Market Closed -
Oslo Bors
15:45:00 13/05/2024 BST
|
5-day change
|
1st Jan Change
|
10.95
NOK
|
+0.46%
|
|
-1.35%
|
-17.98%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
530.4
|
863.7
|
1,129
|
975.2
|
592.8
|
488
|
-
|
-
|
Enterprise Value (EV)
1 |
633.3
|
897.9
|
1,013
|
1,047
|
758.3
|
617.5
|
625
|
634
|
P/E ratio
|
16.7
x
|
8.82
x
|
6.26
x
|
35.5
x
|
-17.3
x
|
-22.6
x
|
17.1
x
|
7.79
x
|
Yield
|
5%
|
3.59%
|
3.1%
|
3.64%
|
6.74%
|
-
|
9.13%
|
6.39%
|
Capitalization / Revenue
|
0.48
x
|
0.73
x
|
1.15
x
|
0.71
x
|
0.44
x
|
0.34
x
|
0.3
x
|
0.26
x
|
EV / Revenue
|
0.57
x
|
0.76
x
|
1.03
x
|
0.76
x
|
0.56
x
|
0.42
x
|
0.38
x
|
0.34
x
|
EV / EBITDA
|
8.47
x
|
9.05
x
|
18.9
x
|
13.9
x
|
149
x
|
26.8
x
|
8.17
x
|
4.9
x
|
EV / FCF
|
9.53
x
|
7.16
x
|
2.44
x
|
-16.7
x
|
-47.8
x
|
-
|
-48.1
x
|
17.6
x
|
FCF Yield
|
10.5%
|
14%
|
40.9%
|
-5.97%
|
-2.09%
|
-
|
-2.08%
|
5.68%
|
Price to Book
|
2.02
x
|
2.36
x
|
2.3
x
|
1.95
x
|
1.26
x
|
1.06
x
|
1.04
x
|
0.98
x
|
Nbr of stocks (in thousands)
|
44,204
|
44,293
|
43,774
|
44,326
|
44,401
|
44,565
|
-
|
-
|
Reference price
2 |
12.00
|
19.50
|
25.80
|
22.00
|
13.35
|
10.95
|
10.95
|
10.95
|
Announcement Date
|
12/02/20
|
11/02/21
|
15/02/22
|
13/02/23
|
12/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,112
|
1,183
|
981.3
|
1,372
|
1,342
|
1,456
|
1,644
|
1,844
|
EBITDA
1 |
74.8
|
99.2
|
53.62
|
75.54
|
5.1
|
23
|
76.5
|
129.5
|
EBIT
1 |
45.38
|
56.6
|
27.5
|
37.35
|
-39.45
|
-24
|
44
|
87.5
|
Operating Margin
|
4.08%
|
4.78%
|
2.8%
|
2.72%
|
-2.94%
|
-1.65%
|
2.68%
|
4.75%
|
Earnings before Tax (EBT)
1 |
43.11
|
77.56
|
25.9
|
38.16
|
-45.33
|
-28.5
|
36
|
110
|
Net income
1 |
31.87
|
97.66
|
190.8
|
29.1
|
-34.2
|
-22
|
28
|
86
|
Net margin
|
2.87%
|
8.26%
|
19.44%
|
2.12%
|
-2.55%
|
-1.51%
|
1.7%
|
4.66%
|
EPS
2 |
0.7200
|
2.210
|
4.120
|
0.6200
|
-0.7700
|
-0.4850
|
0.6400
|
1.405
|
Free Cash Flow
1 |
66.44
|
125.4
|
414.7
|
-62.55
|
-15.87
|
-
|
-13
|
36
|
FCF margin
|
5.98%
|
10.6%
|
42.26%
|
-4.56%
|
-1.18%
|
-
|
-0.79%
|
1.95%
|
FCF Conversion (EBITDA)
|
88.82%
|
126.44%
|
773.36%
|
-
|
-
|
-
|
-
|
27.8%
|
FCF Conversion (Net income)
|
208.46%
|
128.43%
|
217.38%
|
-
|
-
|
-
|
-
|
41.86%
|
Dividend per Share
2 |
0.6000
|
0.7000
|
0.8000
|
0.8000
|
0.9000
|
-
|
1.000
|
0.7000
|
Announcement Date
|
