Real-time
Oslo Bors
08:53:54 26/06/2024 BST
|
5-day change
|
1st Jan Change
|
12.85
NOK
|
-1.53%
|
|
+9.36%
|
+20.09%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,085
|
2,316
|
1,748
|
1,050
|
776.1
|
950.8
|
-
|
-
|
Enterprise Value (EV)
1 |
4,718
|
3,474
|
2,640
|
2,000
|
1,537
|
1,691
|
1,596
|
1,483
|
P/E ratio
|
-51
x
|
-37.4
x
|
-63.3
x
|
-2.89
x
|
21
x
|
61.9
x
|
8.55
x
|
5.83
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
5.52%
|
7.55%
|
Capitalization / Revenue
|
0.5
x
|
0.36
x
|
0.29
x
|
0.15
x
|
0.12
x
|
0.14
x
|
0.13
x
|
0.12
x
|
EV / Revenue
|
0.76
x
|
0.54
x
|
0.44
x
|
0.28
x
|
0.23
x
|
0.24
x
|
0.22
x
|
0.19
x
|
EV / EBITDA
|
12
x
|
13.2
x
|
7.86
x
|
5.97
x
|
4.63
x
|
5.34
x
|
3.78
x
|
3.04
x
|
EV / FCF
|
128
x
|
12.3
x
|
7.93
x
|
10.6
x
|
-
|
7.26
x
|
5.58
x
|
4.39
x
|
FCF Yield
|
0.78%
|
8.12%
|
12.6%
|
9.4%
|
-
|
13.8%
|
17.9%
|
22.8%
|
Price to Book
|
1.52
x
|
0.85
x
|
0.67
x
|
0.45
x
|
0.32
x
|
0.38
x
|
0.37
x
|
0.35
x
|
Nbr of stocks (in thousands)
|
54,023
|
72,939
|
72,672
|
72,838
|
72,536
|
72,859
|
-
|
-
|
Reference price
2 |
57.10
|
31.75
|
24.05
|
14.42
|
10.70
|
13.05
|
13.05
|
13.05
|
Announcement Date
|
12/02/20
|
17/02/21
|
16/02/22
|
21/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,193
|
6,449
|
5,957
|
7,030
|
6,732
|
6,905
|
7,318
|
7,745
|
EBITDA
1 |
392
|
264
|
336
|
335
|
332
|
316.9
|
422.3
|
487.8
|
EBIT
1 |
121
|
-8
|
75
|
112
|
121
|
104.5
|
221
|
283.5
|
Operating Margin
|
1.95%
|
-0.12%
|
1.26%
|
1.59%
|
1.8%
|
1.51%
|
3.02%
|
3.66%
|
Earnings before Tax (EBT)
1 |
-163
|
-94
|
-24
|
-313
|
45
|
21.9
|
144.4
|
211.2
|
Net income
1 |
-61
|
-63
|
-26
|
-363
|
38
|
15.35
|
111.3
|
163.2
|
Net margin
|
-0.98%
|
-0.98%
|
-0.44%
|
-5.16%
|
0.56%
|
0.22%
|
1.52%
|
2.11%
|
EPS
2 |
-1.120
|
-0.8500
|
-0.3800
|
-4.990
|
0.5100
|
0.2107
|
1.527
|
2.238
|
Free Cash Flow
1 |
37
|
282
|
333
|
188
|
-
|
233
|
286
|
338
|
FCF margin
|
0.6%
|
4.37%
|
5.59%
|
2.67%
|
-
|
3.37%
|
3.91%
|
4.36%
|
FCF Conversion (EBITDA)
|
9.44%
|
106.82%
|
99.11%
|
56.12%
|
-
|
73.53%
|
67.73%
|
69.29%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
1,517.95%
|
256.96%
|
207.15%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
0.7200
|
0.9850
|
Announcement Date
|
12/02/20
|
17/02/21
|
16/02/22
|
21/02/23
|
27/02/24
|
-
|
-
|
-
|
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 |
1,601
|
1,176
|
1,912
|
1,988
|
1,954
|
1,291
|
1,797
