Market Closed -
Oslo Bors
15:45:00 10/05/2024 BST
|
5-day change
|
1st Jan Change
|
7.24
NOK
|
-1.36%
|
|
-1.63%
|
+13.12%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,841
|
3,030
|
2,202
|
2,522
|
3,017
|
-
|
-
|
Enterprise Value (EV)
1 |
2,841
|
5,098
|
5,218
|
5,944
|
6,609
|
3,017
|
3,017
|
P/E ratio
|
-
|
9.86
x
|
13.5
x
|
-32.3
x
|
16
x
|
19.5
x
|
18.2
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
2.9%
|
3.18%
|
Capitalization / Revenue
|
54.6
x
|
13.4
x
|
8.07
x
|
6.17
x
|
5.99
x
|
5.64
x
|
5.53
x
|
EV / Revenue
|
54.6
x
|
22.5
x
|
19.1
x
|
14.5
x
|
13.1
x
|
5.64
x
|
5.53
x
|
EV / EBITDA
|
-
|
34.4
x
|
23.9
x
|
17
x
|
15.1
x
|
-
|
-
|
EV / FCF
|
-
|
-8.8
x
|
-
|
-14.5
x
|
-13
x
|
37.2
x
|
32.8
x
|
FCF Yield
|
-
|
-11.4%
|
-
|
-6.88%
|
-7.67%
|
2.68%
|
3.05%
|
Price to Book
|
-
|
1.65
x
|
0.93
x
|
0.74
x
|
0.97
x
|
0.94
x
|
-
|
Nbr of stocks (in thousands)
|
240,765
|
281,872
|
323,894
|
394,130
|
416,738
|
-
|
-
|
Reference price
2 |
11.80
|
10.75
|
6.800
|
6.400
|
7.240
|
7.240
|
7.240
|
Announcement Date
|
28/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
52.03
|
226.1
|
273
|
409
|
504
|
534.8
|
545.2
|
EBITDA
1 |
-
|
148.2
|
218
|
349
|
439
|
-
|
-
|
EBIT
1 |
-
|
147.8
|
218
|
349
|
439.3
|
466.4
|
475
|
Operating Margin
|
-
|
65.38%
|
79.85%
|
85.33%
|
87.16%
|
87.2%
|
87.12%
|
Earnings before Tax (EBT)
1 |
-
|
382.3
|
282
|
-52
|
206.5
|
199.7
|
214
|
Net income
1 |
324.8
|
304.8
|
163
|
-78
|
190.4
|
155.7
|
167
|
Net margin
|
624.21%
|
134.8%
|
59.71%
|
-19.07%
|
37.78%
|
29.12%
|
30.63%
|
EPS
2 |
-
|
1.090
|
0.5031
|
-0.1980
|
0.4534
|
0.3708
|
0.3970
|
Free Cash Flow
1 |
-
|
-579.6
|
-
|
-408.7
|
-507
|
81
|
92
|
FCF margin
|
-
|
-256.29%
|
-
|
-99.93%
|
-100.61%
|
15.15%
|
16.87%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
52.01%
|
55.09%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
0.2100
|
0.2300
|
Announcement Date
|
28/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
61.66
|
62.7
|
64.66
|
65.71
|
80
|
96
|
104
|
103.6
|
107
|
115
|
128
|
130
|
130
|
134
|
EBITDA
1 |
42.12
|
48.34
|
55.26
|
55.66
|
59
|
80
|
93
|
91.3
|
85
|
99
|
116
|
117
|
107
|
-
|
EBIT
1 |
42.79
|
48.34
|
55.26
|
55.53
|
59
|
80
|
93
|
91.3
|
85
|
99
|
116
|
117
|
107
|
116
|
Operating Margin
|
69.4%
|
77.1%
|
85.47%
|
84.51%
|
73.75%
|
83.33%
|
89.42%
|
88.13%
|
79.44%
|
86.09%
|
90.62%
|
90%
|
82.31%
|
86.57%
|
Earnings before Tax (EBT)
1 |
139.7
|
83.26
|
96.37
|
80.92
|
22
|
41
|
6
|
-125
|
27
|
67
|
55
|
47
|
38
|
47
|
Net income
1 |
114.3
|
12.09
|
75
|
45.6
|
30
|
23
|
6
|
-113.9
|
6.2
|
81.3
|
43
|
37
|
30
|
37
|
Net margin
|
185.41%
|
19.28%
|
116%
|
69.41%
|
37.5%
|
23.96%
|
5.77%
|
-109.94%
|
5.79%
|
70.7%
|
33.59%
|
28.46%
|
23.08%
|
27.61%
|
EPS
2 |
0.4100
|
0.0400
|
0.2600
|
0.1600
|
0.0926
|
0.2326
|
0.0174
|
-0.3311
|
0.0157
|
0.1970
|
0.1000
|
0.0900
|
0.0700
|
0.0900
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
24/02/22
|
19/05/22
|
16/08/22
|
26/10/22
|
23/02/23
|
04/05/23
|
10/08/23
|
26/10/23
|
22/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
2,068
|
3,016
|
3,421
|
3,592
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
13.96
x
|
13.83
x
|
9.803
x
|
8.182
x
|
-
|
-
|
Free Cash Flow
1 |
-
|
-580
|
-
|
-409
|
-507
|
81
|
92
|
ROE (net income / shareholders' equity)
|
-
|
19.8%
|
7.74%
|
-3.01%
|
6.4%
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-
|
7.99%
|
3.22%
|
-1.26%
|
2.7%
|
-
|
-
|
Assets
1 |
-
|
3,814
|
5,057
|
6,211
|
7,052
|
-
|
-
|
Book Value Per Share
2 |
-
|
6.510
|
7.340
|
8.640
|
7.460
|
7.740
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
660
|
-
|
878
|
82
|
102
|
103
|
Capex / Sales
|
-
|
291.91%
|
-
|
214.6%
|
16.27%
|
19.07%
|
18.89%
|
Announcement Date
|
28/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Last Close Price
7.24
NOK Average target price
8
NOK Spread / Average Target +10.50% Consensus |
1st Jan change
|
Capi.
|
---|
| +13.12% | 278M | | -7.06% | 3.17B | | -5.37% | 1.83B | | -20.90% | 1.61B | | +12.59% | 1.05B | | +5.17% | 910M | | -5.95% | 683M | | -11.41% | 613M | | 0.00% | 462M | | -18.63% | 393M |
Office Real Estate Development
|