Market Closed -
Nasdaq Stockholm
17:00:00 12/06/2024 BST
|
5-day change
|
1st Jan Change
|
28.32
NOK
|
-4.58%
|
|
-4.58%
|
+3,200.70%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
470.8
|
455.3
|
568.3
|
511.7
|
1,426
|
1,865
|
-
|
-
|
Enterprise Value (EV)
1 |
5,857
|
4,674
|
4,995
|
5,570
|
5,367
|
5,767
|
5,288
|
5,053
|
P/E ratio
|
-1.07
x
|
-7.33
x
|
-4.31
x
|
4.76
x
|
-4.1
x
|
14.6
x
|
4.7
x
|
4.78
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.05
x
|
0.07
x
|
0.07
x
|
0.05
x
|
0.12
x
|
0.14
x
|
0.14
x
|
0.14
x
|
EV / Revenue
|
0.68
x
|
0.68
x
|
0.59
x
|
0.55
x
|
0.44
x
|
0.43
x
|
0.38
x
|
0.37
x
|
EV / EBITDA
|
6.71
x
|
5.61
x
|
5.93
x
|
5.66
x
|
4.1
x
|
3.91
x
|
3.19
x
|
3.03
x
|
EV / FCF
|
50.3
x
|
14.7
x
|
29.4
x
|
46.3
x
|
162
x
|
26.5
x
|
10.6
x
|
10.1
x
|
FCF Yield
|
1.99%
|
6.8%
|
3.4%
|
2.16%
|
0.62%
|
3.77%
|
9.44%
|
9.87%
|
Price to Book
|
0.47
x
|
0.5
x
|
0.72
x
|
0.61
x
|
0.53
x
|
0.9
x
|
0.76
x
|
0.68
x
|
Nbr of stocks (in thousands)
|
5,922
|
5,922
|
5,950
|
5,950
|
64,971
|
64,971
|
-
|
-
|
Reference price
2 |
79.50
|
76.88
|
95.50
|
86.00
|
21.95
|
28.71
|
28.71
|
28.71
|
Announcement Date
|
14/02/20
|
25/02/21
|
25/02/22
|
28/02/23
|
26/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
8,592
|
6,918
|
8,469
|
10,057
|
12,242
|
13,325
|
13,764
|
13,697
|
EBITDA
1 |
873.1
|
832.8
|
842.3
|
983.7
|
1,309
|
1,475
|
1,658
|
1,670
|
EBIT
1 |
393.1
|
162.9
|
139.3
|
396
|
677.5
|
891.5
|
1,075
|
1,075
|
Operating Margin
|
4.58%
|
2.35%
|
1.65%
|
3.94%
|
5.53%
|
6.69%
|
7.81%
|
7.85%
|
Earnings before Tax (EBT)
1 |
-473.6
|
34.42
|
-64.23
|
239.4
|
-237.7
|
208.6
|
500.5
|
499.8
|
Net income
1 |
-441.2
|
-62.96
|
-133.9
|
101.6
|
-298.3
|
128.7
|
397
|
389.9
|
Net margin
|
-5.14%
|
-0.91%
|
-1.58%
|
1.01%
|
-2.44%
|
0.97%
|
2.88%
|
2.85%
|
EPS
2 |
-73.99
|
-10.49
|
-22.14
|
18.08
|
-5.354
|
1.970
|
6.106
|
6.001
|
Free Cash Flow
1 |
116.5
|
317.9
|
170
|
120.4
|
33.19
|
217.4
|
499.4
|
498.7
|
FCF margin
|
1.36%
|
4.6%
|
2.01%
|
1.2%
|
0.27%
|
1.63%
|
3.63%
|
3.64%
|
FCF Conversion (EBITDA)
|
13.35%
|
38.17%
|
20.18%
|
12.24%
|
2.54%
|
14.74%
|
30.12%
|
29.87%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
118.54%
|
-
|
168.91%
|
125.81%
|
127.92%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
14/02/20
|
25/02/21
|
25/02/22
|
28/02/23
|
26/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
2,804
|
3,097
|
3,342
|
3,194
|
3,348
|
3,372
|
3,350
|
3,326
|
EBITDA
1 |
287.8
|
334.9
|
356.6
|
349.8
|
357.6
|
385.8
|
381.1
|
379.9
|
EBIT
1 |
134.4
|
193.2
|
183.3
|
177
|
194.6
|
238.4
|
233
|
229.3
|
Operating Margin
|
4.79%
|
6.24%
|
5.48%
|
5.54%
|
5.81%
|
7.07%
|
6.96%
|
6.89%
|
Earnings before Tax (EBT)
1 |
-169.1
|
-148
|
-1.104
|
87.8
|
-94.57
|
88.33
|
82.78
|
79.8
|
Net income
1 |
-188
|
-170.1
|
-27.6
|
90.24
|
-117.4
|
67.15
|
61.78
|
58.69
|
Net margin
|
-6.7%
|
-5.49%
|
-0.83%
|
2.83%
|
-3.51%
|
1.99%
|
1.84%
|
1.76%
|
EPS
2 |
-15.75
|
-2.624
|
-
|
13.38
|
-2.718
|
1.034
|
0.9510
|
0.9030
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/05/23
|
15/08/23
|
03/11/23
|
26/01/24
|
07/05/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
5,386
|
4,219
|
4,427
|
5,058
|
3,940
|
3,902
|
3,423
|
3,187
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
6.168
x
|
5.066
x
|
5.256
x
|
5.142
x
|
3.01
x
|
2.645
x
|
2.064
x
|
1.909
x
|
Free Cash Flow
1 |
117
|
318
|
170
|
120
|
33.2
|
217
|
499
|
499
|
ROE (net income / shareholders' equity)
|
-37.3%
|
-6.9%
|
-6.88%
|
16%
|
10.4%
|
6.44%
|
17.5%
|
15.2%
|
ROA (Net income/ Total Assets)
|
-5.18%
|
-0.84%
|
-0.8%
|
1.55%
|
1.59%
|
2.1%
|
3.7%
|
3.9%
|
Assets
1 |
8,512
|
7,452
|
16,699
|
6,553
|
-18,769
|
6,129
|
10,729
|
9,996
|
Book Value Per Share
2 |
170.0
|
154.0
|
132.0
|
141.0
|
41.30
|
31.80
|
37.90
|
42.40
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
384
|
268
|
297
|
326
|
563
|
594
|
503
|
531
|
Capex / Sales
|
4.47%
|
3.87%
|
3.5%
|
3.24%
|
4.6%
|
4.46%
|
3.66%
|
3.88%
|
Announcement Date
|
14/02/20
|
25/02/21
|
25/02/22
|
28/02/23
|
26/01/24
|
-
|
-
|
-
|
Last Close Price
28.71
NOK Average target price
47.67
NOK Spread / Average Target +66.03% Consensus |
1st Jan change
|
Capi.
|
---|
| +8.47% | 18.84B | | -6.02% | 8.75B | | -6.31% | 6.38B | | -16.17% | 5.87B | | +8.65% | 5.39B | | -15.75% | 4.38B | | -4.07% | 4.16B | | +5.15% | 3.6B | | -0.22% | 3.57B |
Other Oil & Gas Drilling
|