Market Closed -
Oslo Bors
10:45:00 2024-04-26 EDT
|
5-day change
|
1st Jan Change
|
106.4
NOK
|
+0.38%
|
|
+11.47%
|
+18.17%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
32,223
|
30,007
|
41,616
|
39,644
|
40,277
|
47,166
|
-
|
-
|
Enterprise Value (EV)
1 |
41,594
|
40,770
|
41,616
|
39,644
|
40,277
|
47,166
|
47,166
|
47,166
|
P/E ratio
|
15.6
x
|
12.8
x
|
13.3
x
|
16.8
x
|
12.2
x
|
10.4
x
|
11.6
x
|
10.3
x
|
Yield
|
-
|
5.06%
|
3.95%
|
4.33%
|
4.55%
|
4.81%
|
4.77%
|
5.16%
|
Capitalization / Revenue
|
1
x
|
0.68
x
|
0.78
x
|
5.13
x
|
-
|
1.32
x
|
1.28
x
|
1.24
x
|
EV / Revenue
|
1
x
|
0.68
x
|
0.78
x
|
5.13
x
|
-
|
1.32
x
|
1.28
x
|
1.24
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.97
x
|
0.84
x
|
1.1
x
|
1.06
x
|
1.4
x
|
1.5
x
|
1.47
x
|
1.38
x
|
Nbr of stocks (in thousands)
|
466,871
|
467,398
|
470,135
|
464,211
|
447,320
|
443,286
|
-
|
-
|
Reference price
2 |
69.02
|
64.20
|
88.52
|
85.40
|
90.04
|
106.4
|
106.4
|
106.4
|
Announcement Date
|
20-02-12
|
21-02-10
|
22-02-09
|
23-02-08
|
24-02-07
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
32,366
|
44,188
|
53,681
|
7,732
|
-
|
35,790
|
36,812
|
37,912
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
2,298
|
2,433
|
3,130
|
2,724
|
2,653
|
3,136
|
3,652
|
4,012
|
Operating Margin
|
7.1%
|
5.51%
|
5.83%
|
35.23%
|
-
|
8.76%
|
9.92%
|
10.58%
|
Earnings before Tax (EBT)
1 |
2,593
|
2,219
|
3,976
|
2,120
|
3,294
|
5,397
|
4,953
|
5,399
|
Net income
1 |
2,067
|
2,345
|
3,121
|
2,376
|
3,377
|
4,500
|
3,847
|
4,168
|
Net margin
|
6.39%
|
5.31%
|
5.81%
|
30.73%
|
-
|
12.57%
|
10.45%
|
10.99%
|
EPS
2 |
4.430
|
5.020
|
6.680
|
5.070
|
7.372
|
10.27
|
9.170
|
10.33
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
3.250
|
3.500
|
3.700
|
4.100
|
5.122
|
5.072
|
5.493
|
Announcement Date
|
20-02-12
|
21-02-10
|
22-02-09
|
23-02-08
|
24-02-07
|
-
|
-
|
-
|
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
|
13,469
|
1,822
|
1,886
|
1,989
|
2,034
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,038
|
678
|
705
|
717
|
624
|
858
|
513
|
605
|
600
|
1,092
|
764.7
|
865
|
850
|
-
|
-
|
Operating Margin
|
7.71%
|
37.21%
|
37.38%
|
36.05%
|
30.68%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
1,227
|
489
|
439
|
511
|
681
|
1,060
|
720
|
837
|
964
|
1,085
|
2,136
|
1,154
|
1,165
|
1,270
|
1,285
|
Net income
1 |
915
|
887
|
410
|
382
|
699
|
1,044
|
942
|
642
|
937
|
905
|
1,889
|
899.2
|
923.6
|
959.6
|
991.5
|
Net margin
|
6.79%
|
48.68%
|
21.74%
|
19.21%
|
34.37%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
1.950
|
1.880
|
0.8700
|
0.8200
|
1.500
|
2.250
|
2.035
|
1.410
|
2.076
|
2.010
|
4.280
|
2.048
|
2.122
|
2.220
|
2.315
|
Dividend per Share
2 |
3.500
|
-
|
-
|
-
|
3.700
|
-
|
-
|
-
|
4.100
|
-
|
-
|
-
|
4.400
|
-
|
-
|
Announcement Date
|
22-02-09
|
22-05-04
|
22-07-14
|
22-10-26
|
23-02-08
|
23-05-10
|
23-07-14
|
23-10-25
|
24-02-07
|
24-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
9,371
|
10,763
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
8%
|
8.6%
|
10.7%
|
8.3%
|
13%
|
15.3%
|
12.9%
|
13.7%
|
ROA (Net income/ Total Assets)
|
0.41%
|
0.34%
|
0.42%
|
-
|
0.43%
|
0.48%
|
0.38%
|
0.38%
|
Assets
1 |
498,192
|
689,706
|
751,324
|
-
|
782,619
|
935,560
|
1,009,648
|
1,085,316
|
Book Value Per Share
2 |
71.40
|
76.90
|
80.20
|
80.50
|
64.50
|
70.80
|
72.50
|
76.90
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-02-12
|
21-02-10
|
22-02-09
|
23-02-08
|
24-02-07
|
-
|
-
|
-
|
Last Close Price
106.4
NOK Average target price
110.5
NOK Spread / Average Target +3.85% Consensus |