Delayed
Nasdaq Stockholm
|
5-day change
|
1st Jan Change
|
- NOK
|
-.--%
|
|
-.--%
|
+1.16%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
71,235
|
98,625
|
143,525
|
79,746
|
136,924
|
139,132
|
-
|
Enterprise Value (EV)
2 |
71,365
|
99,095
|
145,849
|
81,945
|
138,733
|
140,500
|
140,069
|
P/E ratio
|
114
x
|
-140
x
|
-194
x
|
-4.2
x
|
-81.6
x
|
34.2
x
|
28.8
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
96.3
x
|
146
x
|
126
x
|
48.5
x
|
75
x
|
68
x
|
60.9
x
|
EV / Revenue
|
96.5
x
|
147
x
|
128
x
|
49.8
x
|
76
x
|
68.6
x
|
61.3
x
|
EV / EBITDA
|
358
x
|
543
x
|
410
x
|
142
x
|
213
x
|
182
x
|
154
x
|
EV / FCF
|
834
x
|
1,619
x
|
1,363
x
|
312
x
|
400
x
|
272
x
|
242
x
|
FCF Yield
|
0.12%
|
0.06%
|
0.07%
|
0.32%
|
0.25%
|
0.37%
|
0.41%
|
Price to Book
|
4.62
x
|
8.36
x
|
1.01
x
|
0.85
x
|
-
|
1.35
x
|
1.29
x
|
Nbr of stocks (in thousands)
|
684,949
|
684,896
|
1,223,575
|
1,215,636
|
1,218,183
|
1,218,317
|
-
|
Reference price
3 |
104.0
|
144.0
|
117.3
|
65.60
|
112.4
|
114.2
|
114.2
|
Announcement Date
|
12/02/20
|
11/02/21
|
24/02/22
|
23/02/23
|
29/02/24
|
-
|
-
|
1NOK in Million2EUR in Million3 Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
739.5
|
673.5
|
1,139
|
1,644
|
1,826
|
2,047
|
2,285
|
EBITDA
1 |
199.5
|
182.5
|
356
|
579
|
651
|
770.8
|
911.9
|
EBIT
1 |
122.8
|
55.9
|
200
|
95
|
351
|
513.8
|
678.2
|
Operating Margin
|
16.61%
|
8.3%
|
17.56%
|
5.78%
|
19.22%
|
25.11%
|
29.68%
|
Earnings before Tax (EBT)
1 |
116.7
|
-38.8
|
-35
|
-1,676
|
-91
|
391.5
|
571.6
|
Net income
1 |
64
|
-71.6
|
-54
|
-1,752
|
-142
|
284.6
|
408.2
|
Net margin
|
8.65%
|
-10.63%
|
-4.74%
|
-106.57%
|
-7.78%
|
13.91%
|
17.87%
|
EPS
2 |
0.9092
|
-1.026
|
-0.6047
|
-15.63
|
-1.377
|
3.340
|
3.968
|
Free Cash Flow
1 |
85.6
|
61.2
|
107
|
263
|
347
|
516.2
|
578.7
|
FCF margin
|
11.58%
|
9.09%
|
9.39%
|
16%
|
19%
|
25.22%
|
25.33%
|
FCF Conversion (EBITDA)
|
42.91%
|
33.53%
|
30.06%
|
45.42%
|
53.3%
|
66.97%
|
63.46%
|
FCF Conversion (Net income)
|
133.75%
|
-
|
-
|
-
|
-
|
181.38%
|
141.78%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
12/02/20
|
11/02/21
|
24/02/22
|
23/02/23
|
29/02/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
130
|
470
|
2,324
|
2,199
|
1,809
|
1,368
|
937
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.6526
x
|
2.575
x
|
6.528
x
|
3.798
x
|
2.779
x
|
1.775
x
|
1.027
x
|
Free Cash Flow
1 |
85.6
|
61.2
|
107
|
263
|
347
|
516
|
579
|
ROE (net income / shareholders' equity)
|
4.5%
|
-5.25%
|
1.61%
|
0.27%
|
1.8%
|
3.38%
|
4.65%
|
ROA (Net income/ Total Assets)
|
3%
|
-2.63%
|
-0.61%
|
0.2%
|
1.29%
|
2.33%
|
3.13%
|
Assets
1 |
2,137
|
2,722
|
8,802
|
-886,640
|
-11,015
|
12,194
|
13,042
|
Book Value Per Share
2 |
22.50
|
17.20
|
116.0
|
76.90
|
-
|
84.30
|
88.70
|
Cash Flow per Share
2 |
1.980
|
1.530
|
2.060
|
3.140
|
4.530
|
5.030
|
5.700
|
Capex
1 |
48.5
|
43.5
|
77
|
89
|
120
|
118
|
126
|
Capex / Sales
|
6.56%
|
6.46%
|
6.76%
|
5.41%
|
6.57%
|
5.79%
|
5.53%
|
Announcement Date
|
12/02/20
|
11/02/21
|
24/02/22
|
23/02/23
|
29/02/24
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| +27.66% | 443B | | +31.75% | 276B | | +12.57% | 145B | | +7.73% | 93.11B | | +64.02% | 61.13B | | +14.54% | 46.32B | | +23.05% | 35.73B | | -12.79% | 31.13B | | +19.09% | 30.13B |
Other Internet Services
|