Exchange Rate USD/NOK
(Reporting currency to currency of OB:OTELLO)
10.408
Value per Share
(NOK)
= Value per Share in USD x Exchange Rate (USD/NOK)
= $4.37 x 10.408
NOK45.48
Non-primary Listing Adjustment Factor 1 share in DB:OS3 represents 0.08639x of OB:OTELLO
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.08639x
Value per Share
(Listing Adjusted, EUR)
= Value per Share (NOK) x Listing Adjustment Factor
= NOK 45.48 x 0.08639
€3.93
Value per share (EUR) From above. €3.93
Current discount Discount to share price of €1.03
= -1 x (€1.03 - €3.93) / €3.93
73.8%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

Current Discount
Amount off the current price Otello is available for.
Intrinsic value
>50%
Share price is €1.03 vs Future cash flow value of €3.93
Current Discount Checks
For Otello to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • Otello's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • Otello's share price is below the future cash flow value, and at a substantial discount (> 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Otello's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Otello's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
DB:OS3 PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-12-31) in USD $-0.16
OB:OTELLO Share Price ** OB (2020-03-31) in NOK NOK11.9
OB:OTELLO Share Price converted to USD reporting currency Exchange rate (NOK/ USD) 0.096 $1.14
Germany Media Industry PE Ratio Median Figure of 12 Publicly-Listed Media Companies 21.11x
Germany Market PE Ratio Median Figure of 399 Publicly-Listed Companies 16.31x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Otello.

DB:OS3 PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= OB:OTELLO Share Price ÷ EPS (both in USD)

= 1.14 ÷ -0.16

-6.97x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Otello is loss making, we can't compare its value to the DE Media industry average.
  • Otello is loss making, we can't compare the value of its earnings to the Germany market.
Price based on expected Growth
Does Otello's expected growth come at a high price?
Raw Data
DB:OS3 PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section -6.97x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 1 Analysts
108.2%per year
Germany Media Industry PEG Ratio Median Figure of 7 Publicly-Listed Media Companies 1.45x
Germany Market PEG Ratio Median Figure of 255 Publicly-Listed Companies 1.18x

*Line of best fit is calculated by linear regression .

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to calculate PEG ratio for Otello, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on Otello's assets?
Raw Data
DB:OS3 PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-12-31) in USD $2.49
OB:OTELLO Share Price * OB (2020-03-31) in NOK NOK11.9
OB:OTELLO Share Price converted to USD reporting currency Exchange rate (NOK/ USD) 0.096 $1.14
Germany Media Industry PB Ratio Median Figure of 14 Publicly-Listed Media Companies 2.26x
Germany Market PB Ratio Median Figure of 571 Publicly-Listed Companies 1.43x
DB:OS3 PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= OB:OTELLO Share Price ÷ Book Value per Share (both in USD)

= 1.14 ÷ 2.49

0.46x

* Primary Listing of Otello.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Otello is good value based on assets compared to the DE Media industry average.
X
Value checks
We assess Otello's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Media industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Media industry average (and greater than 0)? (1 check)
  5. Otello has a total score of 3/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

OS3 Future Performance

 How is Otello expected to perform in the next 1 to 3 years based on estimates from 1 analyst?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
108.2%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Otello expected to grow at an attractive rate?
  • Otello's earnings growth is expected to exceed the low risk savings rate of -0.4%.
Growth vs Market Checks
  • Otello's earnings growth is expected to exceed the Germany market average.
  • Otello's revenue growth is expected to exceed the Germany market average.
Annual Growth Rates Comparison
Raw Data
DB:OS3 Future Growth Rates Data Sources
Data Point Source Value (per year)
DB:OS3 Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 1 Analysts 108.2%
DB:OS3 Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 1 Analysts 8.7%
Germany Media Industry Earnings Growth Rate Market Cap Weighted Average 20.3%
Germany Media Industry Revenue Growth Rate Market Cap Weighted Average 2.7%
Germany Market Earnings Growth Rate Market Cap Weighted Average 14.4%
Germany Market Revenue Growth Rate Market Cap Weighted Average 4.1%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
DB:OS3 Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 1 Analyst Estimates (S&P Global) See Below
All numbers in USD Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
DB:OS3 Future Estimates Data
Date (Data in USD Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2022-12-31 312 29 6 1
2021-12-31 283 27 1 1
2020-12-31 258 25 -4 1
2020-03-31
DB:OS3 Past Financials Data
Date (Data in USD Millions) Revenue Cash Flow Net Income *
2019-12-31 241 -3 -23
2019-09-30 238 -2 -94
2019-06-30 240 -3 -112
2019-03-31 256 1 -107
2018-12-31 275 0 -93
2018-09-30 307 -1 -40
2018-06-30 348 5 -29
2018-03-31 385 4 -49
2017-12-31 419 8 -67
2017-09-30 460 -12 -66
2017-06-30 490 -15 -70
2017-03-31 509 -7 -59

