Market Closed -
Oslo Bors
15:45:00 26/04/2024 BST
|
5-day change
|
1st Jan Change
|
303.6
NOK
|
-0.44%
|
|
+1.56%
|
-5.74%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
65,679
|
55,304
|
86,445
|
113,762
|
93,611
|
80,361
|
-
|
-
|
Enterprise Value (EV)
1 |
82,108
|
74,797
|
87,312
|
100,474
|
86,542
|
85,055
|
88,622
|
90,395
|
P/E ratio
|
36.2
x
|
-10.1
x
|
10.2
x
|
3.98
x
|
8.06
x
|
8.42
x
|
8.07
x
|
8.51
x
|
Yield
|
5.27%
|
2.41%
|
2.65%
|
8.08%
|
10.7%
|
9.43%
|
5.65%
|
5.75%
|
Capitalization / Revenue
|
1.02
x
|
1.21
x
|
0.95
x
|
0.75
x
|
0.87
x
|
0.78
x
|
0.84
x
|
0.88
x
|
EV / Revenue
|
1.28
x
|
1.63
x
|
0.96
x
|
0.67
x
|
0.81
x
|
0.82
x
|
0.92
x
|
0.99
x
|
EV / EBITDA
|
3.65
x
|
6.33
x
|
1.92
x
|
1.18
x
|
1.86
x
|
2.12
x
|
2.24
x
|
2.39
x
|
EV / FCF
|
23.2
x
|
39.2
x
|
4.2
x
|
3.81
x
|
6.13
x
|
14.5
x
|
15.5
x
|
20.4
x
|
FCF Yield
|
4.32%
|
2.55%
|
23.8%
|
26.3%
|
16.3%
|
6.9%
|
6.46%
|
4.9%
|
Price to Book
|
1.6
x
|
1.63
x
|
2.23
x
|
2.11
x
|
1.98
x
|
1.74
x
|
1.62
x
|
1.55
x
|
Nbr of stocks (in thousands)
|
3,299,021
|
3,253,801
|
3,227,308
|
3,168,394
|
2,953,894
|
2,922,763
|
-
|
-
|
Reference price
2 |
19.91
|
17.00
|
26.79
|
35.91
|
31.69
|
27.49
|
27.49
|
27.49
|
Announcement Date
|
06/02/20
|
10/02/21
|
09/02/22
|
07/02/23
|
07/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
64,357
|
45,818
|
90,924
|
150,806
|
107,174
|
103,211
|
96,199
|
91,715
|
EBITDA
1 |
22,503
|
11,812
|
45,382
|
85,202
|
46,404
|
40,119
|
39,583
|
37,859
|
EBIT
1 |
13,484
|
3,938
|
33,486
|
74,940
|
36,220
|
30,322
|
29,494
|
27,832
|
Operating Margin
|
20.95%
|
8.59%
|
36.83%
|
49.69%
|
33.8%
|
29.38%
|
30.66%
|
30.35%
|
Earnings before Tax (EBT)
1 |
9,292
|
-4,259
|
31,583
|
78,604
|
37,884
|
29,202
|
29,239
|
26,307
|
Net income
1 |
1,843
|
-5,510
|
8,563
|
28,746
|
11,885
|
9,332
|
9,187
|
8,388
|
Net margin
|
2.86%
|
-12.03%
|
9.42%
|
19.06%
|
11.09%
|
9.04%
|
9.55%
|
9.15%
|
EPS
2 |
0.5500
|
-1.690
|
2.630
|
9.030
|
3.930
|
3.265
|
3.408
|
3.232
|
Free Cash Flow
1 |
3,545
|
1,910
|
20,776
|
26,378
|
14,126
|
5,865
|
5,723
|
4,430
|
FCF margin
|
5.51%
|
4.17%
|
22.85%
|
17.49%
|
13.18%
|
5.68%
|
5.95%
|
4.83%
|
FCF Conversion (EBITDA)
|
15.75%
|
16.17%
|
45.78%
|
30.96%
|
30.44%
|
14.62%
|
14.46%
|
11.7%
|
FCF Conversion (Net income)
|
192.35%
|
-
|
242.63%
|
91.76%
|
118.86%
|
62.84%
|
62.3%
|
52.81%
|
Dividend per Share
2 |
1.050
|
0.4100
|
0.7100
|
2.900
|
3.400
|
2.592
|
1.553
|
1.581
|
Announcement Date
|
06/02/20
|
10/02/21
|
09/02/22
|
07/02/23
|
07/02/24
|
-
|
-
|
-
|
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 |
32,608
|
36,393
|
36,459
|
43,633
|
34,321
|
29,224
|
22,872
|
26,024
|
29,054
|
25,135
|
24,216
|
24,741
|
24,268
|
-
