Market Closed -
Oslo Bors
10:45:00 2024-04-29 EDT
|
5-day change
|
1st Jan Change
|
141.6
NOK
|
+2.46%
|
|
+6.31%
|
+14.01%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
18,108
|
18,590
|
20,677
|
15,488
|
13,459
|
14,992
|
-
|
-
|
Enterprise Value (EV)
1 |
18,271
|
18,500
|
20,996
|
15,817
|
14,100
|
15,470
|
15,346
|
15,172
|
P/E ratio
|
20.7
x
|
18.9
x
|
20.2
x
|
16
x
|
33.3
x
|
18.9
x
|
17.5
x
|
15.8
x
|
Yield
|
4.83%
|
5.69%
|
5.42%
|
7.3%
|
-
|
5.07%
|
5.07%
|
5.43%
|
Capitalization / Revenue
|
0.8
x
|
0.69
x
|
0.74
x
|
0.5
x
|
0.44
x
|
0.49
x
|
0.47
x
|
0.45
x
|
EV / Revenue
|
0.81
x
|
0.68
x
|
0.75
x
|
0.51
x
|
0.46
x
|
0.51
x
|
0.48
x
|
0.45
x
|
EV / EBITDA
|
9.71
x
|
9.01
x
|
9.65
x
|
8.17
x
|
-
|
8.23
x
|
7.6
x
|
6.89
x
|
EV / FCF
|
27.3
x
|
14.2
x
|
17.1
x
|
11.4
x
|
15
x
|
19.4
x
|
17.7
x
|
15.7
x
|
FCF Yield
|
3.67%
|
7.03%
|
5.86%
|
8.81%
|
6.66%
|
5.16%
|
5.65%
|
6.39%
|
Price to Book
|
8.28
x
|
7.17
x
|
7.79
x
|
6.01
x
|
5.8
x
|
4.46
x
|
4.17
x
|
-
|
Nbr of stocks (in thousands)
|
102,888
|
105,863
|
106,805
|
107,702
|
108,362
|
108,480
|
-
|
-
|
Reference price
2 |
176.0
|
175.6
|
193.6
|
143.8
|
124.2
|
138.2
|
138.2
|
138.2
|
Announcement Date
|
20-02-14
|
21-02-12
|
22-02-11
|
23-02-10
|
24-02-15
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
22,612
|
27,025
|
27,868
|
31,205
|
30,530
|
30,435
|
32,003
|
33,687
|
EBITDA
1 |
1,882
|
2,053
|
2,176
|
1,937
|
-
|
1,880
|
2,020
|
2,202
|
EBIT
1 |
1,135
|
1,480
|
1,609
|
1,409
|
749
|
1,315
|
1,432
|
1,582
|
Operating Margin
|
5.02%
|
5.48%
|
5.77%
|
4.52%
|
2.45%
|
4.32%
|
4.47%
|
4.7%
|
Earnings before Tax (EBT)
1 |
1,317
|
1,447
|
1,580
|
1,400
|
700
|
1,257
|
1,372
|
1,521
|
Net income
1 |
854
|
971
|
1,019
|
958
|
402
|
802.3
|
871.2
|
974
|
Net margin
|
3.78%
|
3.59%
|
3.66%
|
3.07%
|
1.32%
|
2.64%
|
2.72%
|
2.89%
|
EPS
2 |
8.510
|
9.270
|
9.570
|
8.960
|
3.730
|
7.330
|
7.900
|
8.750
|
Free Cash Flow
1 |
670
|
1,301
|
1,231
|
1,393
|
939
|
798
|
867
|
969
|
FCF margin
|
2.96%
|
4.81%
|
4.42%
|
4.46%
|
3.08%
|
2.62%
|
2.71%
|
2.88%
|
FCF Conversion (EBITDA)
|
35.6%
|
63.37%
|
56.57%
|
71.92%
|
-
|
42.45%
|
42.92%
|
44.01%
|
FCF Conversion (Net income)
|
78.45%
|
133.99%
|
120.8%
|
145.41%
|
233.58%
|
99.46%
|
99.52%
|
99.49%
|
Dividend per Share
2 |
8.500
|
10.00
|
10.50
|
10.50
|
-
|
7.000
|
7.000
|
7.500
|
Announcement Date
|
20-02-14
|
21-02-12
|
22-02-11
|
23-02-10
|
24-02-15
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
6,358
|