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Otello's earnings are expected to grow significantly at over 20% yearly.
  • Otello's revenue is expected to grow by 8.7% yearly, however this is not considered high growth (20% yearly).
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
DB:OS3 Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 1 Analyst Estimates (S&P Global) See Below

All data from Otello Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:OS3 Future Estimates Data
Date (Data in USD Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2022-12-31 0.05 0.05 0.05 1.00
2021-12-31 0.01 0.01 0.01 1.00
2020-12-31 -0.03 -0.03 -0.03 1.00
2020-03-31
DB:OS3 Past Financials Data
Date (Data in USD Millions) EPS *
2019-12-31 -0.16
2019-09-30 -0.68
2019-06-30 -0.80
2019-03-31 -0.77
2018-12-31 -0.67
2018-09-30 -0.29
2018-06-30 -0.21
2018-03-31 -0.34
2017-12-31 -0.46
2017-09-30 -0.45
2017-06-30 -0.48
2017-03-31 -0.40

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Otello is not expected to efficiently use shareholders’ funds in the future (Return on Equity less than 20%).
X
Future performance checks
We assess Otello's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Germany market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Germany market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Otello has a total score of 4/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

OS3 Past Performance

  How has Otello performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Otello's growth in the last year to its industry (Media).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Otello does not make a profit and their year on year earnings growth rate was negative over the past 5 years.
  • Unable to compare Otello's 1-year earnings growth to the 5-year average as it is not currently profitable.
  • Unable to compare Otello's 1-year growth to the DE Media industry average as it is not currently profitable.
Earnings and Revenue History
Otello's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Otello Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:OS3 Past Revenue, Cash Flow and Net Income Data
Date (Data in USD Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-12-31 240.80 -22.60 3.80
2019-09-30 237.70 -93.60 6.30
2019-06-30 239.50 -111.90 6.30
2019-03-31 255.50 -107.00 6.30
2018-12-31 275.40 -93.40 6.30
2018-09-30 306.70 -40.20 7.30
2018-06-30 348.20 -29.30 7.30
2018-03-31 384.50 -48.70 7.30
2017-12-31 419.00 -66.90 7.30
2017-09-30 460.20 -65.90 12.30
2017-06-30 489.80 -70.30 12.30
2017-03-31 509.00 -58.50 12.30
2016-12-31 532.20 -61.80 12.30
2016-09-30 525.40 -39.40 12.10
2016-06-30 502.80 -63.60 12.10
2016-03-31 456.50 -45.10 12.10
2015-12-31 454.20 -53.60 12.10
2015-09-30 476.00 -104.70 28.40
2015-06-30 501.40 -87.40 28.40
2015-03-31 520.60 -86.80 28.40
2014-12-31 480.80 -58.10 28.40
2014-09-30 415.90 49.50 13.80
2014-06-30 352.60 62.50 13.80
2014-03-31 325.10 59.20 13.80
2013-12-31 300.10 60.30 13.80
2013-09-30 271.30 13.80 10.30
2013-06-30 252.10 19.00 10.30

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • It is difficult to establish if Otello has efficiently used shareholders’ funds last year (Return on Equity greater than 20%) as it is loss-making.
  • It is difficult to establish if Otello has efficiently used its assets last year compared to the DE Media industry average (Return on Assets) as it is loss-making.
  • It is difficult to establish if Otello improved its use of capital last year versus 3 years ago (Return on Capital Employed) as it is currently loss-making.
X
Past performance checks
We assess Otello's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Media industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Otello has a total score of 0/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

OS3 Health

 How is Otello's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Otello's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Otello is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Otello's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of Otello's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • Low level of unsold assets.
  • Debt is covered by short term assets, assets are 6.8x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Otello Company Filings, last reported 3 months ago.

