Real-time
Oslo Bors
04:55:20 2024-05-02 EDT
|
5-day change
|
1st Jan Change
|
84.1
NOK
|
-0.12%
|
|
+3.06%
|
+19.80%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,147
|
678.6
|
716.7
|
2,574
|
3,494
|
3,854
|
-
|
-
|
Enterprise Value (EV)
2 |
2,503
|
1,885
|
1,948
|
4,175
|
3,494
|
4,560
|
4,325
|
4,070
|
P/E ratio
|
13.9
x
|
4.64
x
|
-12.9
x
|
3.17
x
|
4.27
x
|
5.07
x
|
7.32
x
|
7.88
x
|
Yield
|
1.97%
|
11.2%
|
-
|
16.6%
|
-
|
16.2%
|
12%
|
10.6%
|
Capitalization / Revenue
|
1.39
x
|
0.78
x
|
1.68
x
|
1.86
x
|
2.47
x
|
2.65
x
|
3.28
x
|
3.18
x
|
EV / Revenue
|
3.02
x
|
2.16
x
|
4.57
x
|
3.01
x
|
2.47
x
|
3.14
x
|
3.68
x
|
3.36
x
|
EV / EBITDA
|
9.01
x
|
5.2
x
|
12.8
x
|
4.15
x
|
3.45
x
|
4.36
x
|
5.53
x
|
5.53
x
|
EV / FCF
|
-69.2
x
|
5.37
x
|
33.3
x
|
14.8
x
|
-
|
4.73
x
|
6.13
x
|
6
x
|
FCF Yield
|
-1.45%
|
18.6%
|
3.01%
|
6.76%
|
-
|
21.1%
|
16.3%
|
16.7%
|
Price to Book
|
0.9
x
|
0.59
x
|
0.66
x
|
1.21
x
|
-
|
1.63
x
|
1.56
x
|
1.51
x
|
Nbr of stocks (in thousands)
|
370,244
|
363,064
|
363,158
|
500,353
|
505,899
|
506,820
|
-
|
-
|
Reference price
3 |
27.30
|
15.94
|
17.38
|
50.40
|
70.20
|
84.20
|
84.20
|
84.20
|
Announcement Date
|
20-02-25
|
21-03-08
|
22-03-15
|
23-02-28
|
24-03-05
|
-
|
-
|
-
|
1NOK in Million2USD in Million3NOK Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
827.9
|
874.1
|
426.1
|
1,387
|
1,412
|
1,454
|
1,174
|
1,210
|
EBITDA
1 |
277.8
|
362.8
|
151.8
|
1,007
|
1,013
|
1,046
|
781.5
|
736.5
|
EBIT
1 |
145.6
|
193.6
|
0.078
|
797.7
|
801.9
|
833.4
|
574.5
|
531.4
|
Operating Margin
|
17.59%
|
22.14%
|
0.02%
|
57.51%
|
56.81%
|
57.33%
|
48.95%
|
43.91%
|
Earnings before Tax (EBT)
1 |
72.75
|
151.4
|
-51.1
|
758.3
|
799.5
|
796
|
557.5
|
507.6
|
Net income
1 |
71.73
|
148.8
|
-55.49
|
751.6
|
793.3
|
784.7
|
543
|
504.2
|
Net margin
|
8.67%
|
17.02%
|
-13.02%
|
54.18%
|
56.2%
|
53.98%
|
46.26%
|
41.66%
|
EPS
2 |
1.967
|
3.434
|
-1.349
|
15.91
|
16.45
|
16.61
|
11.50
|
10.69
|
Free Cash Flow
1 |
-36.18
|
350.9
|
58.56
|
282.3
|
-
|
963.3
|
705.3
|
678.5
|
FCF margin
|
-4.37%
|
40.14%
|
13.74%
|
20.35%
|
-
|
66.27%
|
60.1%
|
56.06%
|
FCF Conversion (EBITDA)
|
-
|
96.71%
|
38.59%
|
28.04%
|
-
|
92.08%
|
90.26%
|
92.12%
|
FCF Conversion (Net income)
|
-
|
235.86%
|
-
|
37.56%
|
-
|
122.76%
|
129.9%
|
134.57%
|
Dividend per Share
2 |
0.5367
|
1.788
|
-
|
8.354
|
-
|
13.60
|
10.07
|
8.908
|
Announcement Date
|
20-02-25
|
21-03-08
|
22-03-15
|
23-02-28
|
24-03-05
|
-
