Market Closed -
Oslo Bors
10:45:00 2024-04-26 EDT
|
5-day change
|
1st Jan Change
|
69.94
NOK
|
+3.13%
|
|
-1.10%
|
+2.25%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
66,835
|
81,678
|
142,619
|
149,900
|
137,630
|
140,226
|
-
|
-
|
Enterprise Value (EV)
1 |
78,595
|
89,508
|
139,406
|
148,590
|
146,460
|
155,399
|
151,378
|
143,122
|
P/E ratio
|
-37.1
x
|
21.8
x
|
11.7
x
|
6.22
x
|
38.6
x
|
15.3
x
|
9.78
x
|
9.06
x
|
Yield
|
3.83%
|
3.14%
|
7.77%
|
7.71%
|
3.65%
|
4.01%
|
6%
|
6.78%
|
Capitalization / Revenue
|
0.45
x
|
0.59
x
|
0.95
x
|
0.72
x
|
0.71
x
|
0.72
x
|
0.68
x
|
0.68
x
|
EV / Revenue
|
0.52
x
|
0.65
x
|
0.93
x
|
0.71
x
|
0.76
x
|
0.8
x
|
0.73
x
|
0.7
x
|
EV / EBITDA
|
6.64
x
|
6.25
x
|
4.98
x
|
3.75
x
|
6.58
x
|
6.35
x
|
4.85
x
|
4.35
x
|
EV / FCF
|
20.6
x
|
12.4
x
|
29.9
x
|
7.51
x
|
17.1
x
|
71.4
x
|
14.2
x
|
11.9
x
|
FCF Yield
|
4.87%
|
8.08%
|
3.34%
|
13.3%
|
5.86%
|
1.4%
|
7.05%
|
8.42%
|
Price to Book
|
0.84
x
|
1.1
x
|
1.7
x
|
1.47
x
|
1.38
x
|
1.33
x
|
1.23
x
|
1.17
x
|
Nbr of stocks (in thousands)
|
2,047,649
|
2,049,125
|
2,051,476
|
2,044,467
|
2,012,141
|
2,004,949
|
-
|
-
|
Reference price
2 |
32.64
|
39.86
|
69.52
|
73.32
|
68.40
|
69.94
|
69.94
|
69.94
|
Announcement Date
|
20-02-07
|
21-02-12
|
22-02-22
|
23-02-14
|
24-02-13
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
149,766
|
138,118
|
149,654
|
207,929
|
193,619
|
193,686
|
206,818
|
205,917
|
EBITDA
1 |
11,832
|
14,316
|
28,010
|
39,664
|
22,258
|
24,457
|
31,244
|
32,928
|
EBIT
1 |
3,359
|
6,051
|
20,786
|
31,179
|
12,983
|
15,035
|
21,495
|
22,648
|
Operating Margin
|
2.24%
|
4.38%
|
13.89%
|
15%
|
6.71%
|
7.76%
|
10.39%
|
11%
|
Earnings before Tax (EBT)
1 |
-1,556
|
4,509
|
18,397
|
32,365
|
6,546
|
12,111
|
20,869
|
22,717
|
Net income
1 |
-1,811
|
3,745
|
13,930
|
24,154
|
3,583
|
8,761
|
14,329
|
15,564
|
Net margin
|
-1.21%
|
2.71%
|
9.31%
|
11.62%
|
1.85%
|
4.52%
|
6.93%
|
7.56%
|
EPS
2 |
-0.8800
|
1.830
|
5.930
|
11.78
|
1.770
|
4.574
|
7.152
|
7.723
|
Free Cash Flow
1 |
3,824
|
7,228
|
4,660
|
19,789
|
8,582
|
2,177
|
10,678
|
12,047
|
FCF margin
|
2.55%
|
5.23%
|
3.11%
|
9.52%
|
4.43%
|
1.12%
|
5.16%
|
5.85%
|
FCF Conversion (EBITDA)
|
32.32%
|
50.49%
|
16.64%
|
49.89%
|
38.56%
|
8.9%
|
34.18%
|
36.58%
|
FCF Conversion (Net income)
|
-
|
193%
|
33.45%
|
81.93%
|
239.52%
|
24.85%
|
74.52%
|
77.4%
|
Dividend per Share
2 |
1.250
|
1.250
|
5.400
|
5.650
|
2.500
|
2.801
|
4.198
|
4.743
|
Announcement Date
|
20-02-07
|
21-02-12
|
22-02-22
|
23-02-14
|
24-02-13
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
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 |
-
|
36,710
|
46,433
|
46,616
|
64,793
|
52,445
|
44,075
|
48,534
|
53,630
|
44,702
|
46,754
|