DB:OS3 Past Debt and Equity Data
Date (Data in USD Millions) Total Equity Total Debt Cash & Short Term Investments
2019-12-31 339.10 20.00 28.30
2019-09-30 344.10 20.00 31.50
2019-06-30 351.70 0.00 16.70
2019-03-31 355.10 0.00 26.60
2018-12-31 364.00 0.00 27.50
2018-09-30 453.10 0.00 30.20
2018-06-30 469.10 0.00 46.70
2018-03-31 478.00 0.00 79.90
2017-12-31 468.00 0.10 86.00
2017-09-30 482.80 100.10 161.70
2017-06-30 482.80 100.00 174.70
2017-03-31 500.80 100.10 194.80
2016-12-31 519.60 100.50 219.50
2016-09-30 337.30 285.00 73.90
2016-06-30 349.10 285.00 117.30
2016-03-31 352.40 285.00 124.80
2015-12-31 354.90 150.00 97.70
2015-09-30 373.80 150.10 85.00
2015-06-30 376.40 150.10 133.70
2015-03-31 352.90 150.10 135.10
2014-12-31 367.30 60.00 138.20
2014-09-30 409.20 60.10 145.30
2014-06-30 448.80 60.10 117.00
2014-03-31 319.50 60.10 143.00
2013-12-31 314.00 60.10 163.40
2013-09-30 173.50 0.00 70.10
2013-06-30 167.20 0.00 56.40
  • Otello's level of debt (5.9%) compared to net worth is satisfactory (less than 40%).
  • The level of debt compared to net worth has been reduced over the past 5 years (16.6% vs 5.9% today).
CASH RUNWAY ANALYSIS

For companies that have on average been loss making in the past we assess whether they have at least 1 year of cash runway.

  • Otello has sufficient cash runway for 1.8 years based on current free cash flow.
  • Unable to confirm if Otello has at least 1 year of cash runway based on growing free cash flows without relevant data.
X
Financial health checks
We assess Otello's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Otello has a total score of 5/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

OS3 Dividends

 What is Otello's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
0%
Current annual income from Otello dividends. Estimated to be 0% next year.
If you bought €2,000 of Otello shares you are expected to receive €0 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Unable to evaluate Otello's dividend yield against the bottom 25% of dividend payers as the company has not reported any payouts.
  • Unable to evaluate Otello's dividend against the top 25% market benchmark as the company has not reported any payouts.
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
DB:OS3 Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 1 Analyst Estimates (S&P Global) See Below
Germany Media Industry Average Dividend Yield Market Cap Weighted Average of 8 Stocks 7%
Germany Market Average Dividend Yield Market Cap Weighted Average of 323 Stocks 3.8%
Germany Minimum Threshold Dividend Yield 10th Percentile 0.9%
Germany Bottom 25% Dividend Yield 25th Percentile 1.7%
Germany Top 25% Dividend Yield 75th Percentile 5%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

DB:OS3 Future Dividends Estimate Data
Date (Data in $) Dividend per Share (annual) Avg. No. Analysts
2022-12-31 0.00 1.00
2021-12-31 0.00 1.00
2020-12-31 0.00 1.00
2020-03-31
DB:OS3 Past Annualized Dividends Data
Date (Data in $) Dividend per share (annual) Avg. Yield (%)
2018-02-28 0.000 0.000
2017-11-23 0.000 0.000
2017-08-24 0.000 0.000
2017-05-11 0.000 0.000
2017-05-02 0.000 0.000
2016-11-10 0.000 0.000
2016-08-31 0.000 0.000
2016-05-11 0.000 0.000
2015-04-30 0.029 0.458
2015-02-11 0.031 0.405
2014-06-03 0.031 0.283
2013-04-16 0.035 0.361
2012-06-05 0.033 0.553
2011-04-27 0.029 0.581
2010-05-19 0.024 0.613
2010-04-30 0.025 0.732
2009-08-28 0.025 0.710
2009-04-30 0.023 0.510

