Delayed
Börse Stuttgart
03:33:13 2024-07-03 EDT
|
5-day change
|
1st Jan Change
|
2.14
EUR
|
-3.60%
|
|
+2.78%
|
-31.85%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,322
|
2,246
|
2,563
|
2,861
|
3,350
|
-
|
-
|
Enterprise Value (EV)
1 |
2,322
|
2,730
|
3,504
|
4,150
|
4,855
|
4,664
|
4,347
|
P/E ratio
|
-
|
112
x
|
-51.9
x
|
36
x
|
31
x
|
8.16
x
|
6.37
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
7.17%
|
4.62%
|
Capitalization / Revenue
|
8.19
x
|
6.96
x
|
3.83
x
|
6.38
x
|
1.96
x
|
1.33
x
|
1.21
x
|
EV / Revenue
|
8.19
x
|
8.46
x
|
5.23
x
|
9.25
x
|
2.84
x
|
1.86
x
|
1.57
x
|
EV / EBITDA
|
-
|
45.6
x
|
28.4
x
|
26
x
|
11.2
x
|
5.48
x
|
4.43
x
|
EV / FCF
|
-
|
-9.68
x
|
-113
x
|
-5.97
x
|
-37.3
x
|
31.3
x
|
8.3
x
|
FCF Yield
|
-
|
-10.3%
|
-0.89%
|
-16.7%
|
-2.68%
|
3.19%
|
12.1%
|
Price to Book
|
-
|
2
x
|
1.13
x
|
0.85
x
|
0.93
x
|
0.84
x
|
0.76
x
|
Nbr of stocks (in thousands)
|
54,000
|
54,000
|
91,525
|
122,261
|
122,261
|
-
|
-
|
Reference price
2 |
43.00
|
41.60
|
28.00
|
23.40
|
27.40
|
27.40
|
27.40
|
Announcement Date
|
2/24/21
|
2/23/22
|
2/28/23
|
2/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
283.5
|
322.8
|
669.5
|
448.7
|
1,711
|
2,511
|
2,775
|
EBITDA
1 |
-
|
59.8
|
123.2
|
159.5
|
433
|
851.2
|
981.6
|
EBIT
1 |
-
|
21.13
|
-84.64
|
31.29
|
291.7
|
701.9
|
842.7
|
Operating Margin
|
-
|
6.55%
|
-12.64%
|
6.97%
|
17.05%
|
27.95%
|
30.37%
|
Earnings before Tax (EBT)
1 |
-
|
22.51
|
-68.97
|
77.52
|
136.8
|
517.5
|
661.9
|
Net income
1 |
38.2
|
19.94
|
-40.63
|
72.41
|
107.9
|
410.8
|
525.6
|
Net margin
|
13.47%
|
6.18%
|
-6.07%
|
16.14%
|
6.31%
|
16.36%
|
18.94%
|
EPS
2 |
-
|
0.3700
|
-0.5400
|
0.6500
|
0.8828
|
3.360
|
4.299
|
Free Cash Flow
1 |
-
|
-281.9
|
-31.03
|
-694.9
|
-130
|
149
|
524
|
FCF margin
|
-
|
-87.35%
|
-4.63%
|
-154.87%
|
-7.6%
|
5.93%
|
18.88%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
17.5%
|
53.38%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
36.27%
|
99.69%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
1.966
|
1.267
|
Announcement Date
|
2/24/21
|
2/23/22
|
2/28/23
|
2/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
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
|
2025 Q2
|
---|
Net sales
1 |
99.68
|
155.5
|
87.12
|
178.5
|
248.4
|
37.41
|
20.61
|
23.7
|
367
|
358.4
|
56.73
|
589.9
|
705.7
|
545
|
352
|
EBITDA
1 |
12.9
|
-0.906
|
36.96
|
42.98
|
44.17
|
31.42
|
7.881
|
35.49
|
84.69
|
62.04
|
36.46
|
137.1
|
197.4
|
214
|
147
|
EBIT
1 |
-1.001
|
-12.89
|
18.12
|
13.57
|
12.88
|
-14.21
|
-23.58
|
3.515
|
51.7
|
28.24
|
0.2244
|
92.17
|
149.2
|
179
|
112
|
Operating Margin
|
-1%
|
-8.29%
|
20.8%
|
7.6%
|
5.19%
|
-37.98%
|
-114.42%
|
14.83%
|
14.09%
|
7.88%
|
0.4%
|
15.62%
|
21.15%
|
32.84%
|
31.82%
|
Earnings before Tax (EBT)
1 |
25.97
|
-19.82
|
-144.3
|
110.5
|
-15.34
|
-6.73
|
-24.06
|
-14.48
|
122.8
|
-0.104
|
-28.87
|
54.5
|
111.3
|
166.4
|
131.3
|
Net income
1 |
16.03
|
-13.34
|
-124.7
|
87.83
|
11.59
|
-1.206
|
-16.94
|
-8.63
|
103.1
|
-0.754
|
-23.12
|
44.07
|
89.81
|
133.9
|
105.3
|
Net margin
|
16.08%
|
-8.58%
|
-143.09%
|
49.21%
|
4.67%
|
-3.22%
|
-82.21%
|
-36.41%
|
28.1%
|
-0.21%
|
-40.76%
|
7.47%
|
12.73%
|
24.56%
|
29.92%
|
EPS
2 |
0.3000
|
-0.2500
|
-1.360
|
0.9600
|
0.1300
|
-0.0100
|
-0.1400
|
-0.0700
|
0.8400
|
-0.0100
|
-0.1891
|
0.3604
|
0.7346
|
1.094
|
0.8615
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/23/22
|
5/25/22
|
9/28/22
|
11/16/22
|
2/28/23
|
5/24/23
|
8/29/23
|
11/16/23
|
2/29/24
|
5/15/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
483
|
942
|
1,289
|
1,505
|
1,314
|
997
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
8.082
x
|
7.644
x
|
8.082
x
|
3.476
x
|
1.543
x
|
1.016
x
|
Free Cash Flow
1 |
-
|
-282
|
-31
|
-695
|
-130
|
149
|
524
|
ROE (net income / shareholders' equity)
|
-
|
0.81%
|
-3.51%
|
2.58%
|
2.9%
|
10.8%
|
12.5%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-2.21%
|
1.66%
|
1.4%
|
5.2%
|
6%
|
Assets
1 |
-
|
-
|
1,842
|
4,366
|
7,710
|
7,899
|
8,760
|
Book Value Per Share
2 |
-
|
20.80
|
24.80
|
27.40
|
29.30
|
32.70
|
36.10
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
311
|
143
|
234
|
281
|
257
|
140
|
Capex / Sales
|
-
|
96.49%
|
21.4%
|
52.16%
|
16.43%
|
10.23%
|
5.05%
|
Announcement Date
|
2/24/21
|
2/23/22
|
2/28/23
|
2/29/24
|
-
|
-
|
-
|
Last Close Price
27.4
NOK Average target price
34.5
NOK Spread / Average Target +25.91% Consensus |
1st Jan change
|
Capi.
|
---|
| -0.10% | 18.34B | | +12.96% | 3.33B | | +45.05% | 1.87B | | -.--% | 1.27B | | -12.02% | 1.22B | | 0.00% | 1.17B | | +6.16% | 1.15B | | +0.16% | 1.17B | | +22.88% | 1.03B |
Other Fishing & Farming
|