Market Closed -
Oslo Bors
15:45:00 04/06/2024 BST
|
5-day change
|
1st Jan Change
|
0.399
NOK
|
-0.25%
|
|
-7.42%
|
+17.70%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
253.8
|
196.6
|
118.6
|
213.5
|
475.4
|
559.6
|
-
|
-
|
Enterprise Value (EV)
1 |
1,080
|
1,076
|
890.6
|
826.2
|
691.5
|
640.6
|
645.6
|
585.6
|
P/E ratio
|
-3.23
x
|
-1.15
x
|
-28.2
x
|
-1.65
x
|
-3.08
x
|
4.99
x
|
20
x
|
20
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.28
x
|
0.23
x
|
0.13
x
|
0.23
x
|
0.42
x
|
0.49
x
|
0.47
x
|
0.46
x
|
EV / Revenue
|
1.18
x
|
1.25
x
|
0.94
x
|
0.89
x
|
0.61
x
|
0.56
x
|
0.54
x
|
0.48
x
|
EV / EBITDA
|
13.6
x
|
39.3
x
|
11.4
x
|
16
x
|
5.93
x
|
7.36
x
|
5.92
x
|
4.61
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
12,689
|
12,725
|
12,725
|
152,483
|
1,402,483
|
1,402,483
|
-
|
-
|
Reference price
2 |
20.00
|
15.45
|
9.320
|
1.400
|
0.3390
|
0.3990
|
0.3990
|
0.3990
|
Announcement Date
|
27/02/20
|
26/02/21
|
18/02/22
|
17/02/23
|
16/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
918.5
|
862.4
|
944.1
|
933.3
|
1,141
|
1,134
|
1,186
|
1,223
|
EBITDA
1 |
79.5
|
27.37
|
78.28
|
51.51
|
116.6
|
87
|
109
|
127
|
EBIT
1 |
40.87
|
-10.74
|
45.01
|
-70.6
|
93.56
|
63
|
87
|
105
|
Operating Margin
|
4.45%
|
-1.25%
|
4.77%
|
-7.56%
|
8.2%
|
5.56%
|
7.34%
|
8.59%
|
Earnings before Tax (EBT)
1 |
-37.77
|
-162.6
|
-12.16
|
-123.4
|
8.864
|
169
|
62
|
80
|
Net income
1 |
-50.06
|
-170.2
|
-4.17
|
-130.1
|
-36
|
123
|
39
|
52
|
Net margin
|
-5.45%
|
-19.74%
|
-0.44%
|
-13.93%
|
-3.15%
|
10.85%
|
3.29%
|
4.25%
|
EPS
2 |
-6.200
|
-13.40
|
-0.3300
|
-0.8500
|
-0.1100
|
0.0800
|
0.0200
|
0.0200
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
27/02/20
|
26/02/21
|
18/02/22
|
17/02/23
|
16/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
---|
Net sales
|
252.1
|
193.9
|
-
|
-
|
213.4
|
-
|
-
|
-
|
-
|
EBITDA
1 |
45.7
|
2.615
|
6.905
|
32.63
|
9.359
|
-
|
-
|
83.25
|
8.668
|
EBIT
1 |
36.4
|
-4.732
|
-
|
-
|
-89.6
|
-
|
-
|
-
|
3.026
|
Operating Margin
|
14.44%
|
-2.44%
|
-
|
-
|
-41.98%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
22.35
|
-19.56
|
-
|
14
|
-109
|
5.076
|
2.328
|
-0.792
|
2.253
|
Net income
1 |
26.71
|
-19.64
|
-10.1
|
3.126
|
-103.4
|
4.09
|
6.184
|
-37.13
|
-9.143
|
Net margin
|
10.6%
|
-10.13%
|
-
|
-
|
-48.47%
|
-
|
-
|
-
|
-
|
EPS
|
2.100
|
-
|
-
|
0.0200
|
-0.6800
|
0.0300
|
-
|
-0.2400
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
18/02/22
|
19/05/22
|
18/08/22
|
04/11/22
|
17/02/23
|
25/05/23
|
15/08/23
|
06/11/23
|
16/02/24
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
826
|
879
|
772
|
613
|
216
|
81
|
86
|
26
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
10.39
x
|
32.12
x
|
9.861
x
|
11.9
x
|
1.854
x
|
0.931
x
|
0.789
x
|
0.2047
x
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-12.2%
|
-44.1%
|
-1.36%
|
-31%
|
-3.22%
|
2%
|
3%
|
4%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
27/02/20
|
26/02/21
|
18/02/22
|
17/02/23
|
16/02/24
|
-
|
-
|
-
|
Last Close Price
0.399
NOK Average target price
0.5
NOK Spread / Average Target +25.31% Consensus |