Market Closed -
Oslo Bors
10:45:00 2024-05-03 EDT
|
5-day change
|
1st Jan Change
|
176.5
NOK
|
-2.49%
|
|
+0.86%
|
-17.52%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,492
|
4,550
|
6,693
|
4,216
|
3,912
|
3,232
|
-
|
-
|
Enterprise Value (EV)
1 |
3,462
|
4,508
|
6,581
|
4,216
|
3,866
|
3,154
|
3,113
|
3,070
|
P/E ratio
|
49.7
x
|
65.8
x
|
73.8
x
|
37
x
|
37.7
x
|
30.1
x
|
27.3
x
|
25.9
x
|
Yield
|
1.43%
|
1.2%
|
1.02%
|
-
|
2.1%
|
2.55%
|
1.91%
|
2.09%
|
Capitalization / Revenue
|
9.6
x
|
12.5
x
|
15.7
x
|
8.57
x
|
7.43
x
|
6
x
|
5.74
x
|
5.43
x
|
EV / Revenue
|
9.52
x
|
12.4
x
|
15.4
x
|
8.57
x
|
7.34
x
|
5.86
x
|
5.53
x
|
5.16
x
|
EV / EBITDA
|
32.1
x
|
38
x
|
47.1
x
|
25.6
x
|
24.9
x
|
18.9
x
|
17.3
x
|
16.2
x
|
EV / FCF
|
51.9
x
|
70.8
x
|
56.4
x
|
-
|
46.3
x
|
45.1
x
|
28.8
x
|
-
|
FCF Yield
|
1.93%
|
1.41%
|
1.77%
|
-
|
2.16%
|
2.22%
|
3.47%
|
-
|
Price to Book
|
14.7
x
|
17.7
x
|
21.9
x
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
18,189
|
18,201
|
18,213
|
18,252
|
18,279
|
18,314
|
-
|
-
|
Reference price
2 |
192.0
|
250.0
|
367.5
|
231.0
|
214.0
|
176.5
|
176.5
|
176.5
|
Announcement Date
|
20-02-28
|
21-02-26
|
22-02-25
|
23-03-01
|
24-02-29
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
363.7
|
363.1
|
427.3
|
491.9
|
526.4
|
538.5
|
563.2
|
594.9
|
EBITDA
1 |
107.8
|
118.6
|
139.7
|
164.5
|
155.1
|
166.6
|
180.2
|
189
|
EBIT
1 |
89.77
|
95.48
|
116.3
|
141.3
|
131.4
|
147.4
|
164.1
|
173
|
Operating Margin
|
24.68%
|
26.29%
|
27.21%
|
28.71%
|
24.97%
|
27.38%
|
29.14%
|
29.08%
|
Earnings before Tax (EBT)
1 |
91.04
|
91.61
|
114.1
|
146
|
135.2
|
145.3
|
163.1
|
172
|
Net income
1 |
70.31
|
69.39
|
90.9
|
114
|
103.8
|
107.3
|
118.1
|
125
|
Net margin
|
19.33%
|
19.11%
|
21.27%
|
23.17%
|
19.72%
|
19.93%
|
20.97%
|
21.01%
|
EPS
2 |
3.860
|
3.800
|
4.980
|
6.240
|
5.670
|
5.869
|
6.456
|
6.820
|
Free Cash Flow
1 |
66.7
|
63.66
|
116.7
|
-
|
83.46
|
70
|
108
|
-
|
FCF margin
|
18.34%
|
17.53%
|
27.3%
|
-
|
15.86%
|
13%
|
19.18%
|
-
|
FCF Conversion (EBITDA)
|
61.88%
|
53.67%
|
83.5%
|
-
|
53.81%
|
42.02%
|
59.93%
|
-
|
FCF Conversion (Net income)
|
94.87%
|
91.75%
|
128.33%
|
-
|
80.39%
|
65.21%
|
91.47%
|
-
|
Dividend per Share
2 |
2.750
|
3.000
|
3.750
|
-
|
4.500
|
4.500
|
3.377
|
3.690
|
Announcement Date
|
20-02-28
|
21-02-26
|
22-02-25
|
23-03-01
|
24-02-29
|
-
|
-
|
-
|
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 |
112.7
|
116.1
|
117.5
|
116.5
|
141.8
|
129.3
|
137.4
|
124.1
|
135.6
|
133.8
|
135
|
134
|
136
|
138
|
140
|
EBITDA
1 |
25.49
|
39.29
|
43.14
|
39.7
|
42.41
|
39.23
|
47.72
|
38.85
|
29.3
|
38.41
|
42
|
43
|
43
|
44
|
45
|
EBIT
1 |
19.46
|
33.42
|
37.34
|
34.02
|
36.47
|
33.45
|
42.22
|
33.52
|
22.26
|
32.07
|
37
|
39
|
39
|
40
|
41
|
Operating Margin
|
17.26%
|
28.78%
|
31.78%
|
29.2%
|
25.72%
|
25.88%
|
30.73%
|
27.01%
|
16.41%
|
23.97%
|
27.41%
|
29.1%
|
28.68%
|
28.99%
|
29.29%
|
Earnings before Tax (EBT)
1 |
19.42
|
32.89
|
40.73
|
30.52
|
41.91
|
34.2
|
41.03
|
33.59
|
26.39
|
30.66
|
37
|
38
|
39
|
40
|
41
|
Net income
1 |
16.11
|
23.72
|
33.12
|
24.65
|
32.48
|
25.67
|
32.92
|
26.13
|
19.11
|
24.38
|
27
|
28
|
28
|
29
|
29
|
Net margin
|
14.29%
|
20.43%
|
28.19%
|
21.16%
|
22.9%
|
19.86%
|
23.96%
|
21.06%
|
14.09%
|
18.22%
|
20%
|
20.9%
|
20.59%
|
21.01%
|
20.71%
|
EPS
2 |
0.8800
|
1.300
|
1.810
|
1.350
|
1.780
|
1.410
|
1.800
|
1.430
|
1.040
|
1.330
|
1.470
|
1.520
|
1.550
|
1.580
|
1.610
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
22-02-25
|
22-04-28
|
22-08-23
|
22-10-28
|
23-03-01
|
23-04-25
|
23-08-31
|
23-10-27
|
24-02-29
|
24-04-25
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
30.4
|
42.7
|
112
|
-
|
46.1
|
78
|
119
|
162
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
66.7
|
63.7
|
117
|
-
|
83.5
|
70
|
108
|
-
|
ROE (net income / shareholders' equity)
|
31.7%
|
28.1%
|
32.3%
|
-
|
27.1%
|
27.2%
|
28.2%
|
-
|
ROA (Net income/ Total Assets)
|
23.2%
|
20.4%
|
30.2%
|
-
|
-
|
21.9%
|
23.3%
|
-
|
Assets
1 |
302.8
|
341
|
301.3
|
-
|
-
|
490.1
|
506.8
|
-
|
Book Value Per Share
|
13.00
|
14.10
|
16.80
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
4.080
|
7.030
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
13.7
|
10.6
|
11.5
|
-
|
29.7
|
14
|
14
|
15
|
Capex / Sales
|
3.76%
|
2.93%
|
2.69%
|
-
|
5.65%
|
2.6%
|
2.49%
|
2.52%
|
Announcement Date
|
20-02-28
|
21-02-26
|
22-02-25
|
23-03-01
|
24-02-29
|
-
|
-
|
-
|
Last Close Price
176.5
NOK Average target price
190
NOK Spread / Average Target +7.65% Consensus |