Real-time
Oslo Bors
15:45:00 13/05/2024 BST
|
5-day change
|
1st Jan Change
|
4.32
NOK
|
-0.23%
|
|
+0.93%
|
+10.77%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,298
|
1,680
|
1,447
|
900.5
|
894.5
|
992.2
|
-
|
-
|
Enterprise Value (EV)
1 |
2,298
|
1,680
|
1,447
|
900.5
|
894.5
|
992.2
|
992.2
|
992.2
|
P/E ratio
|
11.2
x
|
6.72
x
|
-6.9
x
|
-68.6
x
|
6.29
x
|
6.44
x
|
4.78
x
|
4.24
x
|
Yield
|
-
|
7.78%
|
-
|
-
|
-
|
-
|
11.6%
|
11.6%
|
Capitalization / Revenue
|
1.78
x
|
1.48
x
|
1.65
x
|
1.12
x
|
0.85
x
|
0.84
x
|
0.8
x
|
0.77
x
|
EV / Revenue
|
1.78
x
|
1.48
x
|
1.65
x
|
1.12
x
|
0.85
x
|
0.84
x
|
0.8
x
|
0.77
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.27
x
|
0.82
x
|
0.82
x
|
0.51
x
|
0.39
x
|
0.44
x
|
0.41
x
|
0.39
x
|
Nbr of stocks (in thousands)
|
184,120
|
186,614
|
187,137
|
187,594
|
229,364
|
229,665
|
-
|
-
|
Reference price
2 |
12.48
|
9.000
|
7.730
|
4.800
|
3.900
|
4.320
|
4.320
|
4.320
|
Announcement Date
|
12/02/20
|
11/02/21
|
10/02/22
|
14/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,288
|
1,138
|
876.4
|
800.9
|
1,054
|
1,179
|
1,234
|
1,281
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
712.8
|
461
|
-
|
733
|
853
|
902
|
926
|
Operating Margin
|
-
|
62.63%
|
52.6%
|
-
|
69.55%
|
72.32%
|
73.08%
|
72.26%
|
Earnings before Tax (EBT)
1 |
279.6
|
348.5
|
-278.1
|
1.6
|
206.4
|
240.6
|
314.2
|
348.2
|
Net income
1 |
202.9
|
253.5
|
-208.7
|
-13.8
|
151.9
|
154
|
207.6
|
234
|
Net margin
|
15.76%
|
22.27%
|
-23.81%
|
-1.72%
|
14.41%
|
13.06%
|
16.82%
|
18.26%
|
EPS
2 |
1.110
|
1.340
|
-1.120
|
-0.0700
|
0.6200
|
0.6708
|
0.9039
|
1.019
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
0.7000
|
-
|
-
|
-
|
-
|
0.5000
|
0.5000
|
Announcement Date
|
12/02/20
|
11/02/21
|
10/02/22
|
14/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
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 |
-60
|
218.4
|
196.8
|
195.1
|
188.7
|
220.3
|
235
|
268.8
|
264.4
|
286.1
|
295.9
|
288.5
|
295.7
|
299.3
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-165.5
|
115.2
|
92.2
|
91.1
|
-
|
-
|
153.4
|
186.1
|
-
|
206
|
215.8
|
208
|
213
|
217
|
-
|
Operating Margin
|
275.83%
|
52.75%
|
46.85%
|
46.69%
|
-
|
-
|
65.28%
|
69.23%
|
-
|
72%
|
72.93%
|
72.11%
|
72.03%
|
72.5%
|
-
|
Earnings before Tax (EBT)
1 |
-474
|
45
|
47.1
|
48.4
|
24
|
-118
|
53.1
|
55
|
47.6
|
50.6
|
58.2
|
54.25
|
63.06
|
65.01
|
73.5
|
Net income
1 |
-355.6
|
34.3
|
35.3
|
32.7
|
18
|
-88.7
|
40
|
41.2
|
35.7
|
35.1
|
38.9
|
33.49
|
40.06
|
41.57
|
48.12
|
Net margin
|
592.67%
|
15.71%
|
17.94%
|
16.76%
|
9.54%
|
-40.26%
|
17.02%
|
15.33%
|
13.5%
|
12.27%
|
13.15%
|
11.61%
|
13.55%
|
13.89%
|
-
|
EPS
2 |
-1.920
|
0.1700
|
0.1700
|
0.1700
|
0.0800
|
-0.5000
|
0.1800
|
0.1700
|
0.1400
|
0.1300
|
0.1700
|
0.1458
|
0.1745
|
0.1810
|
0.2095
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
28/10/21
|
10/02/22
|
12/05/22
|
09/08/22
|
27/10/22
|
14/02/23
|
25/04/23
|
09/08/23
|
25/10/23
|
14/02/24
|
07/05/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
12%
|
13.6%
|
-9.78%
|
-0.8%
|
7.18%
|
7.14%
|
8.88%
|
9.36%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
9.800
|
11.00
|
9.430
|
9.350
|
9.940
|
9.730
|
10.60
|
11.10
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
12/02/20
|
11/02/21
|
10/02/22
|
14/02/23
|
14/02/24
|
-
|
-
|
-
|
Last Close Price
4.32
NOK Average target price
6
NOK Spread / Average Target +38.89% Consensus |
1st Jan change
|
Capi.
|
---|
| +10.77% | 91.65M | | +16.83% | 571B | | +13.48% | 299B | | +17.28% | 252B | | +24.46% | 214B | | +20.22% | 183B | | +23.83% | 170B | | +10.02% | 163B | | +6.70% | 148B | | -14.47% | 132B |
Other Banks
|