Market Closed -
Oslo Bors
10:45:00 2024-05-02 EDT
|
5-day change
|
1st Jan Change
|
647
NOK
|
-4.71%
|
|
+0.86%
|
+21.62%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
29,078
|
25,619
|
25,553
|
25,768
|
20,889
|
24,161
|
-
|
-
|
Enterprise Value (EV)
1 |
30,430
|
27,372
|
27,678
|
28,432
|
24,422
|
28,081
|
28,471
|
28,056
|
P/E ratio
|
31.7
x
|
55.4
x
|
26.5
x
|
19.2
x
|
21.8
x
|
17.7
x
|
14.5
x
|
13.5
x
|
Yield
|
1.69%
|
0.84%
|
1.19%
|
2.29%
|
2.47%
|
2.52%
|
3.04%
|
3.44%
|
Capitalization / Revenue
|
6.45
x
|
5.46
x
|
4.6
x
|
3.61
x
|
2.93
x
|
2.85
x
|
2.52
x
|
2.16
x
|
EV / Revenue
|
6.75
x
|
5.83
x
|
4.98
x
|
3.99
x
|
3.42
x
|
3.31
x
|
2.97
x
|
2.51
x
|
EV / EBITDA
|
18.6
x
|
25.6
x
|
20.5
x
|
12.7
x
|
11.2
x
|
10.1
x
|
8.81
x
|
8
x
|
EV / FCF
|
-8.54
x
|
-80
x
|
2,248
x
|
-539
x
|
-1,156
x
|
81.4
x
|
100
x
|
26.4
x
|
FCF Yield
|
-11.7%
|
-1.25%
|
0.04%
|
-0.19%
|
-0.09%
|
1.23%
|
1%
|
3.79%
|
Price to Book
|
2.99
x
|
2.94
x
|
2.74
x
|
2.48
x
|
1.92
x
|
2.07
x
|
1.92
x
|
1.72
x
|
Nbr of stocks (in thousands)
|
59,142
|
59,043
|
59,074
|
59,075
|
59,206
|
59,176
|
-
|
-
|
Reference price
2 |
491.7
|
433.9
|
432.6
|
436.2
|
352.8
|
408.3
|
408.3
|
408.3
|
Announcement Date
|
20-02-25
|
21-02-22
|
22-02-22
|
23-02-21
|
24-02-20
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,511
|
4,696
|
5,554
|
7,130
|
7,141
|
8,486
|
9,595
|
11,189
|
EBITDA
1 |
1,635
|
1,068
|
1,352
|
2,243
|
2,181
|
2,767
|
3,231
|
3,507
|
EBIT
1 |
1,325
|
621.2
|
821.2
|
1,705
|
1,544
|
2,071
|
2,486
|
2,704
|
Operating Margin
|
29.38%
|
13.23%
|
14.79%
|
23.92%
|
21.62%
|
24.4%
|
25.91%
|
24.17%
|
Earnings before Tax (EBT)
1 |
981.9
|
626
|
1,138
|
1,690
|
1,148
|
1,723
|
2,101
|
2,290
|
Net income
1 |
801.9
|
462.8
|
964.1
|
1,345
|
955.6
|
1,374
|
1,679
|
1,789
|
Net margin
|
17.78%
|
9.86%
|
17.36%
|
18.87%
|
13.38%
|
16.19%
|
17.5%
|
15.99%
|
EPS
2 |
15.53
|
7.830
|
16.32
|
22.75
|
16.15
|
23.07
|
28.24
|
30.27
|
Free Cash Flow
1 |
-3,565
|
-342.2
|
12.32
|
-52.74
|
-21.12
|
345
|
284.3
|
1,064
|
FCF margin
|
-79.02%
|
-7.29%
|
0.22%
|
-0.74%
|
-0.3%
|
4.07%
|
2.96%
|
9.51%
|
FCF Conversion (EBITDA)
|
-
|
-
|
0.91%
|
-
|
-
|
12.47%
|
8.8%
|
30.33%
|
FCF Conversion (Net income)
|
-
|
-
|
1.28%
|
-
|
-
|
25.12%
|
16.93%
|
59.44%
|
Dividend per Share
2 |
8.310
|
3.650
|
5.140
|
10.00
|
8.700
|
10.31
|
12.40
|
14.03
|
Announcement Date
|
20-02-25
|
21-02-22
|
22-02-22
|
23-02-21
|
24-02-20
|
-
|
-
|
-
|
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 |
1,272
|
1,488
|
1,639
|
1,684
|
1,867
|
1,940
|
2,050
|
1,670
|
1,859
|
1,562
|
