Market Closed -
Oslo Bors
10:45:00 2024-04-26 EDT
|
5-day change
|
1st Jan Change
|
759
NOK
|
+0.53%
|
|
+1.61%
|
+63.09%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
24,836
|
31,681
|
50,383
|
73,409
|
81,866
|
133,499
|
-
|
-
|
Enterprise Value (EV)
1 |
23,271
|
27,732
|
44,715
|
71,930
|
78,891
|
131,863
|
130,574
|
127,864
|
P/E ratio
|
35.5
x
|
11
x
|
23.7
x
|
26.6
x
|
22.1
x
|
30.1
x
|
26.2
x
|
23.1
x
|
Yield
|
1.81%
|
4.54%
|
5.35%
|
2.89%
|
3.01%
|
2.12%
|
2.56%
|
3.11%
|
Capitalization / Revenue
|
1.03
x
|
1.24
x
|
1.84
x
|
2.31
x
|
2.02
x
|
2.87
x
|
2.6
x
|
2.33
x
|
EV / Revenue
|
0.97
x
|
1.08
x
|
1.63
x
|
2.26
x
|
1.94
x
|
2.84
x
|
2.54
x
|
2.23
x
|
EV / EBITDA
|
10.2
x
|
8.53
x
|
10.9
x
|
15.6
x
|
13.1
x
|
18.6
x
|
16.3
x
|
14
x
|
EV / FCF
|
-7.35
x
|
5.33
x
|
10.5
x
|
149
x
|
20.2
x
|
32.9
x
|
28.8
x
|
28.3
x
|
FCF Yield
|
-13.6%
|
18.8%
|
9.55%
|
0.67%
|
4.94%
|
3.04%
|
3.47%
|
3.54%
|
Price to Book
|
1.95
x
|
2.39
x
|
3.8
x
|
5.44
x
|
5.13
x
|
7.47
x
|
6.79
x
|
6.37
x
|
Nbr of stocks (in thousands)
|
179,973
|
179,799
|
176,166
|
176,635
|
175,905
|
175,889
|
-
|
-
|
Reference price
2 |
138.0
|
176.2
|
286.0
|
415.6
|
465.4
|
759.0
|
759.0
|
759.0
|
Announcement Date
|
20-02-12
|
21-02-11
|
22-02-11
|
23-02-09
|
24-02-08
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
24,081
|
25,612
|
27,449
|
31,803
|
40,617
|
46,480
|
51,445
|
57,235
|
EBITDA
1 |
2,279
|
3,250
|
4,086
|
4,602
|
6,037
|
7,101
|
8,018
|
9,116
|
EBIT
1 |
1,437
|
1,905
|
2,863
|
3,309
|
4,600
|
5,515
|
6,340
|
7,240
|
Operating Margin
|
5.97%
|
7.44%
|
10.43%
|
10.4%
|
11.33%
|
11.87%
|
12.32%
|
12.65%
|
Earnings before Tax (EBT)
1 |
967
|
1,855
|
2,922
|
3,497
|
4,675
|
5,687
|
6,482
|
7,386
|
Net income
1 |
717
|
2,891
|
2,158
|
2,773
|
3,712
|
4,451
|
5,112
|
5,787
|
Net margin
|
2.98%
|
11.29%
|
7.86%
|
8.72%
|
9.14%
|
9.58%
|
9.94%
|
10.11%
|
EPS
2 |
3.890
|
16.08
|
12.06
|
15.64
|
21.08
|
25.26
|
29.01
|
32.85
|
Free Cash Flow
1 |
-3,168
|
5,200
|
4,272
|
484
|
3,896
|
4,013
|
4,526
|
4,525
|
FCF margin
|
-13.16%
|
20.3%
|
15.56%
|
1.52%
|
9.59%
|
8.63%
|
8.8%
|
7.91%
|
FCF Conversion (EBITDA)
|
-
|
160%
|
104.55%
|
10.52%
|
64.54%
|
56.51%
|
56.45%
|
49.64%
|
FCF Conversion (Net income)
|
-
|
179.87%
|
197.96%
|
17.45%
|
104.96%
|
90.16%
|
88.55%
|
78.19%
|
Dividend per Share
2 |
2.500
|
8.000
|
15.30
|
12.00
|
14.00
|
16.08
|
19.45
|
23.61
|
Announcement Date
|
20-02-12
|
21-02-11
|
22-02-11
|
