Market Closed -
Oslo Bors
10:45:00 2024-05-10 EDT
|
5-day change
|
1st Jan Change
|
280
NOK
|
+1.82%
|
|
+1.08%
|
+6.06%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
751.8
|
786.8
|
1,023
|
1,171
|
1,302
|
1,377
|
-
|
-
|
Enterprise Value (EV)
1 |
751.8
|
786.8
|
1,023
|
1,171
|
1,302
|
1,377
|
1,377
|
1,377
|
P/E ratio
|
9.39
x
|
13.8
x
|
13.3
x
|
12.4
x
|
11
x
|
9.47
x
|
9.43
x
|
9.58
x
|
Yield
|
6.54%
|
4.69%
|
5.29%
|
-
|
-
|
6.79%
|
6.79%
|
6.79%
|
Capitalization / Revenue
|
2.32
x
|
2.63
x
|
3.22
x
|
3.13
x
|
2.82
x
|
2.65
x
|
2.67
x
|
2.68
x
|
EV / Revenue
|
2.32
x
|
2.63
x
|
3.22
x
|
3.13
x
|
2.82
x
|
2.65
x
|
2.67
x
|
2.68
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.78
x
|
0.79
x
|
0.98
x
|
-
|
-
|
1.03
x
|
1
x
|
0.96
x
|
Nbr of stocks (in thousands)
|
4,914
|
4,918
|
4,920
|
4,922
|
4,933
|
4,917
|
-
|
-
|
Reference price
2 |
153.0
|
160.0
|
208.0
|
238.0
|
264.0
|
280.0
|
280.0
|
280.0
|
Announcement Date
|
20-02-13
|
21-02-10
|
22-02-10
|
23-02-08
|
24-02-13
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
324.5
|
299.5
|
317.9
|
373.8
|
462.4
|
519.7
|
516.6
|
513.8
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
166.1
|
141.5
|
155.2
|
168.6
|
252.6
|
305.7
|
298.7
|
292
|
Operating Margin
|
51.19%
|
47.24%
|
48.82%
|
45.12%
|
54.62%
|
58.82%
|
57.82%
|
56.83%
|
Earnings before Tax (EBT)
1 |
195.1
|
137
|
189.7
|
214.1
|
287
|
338.2
|
333
|
326.9
|
Net income
1 |
153.8
|
111.7
|
151.2
|
186.6
|
239.1
|
279.5
|
280.5
|
276.2
|
Net margin
|
47.4%
|
37.28%
|
47.57%
|
49.92%
|
51.71%
|
53.78%
|
54.3%
|
53.76%
|
EPS
2 |
16.30
|
11.60
|
15.60
|
19.20
|
24.10
|
29.58
|
29.68
|
29.23
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
10.00
|
7.500
|
11.00
|
-
|
-
|
19.00
|
19.00
|
19.00
|
Announcement Date
|
20-02-13
|
21-02-10
|
22-02-10
|
23-02-08
|
24-02-13
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
86.26
|
84.43
|
87.47
|
94.8
|
107.1
|
106
|
114.5
|
117.6
|
124.3
|
134.1
|
130.3
|
129.8
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
44.5
|
38.81
|
39.78
|
45.6
|
44.45
|
56.68
|
64.71
|
64.97
|
66.2
|
83.6
|
76.5
|
70.6
|
Operating Margin
|
51.59%
|
45.97%
|
45.48%
|
48.1%
|
41.5%
|
53.47%
|
56.5%
|
55.25%
|
53.26%
|
62.34%
|
58.71%
|
54.39%
|
Earnings before Tax (EBT)
1 |
43.87
|
38.12
|
72.38
|
58.58
|
45.02
|
61.29
|
92.79
|
69.37
|
63.59
|
116.4
|
75.1
|
69.2
|
Net income
1 |
35.88
|
28.03
|
75.13
|
47.35
|
36.1
|
46.87
|
91.6
|
53.53
|
47.18
|
112.2
|
56.3
|
51.9
|
Net margin
|
41.59%
|
33.2%
|
85.9%
|
49.95%
|
33.7%
|
44.21%
|
79.97%
|
45.52%
|
37.95%
|
83.67%
|
43.21%
|
39.98%
|
EPS
2 |
3.600
|
2.900
|
7.900
|
4.900
|
3.500
|
4.700
|
9.300
|
5.300
|
4.700
|
11.87
|
5.960
|
5.490
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
22-02-10
|
22-05-11
|
22-08-10
|
22-11-10
|
23-02-08
|
23-05-10
|
23-08-09
|
23-11-09
|
24-02-13
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
8.5%
|
5.8%
|
7.5%
|
-
|
-
|
12.3%
|
12%
|
11.5%
|
ROA (Net income/ Total Assets)
|
1.08%
|
0.75%
|
0.98%
|
-
|
-
|
1.6%
|
1.5%
|
1.4%
|
Assets
1 |
14,240
|
14,825
|
15,512
|
-
|
-
|
17,469
|
18,700
|
19,729
|
Book Value Per Share
2 |
196.0
|
203.0
|
212.0
|
-
|
-
|
271.0
|
281.0
|
291.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-02-13
|
21-02-10
|
22-02-10
|
23-02-08
|
24-02-13
|
-
|
-
|
-
|
Average target price
281
NOK Spread / Average Target +0.36% Consensus |
1st Jan change
|
Capi.
|
---|
| +6.06% | 127M | | +16.85% | 571B | | +14.20% | 301B | | +18.59% | 252B | | +25.74% | 216B | | +21.29% | 183B | | +25.50% | 170B | | +9.52% | 162B | | +5.28% | 146B | | -15.88% | 131B |
Other Banks
|