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to perform a dividend volatility check as Otello has not reported any payouts.
  • Unable to verify if Otello's dividend has been increasing as the company has not reported any payouts.
Current Payout to shareholders
What portion of Otello's earnings are paid to the shareholders as a dividend.
  • Unable to calculate sustainability of dividends as Otello has not reported any payouts.
Future Payout to shareholders
  • No need to calculate the sustainability of Otello's dividends in 3 years as they are not expected to pay a notable one for Germany.
X
Income/ dividend checks
We assess Otello's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.9%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Otello afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Otello has a total score of 0/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

OS3 Management

 What is the CEO of Otello's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Lars Boilesen
COMPENSATION $1,260,000
AGE 52
TENURE AS CEO 10.2 years
CEO Bio

Mr. Lars Rabaek Boilesen serves as Chief Executive Officer at AdColony Inc. since December, 2017. Mr. Lars Rabaek Boilesen has been the Chief Executive Officer at Opera Software ASA of AdMarvel, Inc. and Handster Inc. since January 2010. Mr. Boilesen has extensive sales and marketing experience and has held executive positions in various corporations. He served as the Chief Commercial Officer of Opera Software ASA. He served as Chief Executive Officer for Nordic and Baltic Region at Alcatel-Lucent. He served as an Executive Vice President of Sales & Distribution at Opera Software ASA from 2000 to 2005. He served as Vice President of Sales & Distribution of Opera Software ASA. He started his career in the LEGO Group as Sales and Marketing Manager for Eastern Europe. Four years later, he joined Tandberg Data ASA, changing his regional focus to the markets in Northern Europe/Asia/Pacific and served as Vice President for Worldwide Sales and also served as Sales Director of Tandberg. He serves as a Director at Paradial AS. He has been Chairman of Napatech A/S since October 2017. Mr. Boilesen served as a Director of Opera Software ASA from June 21, 2007 to June 2009. He served as a Director at Aspiro AB since May 2009. Mr. Boilesen holds a Bachelor's Degree in Business Economics from Aarhus Business School and postgraduate diploma from Kolding Business School.

CEO Compensation
  • Lars's compensation has increased whilst company is loss making.
  • Lars's remuneration is higher than average for companies of similar size in Germany.
Management Team Tenure

Average tenure of the Otello management team in years:

3.2
Average Tenure
  • The tenure for the Otello management team is about average.
Management Team

Lars Boilesen

TITLE
Chief Executive Officer
COMPENSATION
$1M
AGE
52
TENURE
10.2 yrs

Petter Lade

TITLE
Chief Financial Officer
COMPENSATION
$250K
TENURE
3.2 yrs

Andrzej Dzius

TITLE
Chief Technology Officer of AdColony
TENURE
2.4 yrs

Jason Hoida

TITLE
General Counsel

Karin Flaa

TITLE
Vice President of Communications

Sean Darcy

TITLE
Vice President of Global Marketing and Distribution

Rikard Gillemyr

TITLE
Executive Vice President of Product Development
COMPENSATION
$2M

Nuno Sitima

TITLE
Executive Vice President of Mobile
TENURE
3.3 yrs

Krystian Kolondra

TITLE
Executive Vice President of Desktop and Head of Consumer Browser Products Business Unit
COMPENSATION
$160K

David Kurtz

TITLE
Senior Vice President of Product Strategy
Board of Directors Tenure

Average tenure of the Otello board of directors in years:

0.7
Average Tenure
  • The average tenure for the Otello board of directors is less than 3 years, this suggests a new board.
Board of Directors