23-02-09
|
24-02-08
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
6,216
|
8,107
|
7,567
|
7,745
|
9,444
|
9,614
|
9,978
|
11,936
|
11,242
|
11,238
|
11,462
|
12,769
|
12,540
|
EBITDA
1 |
1,054
|
1,156
|
1,012
|
1,360
|
1,401
|
1,381
|
1,626
|
1,672
|
1,668
|
1,668
|
1,810
|
1,907
|
1,901
|
EBIT
1 |
748
|
844
|
683
|
1,035
|
1,068
|
1,038
|
1,270
|
1,273
|
1,317
|
1,350
|
1,394
|
1,510
|
-
|
Operating Margin
|
12.03%
|
10.41%
|
9.03%
|
13.36%
|
11.31%
|
10.8%
|
12.73%
|
10.67%
|
11.71%
|
12.01%
|
12.17%
|
11.83%
|
-
|
Earnings before Tax (EBT)
1 |
786
|
901
|
676
|
1,114
|
1,195
|
984
|
1,312
|
1,390
|
1,267
|
1,287
|
1,571
|
1,593
|
1,479
|
Net income
1 |
543
|
689
|
531
|
882
|
979
|
773
|
1,043
|
1,153
|
997.6
|
1,062
|
1,256
|
1,397
|
1,101
|
Net margin
|
8.74%
|
8.5%
|
7.02%
|
11.39%
|
10.37%
|
8.04%
|
10.45%
|
9.66%
|
8.87%
|
9.45%
|
10.95%
|
10.94%
|
8.78%
|
EPS
2 |
3.040
|
3.860
|
2.980
|
4.970
|
5.540
|
4.380
|
5.930
|
6.550
|
5.574
|
5.863
|
6.829
|
7.345
|
6.129
|
Dividend per Share
2 |
-
|
15.30
|
-
|
-
|
12.00
|
-
|
-
|
14.00
|
-
|
-
|
-
|
16.00
|
-
|
Announcement Date
|
21-10-29
|
22-02-11
|
22-07-12
|
22-10-27
|
23-02-09
|
23-07-14
|
23-10-27
|
24-02-08
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
1,565
|
3,949
|
5,668
|
1,479
|
2,975
|
1,636
|
2,925
|
5,635
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-3,168
|
5,200
|
4,272
|
484
|
3,896
|
4,013
|
4,526
|
4,525
|
ROE (net income / shareholders' equity)
|
5.69%
|
22.2%
|
16.2%
|
20.5%
|
25.2%
|
25.5%
|
26.7%
|
27.2%
|
ROA (Net income/ Total Assets)
|
2.28%
|
7.39%
|
5.5%
|
6.72%
|
7.7%
|
7.81%
|
8.4%
|
8.62%
|
Assets
1 |
31,494
|
39,126
|
39,272
|
41,267
|
48,223
|
56,977
|
60,878
|
67,174
|
Book Value Per Share
2 |
70.90
|
73.70
|
75.30
|
76.30
|
90.80
|
102.0
|
112.0
|
119.0
|
Cash Flow per Share
2 |
10.90
|
15.60
|
27.80
|
6.240
|
33.10
|
9.830
|
24.70
|
-
|
Capex
1 |
534
|
506
|
507
|
622
|
1,931
|
2,029
|
1,781
|
2,293
|
Capex / Sales
|
2.22%
|
1.98%
|
1.85%
|
1.96%
|
4.75%
|
4.36%
|
3.46%
|
4.01%
|
Announcement Date
|
20-02-12
|
21-02-11
|
22-02-11
|
23-02-09
|
24-02-08
|
-
|
-
|
-
|
Average target price
724
NOK Spread / Average Target -4.61% Consensus |
1st Jan change
|
Capi.
|
---|
| +63.09% | 12.09B | | +20.53% | 135B | | +9.53% | 77.91B | | +2.63% | 71.1B | | +20.67% | 50.29B | | +40.51% | 43.87B | | +1.86% | 40.69B | | +42.29% | 31.95B | | +82.72% | 24.31B | | +19.32% | 23.26B |
Other Aerospace & Defense
|