Market Closed -
Oslo Bors
10:45:00 2024-06-28 EDT
|
5-day change
|
1st Jan Change
|
96
NOK
|
0.00%
|
|
+1.05%
|
+5.03%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,539
|
1,556
|
2,068
|
1,964
|
1,919
|
2,020
|
-
|
-
|
Enterprise Value (EV)
1 |
1,539
|
1,556
|
2,068
|
1,964
|
1,919
|
2,020
|
2,020
|
2,020
|
P/E ratio
|
8.48
x
|
9.42
x
|
11.6
x
|
11.6
x
|
9.14
x
|
8.72
x
|
8.49
x
|
8.46
x
|
Yield
|
8.81%
|
-
|
5.41%
|
6.45%
|
8.21%
|
8.18%
|
9.22%
|
9.2%
|
Capitalization / Revenue
|
2.5
x
|
2.57
x
|
3.39
x
|
3.02
x
|
2.7
x
|
2.33
x
|
2.21
x
|
2.17
x
|
EV / Revenue
|
2.5
x
|
2.57
x
|
3.39
x
|
3.02
x
|
2.7
x
|
2.33
x
|
2.21
x
|
2.17
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.81
x
|
0.86
x
|
1.1
x
|
0.93
x
|
0.86
x
|
0.9
x
|
0.87
x
|
0.86
x
|
Nbr of stocks (in thousands)
|
22,965
|
20,915
|
20,931
|
20,933
|
20,998
|
21,044
|
-
|
-
|
Reference price
2 |
67.00
|
74.40
|
98.80
|
93.80
|
91.40
|
96.00
|
96.00
|
96.00
|
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 |
616.4
|
604.6
|
610.4
|
649.5
|
711.2
|
866.8
|
913.3
|
930.4
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
346.9
|
335.6
|
295.9
|
325.4
|
406.4
|
472.4
|
503.7
|
514.4
|
Operating Margin
|
56.28%
|
55.51%
|
48.48%
|
50.1%
|
57.15%
|
54.49%
|
55.15%
|
55.29%
|
Earnings before Tax (EBT)
1 |
333.4
|
310.9
|
328.2
|
314
|
395.8
|
481.2
|
488.4
|
492.8
|
Net income
1 |
276.9
|
259.3
|
325.3
|
266.2
|
329.9
|
391.8
|
402.3
|
402.7
|
Net margin
|
44.92%
|
42.88%
|
53.29%
|
40.98%
|
46.39%
|
45.2%
|
44.05%
|
43.29%
|
EPS
2 |
7.900
|
7.900
|
8.500
|
8.100
|
10.00
|
11.00
|
11.31
|
11.35
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
5.900
|
-
|
5.350
|
6.050
|
7.500
|
7.850
|
8.850
|
8.833
|
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 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
148.5
|
152.6
|
199
|
144.7
|
153.2
|
162
|
220.6
|
199.5
|
192.4
|
193.5
|
232.5
|
213.4
|
220.8
|
228
|
285
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
75.4
|
76
|
113.2
|
65.34
|
70.87
|
76.17
|
122.9
|
114.8
|
92.53
|
117.9
|
128.8
|
115.8
|
113.1
|
126
|
179
|
Operating Margin
|
50.76%
|
49.8%
|
56.86%
|
45.17%
|
46.26%
|
47.03%
|
55.7%
|
57.55%
|
48.08%
|
60.92%
|
55.43%
|
54.27%
|
51.22%
|
55.26%
|
62.81%
|
Earnings before Tax (EBT)
1 |
78.45
|
74.52
|
111.5
|
63.78
|
64.28
|
74.76
|
111.5
|
121.2
|
88.38
|
117.8
|
147.8
|
112.7
|
106.1
|
109.6
|
165.1
|
Net income
1 |
117.9
|
209.6
|
102.2
|
48.66
|
48.44
|
66.19
|
102.1
|
92.64
|
68.54
|
91.1
|
134.3
|
85.56
|
80.76
|
99.85
|
138.5
|
Net margin
|
79.38%
|
137.35%
|
51.36%
|
33.64%
|
31.62%
|
40.86%
|
46.29%
|
46.43%
|
35.61%
|
47.07%
|
57.79%
|
40.1%
|
36.58%
|
43.8%
|
48.6%
|
EPS
2 |
2.200
|
2.000
|
3.100
|
1.500
|
1.500
|
2.000
|
3.100
|
2.800
|
2.100
|
2.800
|
4.046
|
2.399
|
2.263
|
2.718
|
3.772
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
6.050
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8.150
|
-
|
-
|
Announcement Date
|
22-02-10
|
22-05-11
|
22-08-11
|
22-11-08
|
23-02-08
|
23-05-11
|
23-08-09
|
23-11-08
|
24-02-13
|
24-05-08
|
-
|
-
|
-
|
-
|
-
|
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)
|
9.6%
|
9%
|
9.7%
|
8.5%
|
9.9%
|
10.7%
|
10.4%
|
10.1%
|
ROA (Net income/ Total Assets)
|
1%
|
0.9%
|
1.11%
|
0.86%
|
0.99%
|
1.05%
|
1.05%
|
1%
|
Assets
1 |
27,684
|
28,697
|
29,303
|
30,806
|
33,318
|
37,317
|
38,315
|
40,272
|
Book Value Per Share
2 |
83.00
|
86.80
|
90.20
|
100.0
|
107.0
|
107.0
|
110.0
|
111.0
|
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
109.7
NOK Spread / Average Target +14.24% Consensus |
1st Jan change
|
Capi.
|
---|
| +5.03% | 190M | | +18.91% | 581B | | +18.12% | 311B | | +21.47% | 263B | | +24.09% | 187B | | +29.19% | 175B | | +7.62% | 158B | | -1.49% | 154B | | +8.69% | 150B | | +13.94% | 142B |
Other Banks
|