Market Closed -
Oslo Bors
10:45:00 2024-04-26 EDT
|
5-day change
|
1st Jan Change
|
182
NOK
|
+1.22%
|
|
+3.82%
|
+22.81%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,557
|
3,066
|
2,120
|
3,348
|
4,380
|
4,935
|
-
|
-
|
Enterprise Value (EV)
1 |
3,393
|
2,763
|
1,944
|
3,058
|
4,933
|
5,662
|
5,254
|
4,897
|
P/E ratio
|
-44.1
x
|
-2.81
x
|
65.2
x
|
60.7
x
|
292
x
|
19.7
x
|
11.2
x
|
10.3
x
|
Yield
|
1.36%
|
-
|
1.56%
|
-
|
3.88%
|
3.46%
|
3.49%
|
3.67%
|
Capitalization / Revenue
|
0.97
x
|
0.88
x
|
0.42
x
|
0.65
x
|
0.73
x
|
0.75
x
|
0.7
x
|
0.72
x
|
EV / Revenue
|
0.93
x
|
0.8
x
|
0.39
x
|
0.6
x
|
0.83
x
|
0.86
x
|
0.75
x
|
0.71
x
|
EV / EBITDA
|
5.38
x
|
8.2
x
|
3.73
x
|
5.47
x
|
6.9
x
|
5.61
x
|
4.1
x
|
3.65
x
|
EV / FCF
|
29.1
x
|
9.55
x
|
15.3
x
|
12
x
|
62.6
x
|
12.6
x
|
8.74
x
|
7.51
x
|
FCF Yield
|
3.44%
|
10.5%
|
6.53%
|
8.34%
|
1.6%
|
7.97%
|
11.4%
|
13.3%
|
Price to Book
|
0.68
x
|
0.73
x
|
0.51
x
|
0.81
x
|
1.01
x
|
1.13
x
|
1.08
x
|
1.03
x
|
Nbr of stocks (in thousands)
|
298,787
|
297,673
|
295,466
|
290,206
|
300,454
|
299,483
|
-
|
-
|
Reference price
2 |
11.91
|
10.30
|
7.174
|
11.54
|
14.58
|
16.48
|
16.48
|
16.48
|
Announcement Date
|
20-02-26
|
21-02-25
|
22-03-03
|
23-03-02
|
24-02-29
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,657
|
3,466
|
5,010
|
5,136
|
5,974
|
6,558
|
7,022
|
6,878
|
EBITDA
1 |
631
|
337.1
|
521
|
559
|
714.4
|
1,009
|
1,281
|
1,343
|
EBIT
1 |
77
|
-428.4
|
72
|
93.2
|
104.7
|
418
|
699.2
|
762.4
|
Operating Margin
|
2.11%
|
-12.36%
|
1.44%
|
1.81%
|
1.75%
|
6.37%
|
9.96%
|
11.08%
|
Earnings before Tax (EBT)
1 |
-52.9
|
-1,072
|
100.7
|
136.3
|
80
|
373.4
|
654.2
|
697.3
|
Net income
1 |
-83.6
|
-1,093
|
31.8
|
57.1
|
15.4
|
250.9
|
444.7
|
483
|
Net margin
|
-2.29%
|
-31.53%
|
0.63%
|
1.11%
|
0.26%
|
3.83%
|
6.33%
|
7.02%
|
EPS
2 |
-0.2700
|
-3.670
|
0.1100
|
0.1900
|
0.0500
|
0.8348
|
1.471
|
1.604
|
Free Cash Flow
1 |
116.8
|
289.5
|
127
|
255
|
78.8
|
451
|
600.8
|
651.7
|
FCF margin
|
3.19%
|
8.35%
|
2.53%
|
4.97%
|
1.32%
|
6.88%
|
8.56%
|
9.47%
|
FCF Conversion (EBITDA)
|
18.51%
|
85.88%
|
24.38%
|
45.62%
|
11.03%
|
44.71%
|
46.89%
|
48.52%
|
FCF Conversion (Net income)
|
-
|
-
|
399.37%
|
446.58%
|
511.69%
|
179.77%
|
135.12%
|
134.93%
|
Dividend per Share
2 |
0.1621
|
-
|
0.1121
|
-
|
0.5651
|
0.5696
|
0.5756
|
0.6041
|
Announcement Date
|
20-02-26
|
21-02-25
|
22-03-03
|
23-03-02
|
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 |
1,365
|
1,194
|
1,247
|
1,404
|
1,291
|
1,246
|
1,518
|
1,578
|
1,631
