Market Closed -
Oslo Bors
15:45:00 26/04/2024 BST
|
5-day change
|
1st Jan Change
|
72.5
NOK
|
-3.97%
|
|
+2.11%
|
+5.84%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
1,291
|
1,716
|
2,636
|
4,552
|
2,857
|
3,357
|
Enterprise Value (EV)
1 |
1,327
|
2,055
|
3,002
|
4,949
|
3,552
|
4,359
|
P/E ratio
|
13.6
x
|
11.9
x
|
27.3
x
|
30.2
x
|
59.4
x
|
-71.4
x
|
Yield
|
6.63%
|
-
|
-
|
2.15%
|
2.57%
|
1.46%
|
Capitalization / Revenue
|
0.85
x
|
0.73
x
|
0.77
x
|
1.24
x
|
0.79
x
|
0.92
x
|
EV / Revenue
|
0.87
x
|
0.88
x
|
0.88
x
|
1.35
x
|
0.98
x
|
1.2
x
|
EV / EBITDA
|
9.35
x
|
9.38
x
|
12.8
x
|
14
x
|
20.3
x
|
49.7
x
|
EV / FCF
|
13.8
x
|
4.35
x
|
8.96
x
|
22.5
x
|
39
x
|
30.3
x
|
FCF Yield
|
7.23%
|
23%
|
11.2%
|
4.45%
|
2.56%
|
3.3%
|
Price to Book
|
0.71
x
|
0.7
x
|
0.87
x
|
1.21
x
|
0.81
x
|
1.01
x
|
Nbr of stocks (in thousands)
|
48,895
|
48,755
|
48,823
|
48,944
|
48,925
|
49,009
|
Reference price
2 |
26.40
|
35.20
|
54.00
|
93.00
|
58.40
|
68.50
|
Announcement Date
|
15/02/19
|
14/02/20
|
16/03/21
|
21/03/22
|
22/03/23
|
21/03/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
1,525
|
2,343
|
3,428
|
3,673
|
3,616
|
3,640
|
EBITDA
1 |
141.9
|
219
|
234.7
|
353.2
|
174.5
|
87.75
|
EBIT
1 |
71.96
|
80.8
|
141.3
|
260.9
|
81.58
|
4.581
|
Operating Margin
|
4.72%
|
3.45%
|
4.12%
|
7.1%
|
2.26%
|
0.13%
|
Earnings before Tax (EBT)
1 |
114
|
144.4
|
205.6
|
185.9
|
77.22
|
-81.94
|
Net income
1 |
93.06
|
155.9
|
96.48
|
150.7
|
48.14
|
-46.96
|
Net margin
|
6.1%
|
6.65%
|
2.81%
|
4.1%
|
1.33%
|
-1.29%
|
EPS
2 |
1.940
|
2.950
|
1.976
|
3.079
|
0.9839
|
-0.9595
|
Free Cash Flow
1 |
95.89
|
472.8
|
335.3
|
220.2
|
91.02
|
143.9
|
FCF margin
|
6.29%
|
20.18%
|
9.78%
|
6%
|
2.52%
|
3.95%
|
FCF Conversion (EBITDA)
|
67.59%
|
215.85%
|
142.84%
|
62.36%
|
52.15%
|
164.02%
|
FCF Conversion (Net income)
|
103.04%
|
303.28%
|
347.5%
|
146.17%
|
189.08%
|
-
|
Dividend per Share
2 |
1.750
|
-
|
-
|
2.000
|
1.500
|
1.000
|
Announcement Date
|
15/02/19
|
14/02/20
|
16/03/21
|
21/03/22
|
22/03/23
|
21/03/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
35.8
|
339
|
366
|
397
|
695
|
1,002
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.2521
x
|
1.548
x
|
1.559
x
|
1.124
x
|
3.98
x
|
11.42
x
|
Free Cash Flow
1 |
95.9
|
473
|
335
|
220
|
91
|
144
|
ROE (net income / shareholders' equity)
|
5.45%
|
6.92%
|
6.1%
|
4.12%
|
2.04%
|
-1.45%
|
ROA (Net income/ Total Assets)
|
1.76%
|
1.49%
|
1.79%
|
2.67%
|
0.81%
|
0.05%
|
Assets
1 |
5,290
|
10,471
|
5,391
|
5,651
|
5,918
|
-99,498
|
Book Value Per Share
2 |
37.00
|
50.10
|
62.00
|
77.20
|
71.80
|
67.70
|
Cash Flow per Share
2 |
4.360
|
6.100
|
13.80
|
13.30
|
6.430
|
4.950
|
Capex
1 |
21.3
|
50.7
|
86.5
|
77.2
|
88.4
|
75.3
|
Capex / Sales
|
1.4%
|
2.17%
|
2.52%
|
2.1%
|
2.44%
|
2.07%
|
Announcement Date
|
15/02/19
|
14/02/20
|
16/03/21
|
21/03/22
|
22/03/23
|
21/03/24
|
|
1st Jan change
|
Capi.
|
---|
| +5.84% | 321M | | +2.36% | 8.29B | | +9.50% | 6.43B | | +38.74% | 5.07B | | +14.98% | 3.56B | | +8.71% | 3B | | +21.44% | 3.06B | | -1.11% | 2.42B | | +7.85% | 1.71B | | +17.55% | 1.64B |
Other Consumer Publishing
|