André Christensen

TITLE
Chairman
COMPENSATION
$40K
TENURE
0.7 yrs

Frode Jacobsen

TITLE
Director
COMPENSATION
$40K
AGE
37
TENURE
3.3 yrs

Birgit Midtbust

TITLE
Director
COMPENSATION
$30K
TENURE
2.7 yrs

Anooj Unarket

TITLE
Director
TENURE
0.7 yrs

Maria Andreassen

TITLE
Director
TENURE
0.7 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month open market individual insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (€) Value (€)
09. Mar 20 Buy Sand Grove Capital Management LLP Company 06. Mar 20 06. Mar 20 1,008,519 €1.55 €1,486,885
02. Mar 20 Buy Sand Grove Capital Management LLP Company 28. Feb 20 28. Feb 20 15,686 €1.56 €24,394
28. Feb 20 Buy Sand Grove Capital Management LLP Company 27. Feb 20 27. Feb 20 169,405 €1.60 €271,596
11. Dec 19 Buy Jason Hoida Individual 10. Dec 19 10. Dec 19 1,421 €1.61 €2,294
11. Dec 19 Buy Petter Lade Individual 10. Dec 19 10. Dec 19 1,423 €1.61 €2,298
02. Dec 19 Buy Sand Grove Capital Management LLP Company 29. Nov 19 29. Nov 19 2,061,722 €1.58 €3,254,982
28. Nov 19 Buy Sand Grove Capital Management LLP Company 27. Nov 19 27. Nov 19 22,951 €1.56 €35,716
14. Oct 19 Buy Sand Grove Capital Management LLP Company 11. Oct 19 11. Oct 19 83,475 €1.58 €131,827
11. Oct 19 Buy Anooj Unarket Individual 10. Oct 19 10. Oct 19 28,415 €1.54 €43,733
07. Oct 19 Buy Anooj Unarket Individual 04. Oct 19 04. Oct 19 30,496 €1.55 €47,212
04. Oct 19 Buy Anooj Unarket Individual 03. Oct 19 03. Oct 19 107,413 €1.51 €162,065
01. Oct 19 Buy Sand Grove Capital Management LLP Company 26. Sep 19 26. Sep 19 54,523 €1.43 €77,875
01. Oct 19 Buy Sand Grove Capital Management LLP Company 30. Sep 19 30. Sep 19 5,693 €1.51 €8,582
30. Sep 19 Buy Sand Grove Capital Management LLP Company 27. Sep 19 27. Sep 19 100,000 €1.48 €147,681
X
Management checks
We assess Otello's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Otello has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

OS3 News

Simply Wall St News

OS3 Company Info

Description

Otello Corporation ASA develops, produces, and sells software and associated services in the areas of mobile advertising, apps, and games. The company operates through three segments: AdColony (Mobile Advertising), Bemobi (Apps & Games), and Skyfire (Performance & Privacy). The AdColony (Mobile Advertising) segment provides mobile advertising and marketing platforms to brands, agencies, publishers and application developers to deliver advertising. The Bemobi (Apps & Games) segment offers subscription services for various applications. The Skyfire (Performance & Privacy) segment provides Skyfire, a data compression technology through Rocket Optimizer. It primarily operates in the Americas, Europe, the Middle East, Africa, and the Asia Pacific. The company was formerly known as Opera Software ASA and changed its name to Otello Corporation ASA in January 2018. Otello Corporation ASA was founded in 1995 and is based in Oslo, Norway.

Details
Name: Otello Corporation ASA
OS3
Exchange: DB
Founded: 1995
NOK143,127,080
137,557,429
Website: http://www.otellocorp.com
Address: Otello Corporation ASA
Gjerdrums vei 19,
PO Box 4214,
Oslo,
Oslo, 0401,
Norway
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
OB OTELLO Ordinary Shares Oslo Bors NO NOK 11. Mar 2004
OTCPK OPES.F Ordinary Shares Pink Sheets LLC US USD 11. Mar 2004
DB OS3 Ordinary Shares Deutsche Boerse AG DE EUR 11. Mar 2004
LSE 0FI5 Ordinary Shares London Stock Exchange GB NOK 11. Mar 2004
Number of employees
Current staff
Staff numbers
596
Otello employees.
Industry
Advertising
Media
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2020/03/31 23:19
End of day share price update: 2020/03/31 00:00
Last estimates confirmation: 2020/03/11
Last earnings filing: 2020/02/27
Last earnings reported: 2019/12/31
Last annual earnings reported: 2019/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.