Market Closed -
Oslo Bors
10:45:00 2024-05-10 EDT
|
5-day change
|
1st Jan Change
|
300
NOK
|
0.00%
|
|
+0.33%
|
-1.32%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,600
|
3,725
|
5,165
|
5,071
|
4,758
|
4,695
|
-
|
-
|
Enterprise Value (EV)
1 |
3,600
|
3,725
|
5,165
|
5,071
|
4,758
|
4,695
|
4,695
|
4,695
|
P/E ratio
|
8.7
x
|
10.5
x
|
11.9
x
|
12.8
x
|
10.6
x
|
7.76
x
|
8.51
x
|
8.6
x
|
Yield
|
5.78%
|
4.79%
|
4.91%
|
-
|
-
|
6.83%
|
6.5%
|
6.5%
|
Capitalization / Revenue
|
4.05
x
|
4.48
x
|
5.61
x
|
5.34
x
|
4.48
x
|
3.83
x
|
3.8
x
|
3.79
x
|
EV / Revenue
|
4.05
x
|
4.48
x
|
5.61
x
|
5.34
x
|
4.48
x
|
3.83
x
|
3.8
x
|
3.79
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.98
x
|
0.97
x
|
1.27
x
|
-
|
-
|
0.95
x
|
0.91
x
|
0.87
x
|
Nbr of stocks (in thousands)
|
15,650
|
15,650
|
15,650
|
15,650
|
15,650
|
15,650
|
-
|
-
|
Reference price
2 |
230.0
|
238.0
|
330.0
|
324.0
|
304.0
|
300.0
|
300.0
|
300.0
|
Announcement Date
|
20-02-11
|
21-02-11
|
22-02-11
|
23-02-14
|
24-02-14
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
889.5
|
832
|
921
|
949
|
1,063
|
1,227
|
1,234
|
1,239
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
526.1
|
483
|
552
|
554
|
626
|
755.5
|
750.8
|
743.9
|
Operating Margin
|
59.15%
|
58.05%
|
59.93%
|
58.38%
|
58.89%
|
61.55%
|
60.85%
|
60.06%
|
Earnings before Tax (EBT)
1 |
517.4
|
455
|
558
|
535
|
612
|
804.7
|
739.2
|
731.2
|
Net income
1 |
425.3
|
367
|
446
|
421
|
461
|
622
|
567.3
|
561.3
|
Net margin
|
47.81%
|
44.11%
|
48.43%
|
44.36%
|
43.37%
|
50.67%
|
45.97%
|
45.32%
|
EPS
2 |
26.45
|
22.77
|
27.72
|
25.32
|
28.67
|
38.67
|
35.27
|
34.90
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
13.30
|
11.40
|
16.20
|
-
|
-
|
20.50
|
19.50
|
19.50
|
Announcement Date
|
20-02-11
|
21-02-11
|
22-02-11
|
23-02-14
|
24-02-14
|
-
|
-
|
-
|
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
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
231
|
209
|
222
|
225
|
276
|
263
|
263
|
270
|
284
|
303.5
|
299.5
|
300.3
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
138
|
124
|
126
|
129
|
169
|
150
|
146
|
179
|
151
|
183.4
|
187.2
|
176.2
|
-
|
-
|
Operating Margin
|
59.74%
|
59.33%
|
56.76%
|
57.33%
|
61.23%
|
57.03%
|
55.51%
|
66.3%
|
53.17%
|
60.45%
|
62.51%
|
58.67%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
137
|
128
|
128
|
116
|
162
|
153
|
148
|
176
|
134
|
241.5
|
183.4
|
169.6
|
176.6
|
167.2
|
Net income
1 |
111
|
98
|
99
|
86
|
138
|
120
|
107
|
136
|
99
|
183.4
|
140.4
|
129.1
|
138
|
128.7
|
Net margin
|
48.05%
|
46.89%
|
44.59%
|
38.22%
|
50%
|
45.63%
|
40.68%
|
50.37%
|
34.86%
|
60.44%
|
46.88%
|
42.99%
|
-
|
-
|
EPS
2 |
6.920
|
6.120
|
6.120
|
5.030
|
9.610
|
7.450
|
6.620
|
8.470
|
6.150
|
11.41
|
8.729
|
8.028
|
8.581
|
8.005
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
22-02-11
|
22-05-11
|
22-08-15
|
22-10-31
|
23-02-14
|
23-05-10
|
23-08-11
|
23-11-01
|
24-02-14
|
-
|
-
|
-
|
-
|
-
|
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)
|
11.6%
|
9.5%
|
11%
|
-
|
-
|
11.5%
|
10.4%
|
9.53%
|
ROA (Net income/ Total Assets)
|
1.74%
|
1.4%
|
1.62%
|
-
|
-
|
2.1%
|
1.8%
|
1.7%
|
Assets
1 |
24,423
|
26,147
|
27,611
|
-
|
-
|
29,617
|
31,514
|
33,018
|
Book Value Per Share
2 |
235.0
|
245.0
|
260.0
|
-
|
-
|
315.0
|
330.0
|
345.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-02-11
|
21-02-11
|
22-02-11
|
23-02-14
|
24-02-14
|
-
|
-
|
-
|
Average target price
333.5
NOK Spread / Average Target +11.17% Consensus |
1st Jan change
|
Capi.
|
---|
| -1.32% | 433M | | +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
|