|
-
|
-
|
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 |
95.7
|
118.7
|
169.4
|
356.8
|
419.7
|
441.3
|
388.3
|
359.5
|
325.2
|
338.6
|
394.2
|
388.2
|
329.6
|
374.7
|
308
|
EBITDA
1 |
29.7
|
47.04
|
87.54
|
257.5
|
326
|
336
|
296
|
261.6
|
220.8
|
234.5
|
294.3
|
263.2
|
222
|
266.8
|
196
|
EBIT
1 |
-7.9
|
7.758
|
38.56
|
204.5
|
272.3
|
282.3
|
244
|
209.7
|
167.3
|
180.8
|
240.7
|
209.5
|
169
|
214.1
|
146.1
|
Operating Margin
|
-8.25%
|
6.53%
|
22.76%
|
57.31%
|
64.89%
|
63.98%
|
62.84%
|
58.33%
|
51.46%
|
53.4%
|
61.07%
|
53.95%
|
51.29%
|
57.14%
|
47.45%
|
Earnings before Tax (EBT)
1 |
-19.3
|
-6.084
|
22.04
|
189.4
|
281.6
|
265.2
|
258.6
|
214.8
|
147.9
|
178.3
|
230.5
|
198.4
|
154.9
|
211.9
|
138.3
|
Net income
1 |
-20.7
|
-7.898
|
21.31
|
186.2
|
280.3
|
263.8
|
256.6
|
213.3
|
146.9
|
176.4
|
226.8
|
197.1
|
157.1
|
204
|
136.8
|
Net margin
|
-21.63%
|
-6.65%
|
12.58%
|
52.18%
|
66.78%
|
59.78%
|
66.09%
|
59.33%
|
45.19%
|
52.1%
|
57.55%
|
50.77%
|
47.66%
|
54.44%
|
44.41%
|
EPS
2 |
-0.5298
|
-0.1799
|
0.4884
|
3.877
|
5.898
|
5.580
|
5.461
|
4.489
|
3.170
|
3.586
|
4.768
|
4.162
|
3.207
|
3.895
|
2.881
|
Dividend per Share
2 |
-
|
-
|
0.2016
|
1.809
|
2.883
|
3.284
|
3.305
|
2.702
|
-
|
-
|
3.708
|
3.107
|
2.810
|
3.295
|
2.056
|
Announcement Date
|
21-11-18
|
22-03-15
|
22-05-23
|
22-08-26
|
22-11-21
|
23-02-28
|
23-05-19
|
23-08-24
|
23-11-17
|
24-03-05
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,357
|
1,207
|
1,231
|
1,601
|
-
|
705
|
470
|
216
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.882
x
|
3.325
x
|
8.112
x
|
1.59
x
|
-
|
0.6742
x
|
0.602
x
|
0.2932
x
|
Free Cash Flow
1 |
-36.2
|
351
|
58.6
|
282
|
-
|
963
|
705
|
679
|
ROE (net income / shareholders' equity)
|
8.49%
|
13.1%
|
-4.08%
|
48.2%
|
-
|
34.4%
|
22.8%
|
18.2%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
16.2%
|
-
|
17.4%
|
12.7%
|
10.9%
|
Assets
1 |
-
|
-
|
-
|
4,626
|
-
|
4,523
|
4,267
|
4,645
|
Book Value Per Share
2 |
30.20
|
26.80
|
26.30
|
41.80
|
-
|
51.80
|
54.00
|
55.80
|
Cash Flow per Share
2 |
6.490
|
9.190
|
2.570
|
15.40
|
22.00
|
19.50
|
14.40
|
14.70
|
Capex
1 |
279
|
47.6
|
26.7
|
447
|
-
|
32.1
|
51
|
26.1
|
Capex / Sales
|
33.65%
|
5.44%
|
6.26%
|
32.23%
|
-
|
2.21%
|
4.35%
|
2.16%
|
Announcement Date
|
20-02-25
|
21-03-08
|
22-03-15
|
23-02-28
|
24-03-05
|
-
|
-
|
-
|
Last Close Price
84.2
NOK Average target price
97.8
NOK Spread / Average Target +16.15% Consensus |