2,165
|
2,831
|
1,675
|
1,889
|
2,914
|
EBITDA
1 |
193.5
|
270.2
|
554.1
|
723.7
|
461.1
|
503.8
|
713.7
|
507.6
|
424.1
|
535.6
|
822.7
|
906.1
|
479.2
|
574
|
901
|
EBIT
1 |
70.54
|
119.7
|
417.9
|
586.6
|
324.7
|
376
|
565.3
|
353.3
|
269
|
356.2
|
656.3
|
760.9
|
298.6
|
390.6
|
717
|
Operating Margin
|
5.54%
|
8.04%
|
25.49%
|
34.84%
|
17.39%
|
19.38%
|
27.58%
|
21.16%
|
14.47%
|
22.81%
|
30.31%
|
26.88%
|
17.82%
|
20.68%
|
24.61%
|
Earnings before Tax (EBT)
1 |
158.1
|
-43.71
|
491.8
|
1,057
|
282.3
|
-140.7
|
586.4
|
-153
|
235.9
|
479.1
|
529.7
|
567.4
|
181.5
|
301.1
|
580.3
|
Net income
1 |
131.3
|
-3.108
|
404.7
|
846.1
|
249.4
|
-155.1
|
467.5
|
-123
|
219
|
393.6
|
411.8
|
498.9
|
195.2
|
295.9
|
474.9
|
Net margin
|
10.32%
|
-0.21%
|
24.69%
|
50.25%
|
13.36%
|
-7.99%
|
22.8%
|
-7.36%
|
11.78%
|
25.2%
|
19.02%
|
17.62%
|
11.65%
|
15.66%
|
16.3%
|
EPS
2 |
2.220
|
-0.0500
|
6.850
|
14.29
|
4.210
|
-2.610
|
7.900
|
-2.070
|
3.700
|
6.620
|
6.722
|
8.532
|
3.525
|
5.000
|
8.037
|
Dividend per Share
2 |
-
|
5.140
|
-
|
5.140
|
-
|
4.860
|
-
|
-
|
-
|
-
|
-
|
8.700
|
-
|
-
|
-
|
Announcement Date
|
21-11-09
|
22-02-22
|
22-05-10
|
22-08-23
|
22-11-08
|
23-02-21
|
23-05-09
|
23-08-22
|
23-11-07
|
24-02-20
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,352
|
1,753
|
2,126
|
2,664
|
3,533
|
3,920
|
4,310
|
3,895
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.827
x
|
1.642
x
|
1.573
x
|
1.188
x
|
1.62
x
|
1.417
x
|
1.334
x
|
1.111
x
|
Free Cash Flow
1 |
-3,565
|
-342
|
12.3
|
-52.7
|
-21.1
|
345
|
284
|
1,064
|
ROE (net income / shareholders' equity)
|
15.6%
|
5.43%
|
10.7%
|
13.6%
|
8.99%
|
12.1%
|
13.5%
|
13.4%
|
ROA (Net income/ Total Assets)
|
10.4%
|
3.52%
|
6.93%
|
7.13%
|
-
|
6.9%
|
7.2%
|
8%
|
Assets
1 |
7,713
|
13,155
|
13,919
|
18,860
|
-
|
19,907
|
23,326
|
22,368
|
Book Value Per Share
2 |
165.0
|
148.0
|
158.0
|
176.0
|
184.0
|
198.0
|
213.0
|
237.0
|
Cash Flow per Share
2 |
20.10
|
8.020
|
19.00
|
20.30
|
17.30
|
31.80
|
35.10
|
51.70
|
Capex
1 |
702
|
836
|
1,115
|
1,236
|
1,060
|
1,553
|
1,633
|
1,240
|
Capex / Sales
|
15.57%
|
17.81%
|
20.08%
|
17.33%
|
14.84%
|
18.3%
|
17.02%
|
11.08%
|
Announcement Date
|
20-02-25
|
21-02-22
|
22-02-22
|
23-02-21
|
24-02-20
|
-
|
-
|
-
|
Last Close Price
408.3
DKK Average target price
445.1
DKK Spread / Average Target +9.02% Consensus |
1st Jan change
|
Capi.
|
---|
| +21.62% | 3.63B | | -.--% | 1.03B | | +3.00% | 729M | | -.--% | 477M | | +33.63% | 408M | | -16.81% | 400M | | -3.45% | 369M | | +19.95% | 343M | | +16.54% | 338M | | +7.37% | 272M |
Aquaculture
|