Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
8.5 NOK | -5.56% | -9.09% | +1.19% |
Valuation
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Capitalization 1 | 543.9 | 464.9 | 371.7 | 352.8 | 357 | - | - |
Enterprise Value (EV) 1 | 543.9 | 464.9 | 371.7 | 352.8 | 357 | 357 | 357 |
P/E ratio | 20.2 x | 10.1 x | 7.97 x | 8.32 x | 9.54 x | 4.73 x | 3.71 x |
Yield | - | 2.26% | - | - | 2.94% | 5.88% | 11.8% |
Capitalization / Revenue | - | 3.51 x | 2.54 x | 2.55 x | 2.34 x | 1.7 x | 1.46 x |
EV / Revenue | - | 3.51 x | 2.54 x | 2.55 x | 2.34 x | 1.7 x | 1.46 x |
EV / EBITDA | - | - | - | - | - | - | - |
EV / FCF | - | - | - | - | - | - | - |
FCF Yield | - | - | - | - | - | - | - |
Price to Book | - | 1.28 x | - | 0.8 x | 0.75 x | 0.66 x | 0.58 x |
Nbr of stocks (in thousands) | 42,000 | 42,000 | 42,000 | 42,000 | 42,000 | - | - |
Reference price 2 | 12.95 | 11.07 | 8.850 | 8.400 | 8.500 | 8.500 | 8.500 |
Announcement Date | 05/02/21 | 04/02/22 | 08/02/23 | 09/02/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Net sales 1 | - | 132.3 | 146.5 | 138.5 | 152.3 | 210 | 244.6 |
EBITDA | - | - | - | - | - | - | - |
EBIT 1 | - | 67.27 | 69.17 | 66.08 | 65 | 117 | 145 |
Operating Margin | - | 50.83% | 47.21% | 47.7% | 42.68% | 55.72% | 59.27% |
Earnings before Tax (EBT) 1 | - | 61.7 | 62.07 | 56.54 | 49.93 | 100.7 | 128.2 |
Net income 1 | 26.87 | 46.24 | 46.47 | 42.34 | 37.43 | 75.46 | 96.1 |
Net margin | - | 34.94% | 31.71% | 30.56% | 24.58% | 35.94% | 39.28% |
EPS 2 | 0.6400 | 1.100 | 1.110 | 1.010 | 0.8911 | 1.797 | 2.288 |
Free Cash Flow | - | - | - | - | - | - | - |
FCF margin | - | - | - | - | - | - | - |
FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - | - |
Dividend per Share 2 | - | 0.2500 | - | - | 0.2500 | 0.5000 | 1.000 |
Announcement Date | 05/02/21 | 04/02/22 | 08/02/23 | 09/02/24 | - | - | - |
Income Statement Evolution (Quarterly data)
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 | 35.69 | 36.66 | 37.48 | - | 36.57 | 36.62 | 38.87 | 33.55 | 29.5 | 31.56 | 34.85 | 40.24 | 44.03 | 47 | 51 |
EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBIT 1 | 15.16 | 18.39 | 18.3 | 15.58 | 16.9 | 18.39 | 21.66 | 15.91 | 10.12 | 12.15 | 14 | 18 | 23 | 22 | 28 |
Operating Margin | 42.47% | 50.15% | 48.82% | - | 46.21% | 50.22% | 55.73% | 47.42% | 34.3% | 38.51% | 40.17% | 44.73% | 52.24% | 46.81% | 54.9% |
Earnings before Tax (EBT) 1 | 15.16 | 16.39 | 18.42 | - | 13.78 | 16.6 | 22.83 | 13.35 | 3.757 | 8.01 | 10.41 | 14.77 | 19.11 | 18.5 | 24.47 |
Net income 1 | 11.34 | 12.29 | 13.81 | - | 10.26 | 12.45 | 17.12 | 10.02 | 2.752 | 6.007 | 7.805 | 11.07 | 14.32 | 13.87 | 18.34 |
Net margin | 31.78% | 33.53% | 36.85% | - | 28.04% | 33.99% | 44.05% | 29.85% | 9.33% | 19.04% | 22.39% | 27.51% | 32.53% | 29.51% | 35.96% |
EPS 2 | 0.2700 | 0.2900 | 0.3300 | - | 0.2400 | 0.3000 | 0.4100 | 0.2400 | 0.0700 | 0.1400 | 0.1858 | 0.2636 | 0.3410 | 0.3302 | 0.4366 |
Dividend per Share | 0.2500 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 04/02/22 | 29/04/22 | 12/08/22 | 28/10/22 | 08/02/23 | 28/04/23 | 11/08/23 | 04/11/23 | 09/02/24 | 26/04/24 | - | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Net Debt | - | - | - | - | - | - | - |
Net Cash position | - | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
Free Cash Flow | - | - | - | - | - | - | - |
ROE (net income / shareholders' equity) | - | 13.5% | - | 10% | 8.15% | 14.9% | 16.6% |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - |
Book Value Per Share 2 | - | 8.680 | - | 10.60 | 11.30 | 12.90 | 14.70 |
Cash Flow per Share | - | - | - | - | - | - | - |
Capex | - | - | - | - | - | - | - |
Capex / Sales | - | - | - | - | - | - | - |
Announcement Date | 05/02/21 | 04/02/22 | 08/02/23 | 09/02/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
+1.19% | 32.92M | |
-8.78% | 49.45B | |
-6.71% | 30.26B | |
+48.27% | 26.46B | |
+26.81% | 24.88B | |
+19.74% | 18.36B | |
+0.68% | 12.76B | |
+14.30% | 10.55B | |
+12.66% | 7.99B | |
-30.25% | 7.34B |
- Stock Market
- Equities
- KRAB Stock
- Financials Kraft Bank ASA