12/02/20
|
11/02/21
|
15/02/22
|
13/02/23
|
12/02/24
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
196.4
|
284.2
|
300.7
|
321
|
345.9
|
405
|
381.4
|
-
|
292.9
|
330.9
|
359
|
362
|
EBITDA
1 |
7.953
|
20.06
|
11.5
|
10
|
20.67
|
34
|
13.47
|
2.081
|
3.785
|
-19.2
|
-6.184
|
-2
|
EBIT
1 |
1.409
|
12.78
|
4.754
|
1.4
|
10.23
|
21
|
4.021
|
-7.333
|
-5.139
|
-31
|
-16.78
|
-13
|
Operating Margin
|
0.72%
|
4.5%
|
1.58%
|
0.44%
|
2.96%
|
5.19%
|
1.05%
|
-
|
-1.75%
|
-9.37%
|
-4.68%
|
-3.59%
|
Earnings before Tax (EBT)
1 |
-0.452
|
10.89
|
3.514
|
7.305
|
9.911
|
17
|
7.603
|
-1.051
|
-13.52
|
-38.36
|
-14.8
|
-14
|
Net income
1 |
165.1
|
9.171
|
3.171
|
5.3
|
8.033
|
13
|
5.196
|
-0.947
|
-9.34
|
-29.11
|
-11.38
|
-11
|
Net margin
|
84.08%
|
3.23%
|
1.05%
|
1.65%
|
2.32%
|
3.21%
|
1.36%
|
-
|
-3.19%
|
-8.8%
|
-3.17%
|
-3.04%
|
EPS
2 |
3.570
|
0.2000
|
0.0700
|
0.1100
|
0.1700
|
0.2700
|
0.1200
|
-0.0200
|
-0.2100
|
-0.6500
|
-0.2600
|
-0.2400
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21/10/21
|
15/02/22
|
28/04/22
|
12/07/22
|
26/10/22
|
13/02/23
|
27/04/23
|
14/07/23
|
23/10/23
|
12/02/24
|
25/04/24
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
103
|
34.1
|
-
|
71.7
|
166
|
130
|
137
|
146
|
Net Cash position
1 |
-
|
-
|
116
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.374
x
|
0.3442
x
|
-
|
0.9493
x
|
32.47
x
|
5.63
x
|
1.791
x
|
1.127
x
|
Free Cash Flow
1 |
66.4
|
125
|
415
|
-62.5
|
-15.9
|
-
|
-13
|
36
|
ROE (net income / shareholders' equity)
|
17.3%
|
31%
|
44.1%
|
5.79%
|
-6.97%
|
-6%
|
9%
|
16.5%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
5.950
|
8.250
|
11.20
|
11.30
|
10.60
|
10.30
|
10.50
|
11.10
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
14.5
|
6.53
|
8.79
|
11.1
|
17.6
|
26.5
|
33.5
|
35.5
|
Capex / Sales
|
1.31%
|
0.55%
|
0.9%
|
0.81%
|
1.31%
|
1.82%
|
2.04%
|
1.93%
|
Announcement Date
|
12/02/20
|
11/02/21
|
15/02/22
|
13/02/23
|
12/02/24
|
-
|
-
|
-
|
Last Close Price
10.95
NOK Average target price
16
NOK Spread / Average Target +46.12% Consensus |
1st Jan change
|
Capi.
|
---|
| -17.98% | 45.08M | | +17.39% | 5.33B | | +12.29% | 4.39B | | -2.23% | 1.57B | | +45.94% | 1.59B | | -4.62% | 1.43B | | +40.77% | 1.36B | | +9.58% | 1.11B | | +88.67% | 754M | | +2.74% | 659M |
Computer Peripherals
|