|
1,395
|
1,719
|
1,751
|
1,744
|
1,746
|
1,797
|
EBITDA
1 |
143
|
86
|
134
|
171
|
169
|
106.8
|
162
|
201
|
244.6
|
162
|
270.4
|
295.3
|
294.9
|
224
|
378
|
EBIT
1 |
31
|
-30.9
|
18
|
53
|
52.9
|
-15.3
|
24.3
|
64
|
54.7
|
20
|
120.8
|
144.3
|
142.2
|
67
|
221
|
Operating Margin
|
2.27%
|
-2.59%
|
1.44%
|
3.77%
|
4.1%
|
-1.23%
|
1.6%
|
4.06%
|
3.35%
|
1.43%
|
7.03%
|
8.24%
|
8.15%
|
3.84%
|
12.3%
|
Earnings before Tax (EBT)
1 |
19.6
|
-27.6
|
58.2
|
27.2
|
78.5
|
-26.1
|
51.4
|
46.5
|
8.3
|
55
|
104.6
|
121.1
|
115.7
|
47
|
201
|
Net income
1 |
-3.1
|
-14.9
|
41.2
|
3.2
|
27.6
|
-19.9
|
18.2
|
34.4
|
-17.3
|
27
|
72.33
|
82.12
|
76.88
|
23
|
159
|
Net margin
|
-0.23%
|
-1.25%
|
3.3%
|
0.23%
|
2.14%
|
-1.6%
|
1.2%
|
2.18%
|
-1.06%
|
1.94%
|
4.21%
|
4.69%
|
4.41%
|
1.32%
|
8.85%
|
EPS
2 |
-0.0100
|
-0.0500
|
0.1400
|
0.0100
|
0.0900
|
-0.0700
|
0.0600
|
0.1100
|
-0.0600
|
0.0900
|
0.2326
|
0.2664
|
0.2462
|
0.2100
|
0.4950
|
Dividend per Share
2 |
0.1121
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6.000
|
-
|
0.2809
|
-
|
0.2809
|
-
|
0.3000
|
Announcement Date
|
22-03-03
|
22-04-28
|
22-07-28
|
22-11-17
|
23-03-02
|
23-04-27
|
23-07-26
|
23-11-16
|
24-02-29
|
24-04-25
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
552
|
726
|
319
|
-
|
Net Cash position
1 |
164
|
303
|
176
|
290
|
-
|
-
|
-
|
38
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
0.7731
x
|
0.72
x
|
0.2487
x
|
-
|
Free Cash Flow
1 |
117
|
290
|
127
|
255
|
78.8
|
451
|
601
|
652
|
ROE (net income / shareholders' equity)
|
-1.52%
|
-10.2%
|
0.76%
|
1.38%
|
0.36%
|
5.69%
|
9.8%
|
10.8%
|
ROA (Net income/ Total Assets)
|
0.21%
|
-7.21%
|
0.48%
|
0.82%
|
0.2%
|
3.29%
|
5.4%
|
5.97%
|
Assets
1 |
-39,810
|
15,158
|
6,643
|
6,983
|
7,520
|
7,628
|
8,242
|
8,084
|
Book Value Per Share
2 |
17.50
|
14.20
|
14.20
|
14.20
|
14.50
|
14.60
|
15.30
|
16.00
|
Cash Flow per Share
2 |
1.160
|
1.500
|
0.9800
|
1.660
|
2.210
|
2.460
|
3.300
|
3.480
|
Capex
1 |
240
|
157
|
158
|
231
|
581
|
323
|
285
|
280
|
Capex / Sales
|
6.56%
|
4.54%
|
3.15%
|
4.5%
|
9.73%
|
4.93%
|
4.06%
|
4.07%
|
Announcement Date
|
20-02-26
|
21-02-25
|
22-03-03
|
23-03-02
|
24-02-29
|
-
|
-
|
-
|
Last Close Price
16.48
USD Average target price
18.24
USD Spread / Average Target +10.69% Consensus |
1st Jan change
|
Capi.
|
---|
| +22.81% | 4.94B | | +5.86% | 4.24B | | +26.85% | 3.83B | | +1.38% | 1.87B | | -1.36% | 1.55B | | +24.90% | 976M | | +30.80% | 781M | | +18.18% | 727M | | +66.25% | 646M | | +2.44% | 493M |
Oil Related Services
|