Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
139.9 NOK | -0.07% | +2.87% | -5.47% |
Valuation
Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|
Capitalization 1 | 428 | 631.6 | 587.9 | 555.7 | - | - |
Enterprise Value (EV) 1 | 428 | 631.6 | 587.9 | 555.7 | 555.7 | 555.7 |
P/E ratio | 11 x | 7.64 x | 7.95 x | 8.5 x | 8.82 x | 9.38 x |
Yield | 6.25% | - | - | 8.65% | 8.36% | 7.86% |
Capitalization / Revenue | 2.16 x | 2.71 x | 1.93 x | 1.68 x | 1.65 x | 1.65 x |
EV / Revenue | 2.16 x | 2.71 x | 1.93 x | 1.68 x | 1.65 x | 1.65 x |
EV / EBITDA | - | - | - | - | - | - |
EV / FCF | - | - | - | - | - | - |
FCF Yield | - | - | - | - | - | - |
Price to Book | 1.11 x | - | - | 0.98 x | 0.95 x | 0.93 x |
Nbr of stocks (in thousands) | 2,972 | 3,972 | 3,972 | 3,972 | - | - |
Reference price 2 | 144.0 | 159.0 | 148.0 | 139.9 | 139.9 | 139.9 |
Announcement Date | 22-02-16 | 23-02-20 | 24-02-14 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Net sales 1 | - | 198 | 233.1 | 304.1 | 329.9 | 336.6 | 337.2 |
EBITDA | - | - | - | - | - | - | - |
EBIT 1 | - | 82.61 | 102.6 | 139.8 | 158 | 164 | 162 |
Operating Margin | - | 41.73% | 44.02% | 45.98% | 47.89% | 48.72% | 48.04% |
Earnings before Tax (EBT) 1 | 107.5 | 108.5 | 189.9 | 187.6 | 190 | 193 | 190 |
Net income 1 | 87.4 | 85.87 | 165.7 | 155.2 | 153 | 155 | 152 |
Net margin | - | 43.38% | 71.09% | 51.03% | 46.38% | 46.05% | 45.08% |
EPS 2 | - | 13.04 | 20.80 | 18.61 | 16.45 | 15.87 | 14.92 |
Free Cash Flow | - | - | - | - | - | - | - |
FCF margin | - | - | - | - | - | - | - |
FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - | - |
Dividend per Share 2 | - | 9.000 | - | - | 12.10 | 11.70 | 11.00 |
Announcement Date | 21-03-25 | 22-02-16 | 23-02-20 | 24-02-14 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 56.71 | - | 56.71 | 60.38 | 62.93 | 72.73 | 73.39 | 80.65 | 81.9 | 84.8 | 81.6 | 81.6 |
EBITDA | - | - | - | - | - | - | - | - | - | - | - | - |
EBIT | 24.38 | - | 27.22 | 27.93 | 26.25 | 36.13 | 39.07 | 36.05 | - | - | - | - |
Operating Margin | 42.99% | - | 48% | 46.25% | 41.72% | 49.67% | 53.23% | 44.7% | - | - | - | - |
Earnings before Tax (EBT) | 30.82 | - | 26.54 | 37.21 | 60.33 | 28.64 | 56.28 | 70.02 | - | - | - | - |
Net income | 27.25 | 60.5 | 17.99 | 32.9 | 54.32 | 19.77 | 47.32 | 62.8 | - | - | - | - |
Net margin | 48.05% | - | 31.73% | 54.49% | 86.32% | 27.18% | 64.48% | 77.87% | - | - | - | - |
EPS 2 | 4.140 | 8.810 | 1.040 | 4.130 | 6.820 | 2.370 | 5.680 | 7.520 | 3.670 | 7.080 | 3.540 | 2.980 |
Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 22-02-16 | 22-05-04 | 22-08-11 | 22-11-10 | 23-02-20 | 23-05-10 | 23-08-15 | 24-02-14 | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Net Debt | - | - | - | - | - | - | - |
Net Cash position | - | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
Free Cash Flow | - | - | - | - | - | - | - |
ROE (net income / shareholders' equity) | - | 9.74% | - | - | 11.7% | 11% | 10% |
ROA (Net income/ Total Assets) | - | 1.14% | - | - | 1.5% | 1.4% | 1.3% |
Assets 1 | - | 7,566 | - | - | 10,200 | 11,071 | 11,692 |
Book Value Per Share 2 | - | 129.0 | - | - | 142.0 | 147.0 | 151.0 |
Cash Flow per Share | - | - | - | - | - | - | - |
Capex | - | - | - | - | - | - | - |
Capex / Sales | - | - | - | - | - | - | - |
Announcement Date | 21-03-25 | 22-02-16 | 23-02-20 | 24-02-14 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
-5.47% | 51.24M | |
+24.25% | 208B | |
-0.27% | 71.94B | |
+12.23% | 57.69B | |
+20.21% | 50.35B | |
+5.31% | 49.08B | |
+32.07% | 46.89B | |
+10.86% | 36.93B | |
-15.79% | 35.32B | |
-96.60% | 32.24B |
- Stock Market
- Equities
- GRONG Stock
- Financials Grong Sparebank