|
1,844
|
1,800
|
1,306
|
1,868
|
1,954
|
1,777
|
1,412
|
2,032
|
EBITDA
1 |
97
|
7
|
109
|
138
|
81
|
2
|
118
|
132
|
77
|
4
|
115.8
|
140.7
|
83.33
|
-29
|
145
|
EBIT
1 |
31
|
-47
|
54
|
85
|
20
|
-48
|
64
|
80
|
24
|
-43
|
70
|
93.5
|
16
|
-80
|
98
|
Operating Margin
|
1.94%
|
-4%
|
2.82%
|
4.28%
|
1.02%
|
-3.72%
|
3.56%
|
4.34%
|
1.33%
|
-3.29%
|
3.75%
|
4.78%
|
0.9%
|
-5.67%
|
4.82%
|
Earnings before Tax (EBT)
1 |
-6
|
-62
|
40
|
61
|
-353
|
-65
|
47
|
56
|
6
|
-117
|
49.33
|
72.73
|
-7.331
|
-
|
-
|
Net income
1 |
-9
|
-48
|
32
|
47
|
-393
|
-42
|
37
|
49
|
-6
|
-92
|
38.44
|
56.27
|
-5.718
|
-
|
-
|
Net margin
|
-0.56%
|
-4.08%
|
1.67%
|
2.36%
|
-20.11%
|
-3.25%
|
2.06%
|
2.66%
|
-0.33%
|
-7.04%
|
2.06%
|
2.88%
|
-0.32%
|
-
|
-
|
EPS
2 |
-0.1200
|
-0.6600
|
0.4300
|
0.6300
|
-5.400
|
-0.5900
|
0.5100
|
0.6600
|
-0.0800
|
-1.270
|
0.6700
|
0.7755
|
-0.0784
|
-1.090
|
0.7900
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.5000
|
-
|
-
|
Announcement Date
|
16/02/22
|
11/05/22
|
18/08/22
|
08/11/22
|
21/02/23
|
24/05/23
|
29/08/23
|
24/11/23
|
27/02/24
|
23/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,633
|
1,158
|
892
|
950
|
761
|
741
|
646
|
533
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.166
x
|
4.386
x
|
2.655
x
|
2.836
x
|
2.292
x
|
2.337
x
|
1.529
x
|
1.092
x
|
Free Cash Flow
1 |
37
|
282
|
333
|
188
|
-
|
233
|
286
|
338
|
ROE (net income / shareholders' equity)
|
-3.5%
|
-2.41%
|
0.3%
|
-14.7%
|
1.6%
|
0.6%
|
4.35%
|
6.1%
|
ROA (Net income/ Total Assets)
|
-1.46%
|
-1.12%
|
0.14%
|
-6.74%
|
0.74%
|
0.3%
|
1.9%
|
2.9%
|
Assets
1 |
4,180
|
5,645
|
-18,611
|
5,389
|
5,166
|
5,117
|
5,858
|
5,626
|
Book Value Per Share
2 |
37.60
|
37.40
|
35.90
|
31.70
|
33.30
|
34.30
|
35.70
|
37.00
|
Cash Flow per Share
|
1.410
|
4.260
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
40
|
34
|
25
|
47
|
35
|
31
|
33
|
35
|
Capex / Sales
|
0.65%
|
0.53%
|
0.42%
|
0.67%
|
0.52%
|
0.45%
|
0.45%
|
0.45%
|
Announcement Date
|
12/02/20
|
17/02/21
|
16/02/22
|
21/02/23
|
27/02/24
|
-
|
-
|
-
|
Last Close Price
13.05
NOK Average target price
15.5
NOK Spread / Average Target +18.77% Consensus |
1st Jan change
|
Capi.
|
---|
| +20.09% | 89.63M | | -10.60% | 62.21B | | +2.20% | 59.1B | | +26.49% | 39.96B | | +13.93% | 31.41B | | +11.87% | 28.67B | | +13.73% | 20.62B | | +13.38% | 19.23B | | +75.71% | 17.79B | | +36.78% | 17.08B |
Other Construction & Engineering
|