End-of-day quote
Norwegian OTC
23:00:00 21/04/2024 BST
|
5-day change
|
1st Jan Change
|
230
NOK
|
+4.55%
|
|
+4.55%
|
+15.00%
|
Fiscal Period: December |
2017
|
2018
|
2019
|
2020
|
2021
|
2022
|
---|
Capitalization
1 |
1,176
|
1,423
|
1,517
|
1,517
|
2,845
|
3,224
|
Enterprise Value (EV)
1 |
1,139
|
1,372
|
1,385
|
1,458
|
2,898
|
2,709
|
P/E ratio
|
10.9
x
|
9.2
x
|
10.8
x
|
25.4
x
|
18.5
x
|
3.78
x
|
Yield
|
-
|
-
|
-
|
2.41%
|
1.67%
|
-
|
Capitalization / Revenue
|
3.48
x
|
3.65
x
|
3.9
x
|
5.06
x
|
6.96
x
|
2.66
x
|
EV / Revenue
|
3.37
x
|
3.52
x
|
3.56
x
|
4.86
x
|
7.09
x
|
2.23
x
|
EV / EBITDA
|
9.32
x
|
8.43
x
|
9.52
x
|
20.9
x
|
17.9
x
|
3.13
x
|
EV / FCF
|
17.1
x
|
33.4
x
|
9.4
x
|
34.1
x
|
55.9
x
|
2.22
x
|
FCF Yield
|
5.86%
|
3%
|
10.6%
|
2.93%
|
1.79%
|
45.1%
|
Price to Book
|
2.24
x
|
2.42
x
|
2.35
x
|
2.25
x
|
4.04
x
|
5.15
x
|
Nbr of stocks (in thousands)
|
18,967
|
18,967
|
18,967
|
18,967
|
18,967
|
18,967
|
Reference price
2 |
62.00
|
75.00
|
80.00
|
80.00
|
150.0
|
170.0
|
Announcement Date
|
22/03/18
|
21/03/19
|
11/06/20
|
19/04/21
|
31/03/22
|
23/03/23
|
Fiscal Period: December |
2017
|
2018
|
2019
|
2020
|
2021
|
2022
|
---|
Net sales
1 |
337.7
|
389.3
|
389.4
|
300.1
|
408.7
|
1,213
|
EBITDA
1 |
122.3
|
162.7
|
145.6
|
69.69
|
162
|
864.7
|
EBIT
1 |
118.4
|
159.7
|
143.2
|
66.63
|
158.4
|
861.2
|
Operating Margin
|
35.06%
|
41.02%
|
36.76%
|
22.2%
|
38.76%
|
71%
|
Earnings before Tax (EBT)
1 |
118.5
|
159.1
|
144.7
|
65.4
|
157.9
|
862.1
|
Net income
1 |
108.2
|
154.7
|
140.1
|
59.81
|
154
|
853.6
|
Net margin
|
32.03%
|
39.73%
|
35.97%
|
19.93%
|
37.67%
|
70.38%
|
EPS
2 |
5.703
|
8.156
|
7.386
|
3.153
|
8.117
|
45.01
|
Free Cash Flow
1 |
66.8
|
41.11
|
147.4
|
42.72
|
51.86
|
1,221
|
FCF margin
|
19.78%
|
10.56%
|
37.85%
|
14.24%
|
12.69%
|
100.64%
|
FCF Conversion (EBITDA)
|
54.64%
|
25.27%
|
101.27%
|
61.31%
|
32.02%
|
141.16%
|
FCF Conversion (Net income)
|
61.75%
|
26.58%
|
105.23%
|
71.44%
|
33.68%
|
142.99%
|
Dividend per Share
|
-
|
-
|
-
|
1.930
|
2.500
|
-
|
Announcement Date
|
22/03/18
|
21/03/19
|
11/06/20
|
19/04/21
|
31/03/22
|
23/03/23
|
Fiscal Period: December |
2017
|
2018
|
2019
|
2020
|
2021
|
2022
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
53
|
-
|
Net Cash position
1 |
36.7
|
50.7
|
132
|
59.8
|
-
|
516
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
0.3273
x
|
-
|
Free Cash Flow
1 |
66.8
|
41.1
|
147
|
42.7
|
51.9
|
1,221
|
ROE (net income / shareholders' equity)
|
22.3%
|
27.8%
|
22.7%
|
9.05%
|
22.3%
|
128%
|
ROA (Net income/ Total Assets)
|
13.4%
|
14.9%
|
11.8%
|
5.41%
|
12%
|
43.3%
|
Assets
1 |
808.8
|
1,038
|
1,184
|
1,105
|
1,287
|
1,972
|
Book Value Per Share
2 |
27.70
|
31.00
|
34.10
|
35.60
|
37.10
|
33.00
|
Cash Flow per Share
2 |
2.730
|
2.760
|
6.960
|
3.150
|
2.470
|
27.20
|
Capex
1 |
1.22
|
0.37
|
6.74
|
5.3
|
1.54
|
6.21
|
Capex / Sales
|
0.36%
|
0.1%
|
1.73%
|
1.76%
|
0.38%
|
0.51%
|
Announcement Date
|
22/03/18
|
21/03/19
|
11/06/20
|
19/04/21
|
31/03/22
|
23/03/23
|
|
1st Jan change
|
Capi.
|
---|
| +15.00% | 395M | | -1.48% | 33.94B | | +3.65% | 31.94B | | +6.42% | 5.54B | | -0.42% | 3.08B | | +15.23% | 2.98B | | +22.64% | 2.9B | | -18.98% | 2.24B | | +4.02% | 1.23B | | -2.00% | 1.07B |
Private Equity
|