8,112
|
6,809
|
8,292
|
7,537
|
8,568
|
7,393
|
7,853
|
6,907
|
8,378
|
7,272
|
7,962
|
6,882
|
8,319
|
7,459
|
EBITDA
1 |
495
|
778
|
345
|
557
|
-
|
631
|
146
|
438
|
270
|
471
|
363
|
455
|
425
|
637
|
392
|
EBIT
1 |
344
|
639
|
215
|
421
|
271
|
502
|
15
|
303
|
128
|
302
|
227
|
310
|
290
|
488
|
252
|
Operating Margin
|
5.41%
|
7.88%
|
3.16%
|
5.08%
|
3.6%
|
5.86%
|
0.2%
|
3.86%
|
1.85%
|
3.6%
|
3.12%
|
3.89%
|
4.21%
|
5.87%
|
3.38%
|
Earnings before Tax (EBT)
1 |
344
|
635
|
209
|
426
|
263
|
502
|
13
|
292
|
103
|
292
|
213
|
295
|
275
|
473
|
237
|
Net income
1 |
220
|
412
|
149
|
285
|
155
|
368
|
-3
|
185
|
46
|
174
|
139
|
193
|
147
|
323
|
157
|
Net margin
|
3.46%
|
5.08%
|
2.19%
|
3.44%
|
2.06%
|
4.3%
|
-0.04%
|
2.36%
|
0.67%
|
2.08%
|
1.91%
|
2.42%
|
2.14%
|
3.88%
|
2.1%
|
EPS
2 |
2.080
|
3.850
|
1.390
|
2.680
|
1.460
|
3.430
|
-0.0300
|
1.720
|
0.4300
|
1.620
|
1.280
|
1.770
|
1.350
|
2.960
|
1.440
|
Dividend per Share
2 |
4.000
|
4.000
|
-
|
-
|
4.000
|
6.500
|
-
|
-
|
-
|
-
|
3.500
|
-
|
3.500
|
-
|
3.000
|
Announcement Date
|
21-11-12
|
22-02-11
|
22-05-13
|
22-08-26
|
22-11-11
|
23-02-10
|
23-05-12
|
23-08-25
|
23-11-10
|
24-02-15
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
163
|
-
|
319
|
329
|
641
|
478
|
354
|
180
|
Net Cash position
1 |
-
|
90
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.0866
x
|
-
|
0.1466
x
|
0.1699
x
|
-
|
0.2543
x
|
0.1752
x
|
0.0817
x
|
Free Cash Flow
1 |
670
|
1,301
|
1,231
|
1,393
|
939
|
798
|
867
|
969
|
ROE (net income / shareholders' equity)
|
43.7%
|
36.6%
|
36.1%
|
34%
|
-
|
24.3%
|
24.7%
|
25.5%
|
ROA (Net income/ Total Assets)
|
8%
|
-
|
7.85%
|
6.95%
|
2.76%
|
5.4%
|
5.6%
|
6%
|
Assets
1 |
10,670
|
-
|
12,985
|
13,782
|
14,552
|
14,858
|
15,557
|
16,233
|
Book Value Per Share
2 |
21.20
|
24.50
|
24.80
|
23.90
|
21.40
|
31.00
|
33.10
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
838
|
217
|
184
|
67
|
613
|
232
|
238
|
252
|
Capex / Sales
|
3.71%
|
0.8%
|
0.66%
|
0.21%
|
2.01%
|
0.76%
|
0.74%
|
0.75%
|
Announcement Date
|
20-02-14
|
21-02-12
|
22-02-11
|
23-02-10
|
24-02-15
|
-
|
-
|
-
|
Last Close Price
138.2
NOK Average target price
100
NOK Spread / Average Target -27.64% Consensus |
1st Jan change
|
Capi.
|
---|
| +14.01% | 1.36B | | -2.77% | 67.67B | | +3.03% | 59.37B | | +21.89% | 38.3B | | +11.23% | 30.73B | | +2.91% | 26.35B | | +22.89% | 22.01B | | +14.48% | 19.47B | | +23.28% | 17.6B | | +66.60% | 16.64B |
Other Construction & Engineering
|