47,545
|
50,403
|
49,763
|
49,290
|
56,999
|
EBITDA
1 |
7,453
|
7,219
|
9,011
|
11,165
|
11,594
|
9,721
|
7,184
|
7,525
|
7,098
|
3,899
|
3,736
|
5,411
|
6,172
|
6,478
|
6,954
|
7,567
|
EBIT
1 |
-
|
5,309
|
7,026
|
9,170
|
9,452
|
7,611
|
4,946
|
5,364
|
4,788
|
1,600
|
1,231
|
2,966
|
3,789
|
4,110
|
4,433
|
5,169
|
Operating Margin
|
-
|
14.46%
|
15.13%
|
19.67%
|
14.59%
|
14.51%
|
11.22%
|
11.05%
|
8.93%
|
3.58%
|
2.63%
|
6.24%
|
7.52%
|
8.26%
|
8.99%
|
9.07%
|
Earnings before Tax (EBT)
1 |
-
|
1,620
|
10,730
|
8,416
|
14,108
|
8,166
|
1,676
|
2,021
|
6,986
|
55
|
-2,516
|
1,148
|
3,772
|
3,939
|
3,936
|
5,119
|
Net income
1 |
-
|
1,127
|
8,525
|
6,411
|
11,136
|
6,676
|
287
|
1,265
|
5,056
|
-625
|
-2,536
|
428
|
2,448
|
2,718
|
3,083
|
3,563
|
Net margin
|
-
|
3.07%
|
18.36%
|
13.75%
|
17.19%
|
12.73%
|
0.65%
|
2.61%
|
9.43%
|
-1.4%
|
-5.42%
|
0.9%
|
4.86%
|
5.46%
|
6.26%
|
6.25%
|
EPS
2 |
-
|
0.5000
|
3.470
|
2.800
|
5.490
|
3.340
|
0.1500
|
0.6200
|
2.560
|
-0.1800
|
-1.240
|
0.4700
|
1.245
|
1.378
|
1.500
|
1.789
|
Dividend per Share
2 |
-
|
-
|
5.400
|
-
|
-
|
-
|
5.650
|
-
|
-
|
-
|
2.500
|
-
|
-
|
-
|
2.661
|
-
|
Announcement Date
|
20-07-22
|
21-10-26
|
22-02-22
|
22-05-03
|
22-07-21
|
22-10-24
|
23-02-14
|
23-04-28
|
23-07-20
|
23-10-23
|
24-02-13
|
24-04-24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
11,760
|
7,830
|
-
|
-
|
8,830
|
15,173
|
11,152
|
2,895
|
Net Cash position
1 |
-
|
-
|
3,213
|
1,310
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.9939
x
|
0.5469
x
|
-
|
-
|
0.3967
x
|
0.6204
x
|
0.3569
x
|
0.0879
x
|
Free Cash Flow
1 |
3,824
|
7,228
|
4,660
|
19,789
|
8,582
|
2,177
|
10,678
|
12,047
|
ROE (net income / shareholders' equity)
|
1.29%
|
3.33%
|
17.5%
|
25.9%
|
3.53%
|
8.88%
|
12.6%
|
12.8%
|
ROA (Net income/ Total Assets)
|
-1.1%
|
1.56%
|
8.2%
|
12.9%
|
1.77%
|
4.2%
|
5.99%
|
5.85%
|
Assets
1 |
164,666
|
239,757
|
169,973
|
186,565
|
202,544
|
208,760
|
239,233
|
265,943
|
Book Value Per Share
2 |
39.00
|
36.20
|
41.00
|
50.00
|
49.60
|
52.50
|
56.80
|
59.60
|
Cash Flow per Share
2 |
6.130
|
6.600
|
5.210
|
14.30
|
11.00
|
7.970
|
10.90
|
-
|
Capex
1 |
8,726
|
6,287
|
6,020
|
9,604
|
13,638
|
13,903
|
14,985
|
14,376
|
Capex / Sales
|
5.83%
|
4.55%
|
4.02%
|
4.62%
|
7.04%
|
7.18%
|
7.25%
|
6.98%
|
Announcement Date
|
20-02-07
|
21-02-12
|
22-02-22
|
23-02-14
|
24-02-13
|
-
|
-
|
-
|
Last Close Price
69.94
NOK Average target price
76.08
NOK Spread / Average Target +8.77% Consensus |
1st Jan change
|
Capi.
|
---|
| +2.25% | 12.7B | | +5.64% | 17.31B | | +35.38% | 16.39B | | +31.79% | 6.87B | | +8.47% | 6.62B | | +35.81% | 5.99B | | -.--% | 5.94B | | +43.16% | 4.16B | | +6.62% | 3.36B | | +69.06% | 2.89B |
Other Aluminum
|