|
-
|
EBITDA
1 |
18,355
|
20,409
|
19,873
|
28,243
|
17,768
|
14,717
|
9,294
|
10,822
|
11,569
|
9,976
|
9,169
|
9,182
|
9,476
|
11,970
|
9,802
|
EBIT
1 |
14,989
|
17,991
|
17,590
|
24,301
|
15,059
|
11,973
|
7,543
|
8,024
|
8,681
|
7,533
|
6,825
|
6,837
|
7,595
|
9,352
|
7,367
|
Operating Margin
|
45.97%
|
49.44%
|
48.25%
|
55.69%
|
43.88%
|
40.97%
|
32.98%
|
30.83%
|
29.88%
|
29.97%
|
28.18%
|
27.63%
|
31.3%
|
-
|
-
|
Earnings before Tax (EBT)
|
13,135
|
17,223
|
19,756
|
27,156
|
14,469
|
13,707
|
7,374
|
7,466
|
9,337
|
7,998
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
3,368
|
4,710
|
6,760
|
9,384
|
7,895
|
4,962
|
1,830
|
2,497
|
2,603
|
2,668
|
2,340
|
2,258
|
2,412
|
2,605
|
2,056
|
Net margin
|
10.33%
|
12.94%
|
18.54%
|
21.51%
|
23%
|
16.98%
|
8%
|
9.59%
|
8.96%
|
10.61%
|
9.66%
|
9.13%
|
9.94%
|
-
|
-
|
EPS
2 |
1.040
|
1.460
|
2.110
|
2.970
|
2.510
|
1.590
|
0.6000
|
0.8400
|
0.8800
|
0.9100
|
0.6764
|
0.6757
|
0.8148
|
0.9643
|
0.7889
|
Dividend per Share
2 |
0.2000
|
0.4000
|
0.7000
|
0.9000
|
0.9000
|
0.9000
|
0.9000
|
0.9000
|
0.7000
|
-
|
0.7000
|
0.6000
|
0.4900
|
0.3700
|
0.3700
|
Announcement Date
|
09/02/22
|
04/05/22
|
27/07/22
|
27/10/22
|
07/02/23
|
04/05/23
|
26/07/23
|
27/10/23
|
07/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
16,429
|
19,493
|
867
|
-
|
-
|
4,694
|
8,261
|
10,034
|
Net Cash position
1 |
-
|
-
|
-
|
13,288
|
7,069
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.7301
x
|
1.65
x
|
0.0191
x
|
-
|
-
|
0.117
x
|
0.2087
x
|
0.265
x
|
Free Cash Flow
1 |
3,545
|
1,910
|
20,776
|
26,378
|
14,126
|
5,865
|
5,723
|
4,430
|
ROE (net income / shareholders' equity)
|
11.7%
|
2.46%
|
27.4%
|
61.8%
|
23.2%
|
19.3%
|
19.2%
|
17.9%
|
ROA (Net income/ Total Assets)
|
4.27%
|
0.77%
|
7.35%
|
18.8%
|
7.88%
|
6.77%
|
5.93%
|
5.88%
|
Assets
1 |
43,115
|
-715,584
|
116,426
|
152,571
|
150,800
|
137,759
|
154,992
|
142,537
|
Book Value Per Share
2 |
12.40
|
10.40
|
12.00
|
17.00
|
16.00
|
15.80
|
17.00
|
17.70
|
Cash Flow per Share
2 |
4.130
|
3.170
|
8.860
|
11.00
|
8.160
|
7.160
|
7.020
|
7.140
|
Capex
1 |
10,204
|
8,476
|
8,040
|
8,758
|
10,575
|
12,723
|
14,062
|
14,561
|
Capex / Sales
|
15.86%
|
18.5%
|
8.84%
|
5.81%
|
9.87%
|
12.33%
|
14.62%
|
15.88%
|
Announcement Date
|
06/02/20
|
10/02/21
|
09/02/22
|
07/02/23
|
07/02/24
|
-
|
-
|
-
|
Mean consensus UNDERPERFORM Last Close Price
27.49
USD Average target price
27.36
USD Spread / Average Target -0.51% Consensus |
1st Jan change
|
Capi.
|
---|
| -5.74% | 80.36B | | -8.79% | 1,942B | | +17.98% | 465B | | +46.12% | 259B | | +12.79% | 172B | | +11.84% | 108B | | -0.57% | 52.04B | | -.--% | 50.84B | | +26.90% | 50.66B | | +32.79% | 39.95B |
Integrated Oil & Gas
|