Market Closed -
Oslo Bors
15:45:00 26/04/2024 BST
|
5-day change
|
1st Jan Change
|
130.4
NOK
|
+3.82%
|
|
+0.85%
|
-1.36%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,550
|
1,824
|
1,115
|
1,677
|
1,702
|
1,545
|
-
|
-
|
Enterprise Value (EV)
1 |
3,229
|
1,631
|
932.8
|
1,488
|
1,702
|
1,326
|
1,251
|
1,159
|
P/E ratio
|
33.3
x
|
-8.89
x
|
-20.9
x
|
18.5
x
|
76.5
x
|
11.3
x
|
9.51
x
|
10.1
x
|
Yield
|
3.56%
|
3.21%
|
5.83%
|
4.16%
|
4.31%
|
4.69%
|
5.54%
|
6.01%
|
Capitalization / Revenue
|
4.6
x
|
4.06
x
|
3.61
x
|
2.34
x
|
2.14
x
|
1.52
x
|
1.39
x
|
1.43
x
|
EV / Revenue
|
4.18
x
|
3.63
x
|
3.02
x
|
2.08
x
|
2.14
x
|
1.3
x
|
1.12
x
|
1.07
x
|
EV / EBITDA
|
5.03
x
|
4.67
x
|
4.76
x
|
2.76
x
|
4.43
x
|
2.28
x
|
1.95
x
|
1.88
x
|
EV / FCF
|
15.7
x
|
-75.4
x
|
6.28
x
|
21.1
x
|
10.9
x
|
9.35
x
|
7.72
x
|
7.9
x
|
FCF Yield
|
6.36%
|
-1.33%
|
15.9%
|
4.73%
|
9.21%
|
10.7%
|
13%
|
12.7%
|
Price to Book
|
2.32
x
|
1.46
x
|
1
x
|
1.35
x
|
-
|
1.16
x
|
1.1
x
|
1.1
x
|
Nbr of stocks (in thousands)
|
117,171
|
117,228
|
116,107
|
124,469
|
130,862
|
130,862
|
-
|
-
|
Reference price
2 |
30.30
|
15.56
|
9.604
|
13.47
|
13.00
|
11.81
|
11.81
|
11.81
|
Announcement Date
|
12/02/20
|
11/02/21
|
10/02/22
|
09/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
772.6
|
448.8
|
308.9
|
716.6
|
794.3
|
1,018
|
1,113
|
1,082
|
EBITDA
1 |
642
|
349.1
|
196
|
538.9
|
383.9
|
581
|
642.4
|
615.7
|
EBIT
1 |
221.2
|
-293
|
-161.6
|
130.7
|
53.3
|
179.9
|
212.9
|
200.3
|
Operating Margin
|
28.63%
|
-65.29%
|
-52.32%
|
18.24%
|
6.71%
|
17.67%
|
19.12%
|
18.51%
|
Earnings before Tax (EBT)
1 |
131.2
|
-289.7
|
-39.93
|
127.6
|
51.88
|
187.4
|
216.5
|
201
|
Net income
1 |
99.45
|
-204.9
|
-54.11
|
86.67
|
21.65
|
143.7
|
163.5
|
154.3
|
Net margin
|
12.87%
|
-45.65%
|
-17.52%
|
12.09%
|
2.73%
|
14.11%
|
14.69%
|
14.26%
|
EPS
2 |
0.9100
|
-1.750
|
-0.4600
|
0.7300
|
0.1700
|
1.048
|
1.242
|
1.173
|
Free Cash Flow
1 |
205.4
|
-21.62
|
148.6
|
70.43
|
156.7
|
141.8
|
162
|
146.7
|
FCF margin
|
26.59%
|
-4.82%
|
48.1%
|
9.83%
|
19.73%
|
13.93%
|
14.55%
|
13.55%
|
FCF Conversion (EBITDA)
|
31.99%
|
-
|
75.82%
|
13.07%
|
40.81%
|
24.41%
|
25.22%
|
23.82%
|
FCF Conversion (Net income)
|
206.52%
|
-
|
-
|
81.27%
|
723.81%
|
98.71%
|
99.06%
|
95.03%
|
Dividend per Share
2 |
1.080
|
0.5000
|
0.5600
|
0.5600
|
0.5600
|
0.5540
|
0.6540
|
0.7100
|
Announcement Date
|
12/02/20
|
11/02/21
|
10/02/22
|
09/02/23
|
15/02/24
|
-
|
-
|
-
|
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 |
60.94
|
119.5
|
132.2
|
230.1
|
135.3
|
219
|
173.2
|
206.3
|
225
|
189.4
|
189.5
|
257
|
265.9
|
290.2
|
-
|
EBITDA
1 |
28.47
|
84.04
|
101
|
197.3
|
97.04
|
143.5
|
63.52
|
97.08
|
102.6
|
120.7
|
115
|
147.1
|
145.8
|
179
|
-
|
EBIT
1 |
-27.75
|
-87.7
|
33.54
|
31.42
|
13.13
|
64.63
|
-6.812
|
-
|
26.16
|
10.9
|
18.25
|
44.21
|
44.4
|
71.96
|
-
|
Operating Margin
|
-45.53%
|
-73.38%
|
25.38%
|
13.66%
|
9.7%
|
29.51%
|
-3.93%
|
-
|
11.63%
|
5.76%
|
9.63%
|
17.2%
|
16.7%
|
24.8%
|
-
|
Earnings before Tax (EBT)
1 |
-28.7
|
-103.1
|
28.29
|
33.5
|
-2.317
|
68.08
|
-12.94
|
20.73
|
28.52
|
15.57
|
18.07
|
42.43
|
41.28
|
73.28
|
65
|
Net income
1 |
-25.8
|
-85.89
|
20.93
|
25.42
|
-1.738
|
42.06
|
-8.705
|
22.64
|
16.78
|
-9.067
|
14.02
|
34.54
|
33.67
|
54.38
|
48.75
|
Net margin
|
-42.34%
|
-71.88%
|
15.83%
|
11.05%
|
-1.28%
|
19.2%
|
-5.03%
|
10.97%
|
7.46%
|
-4.79%
|
7.4%
|
13.44%
|
12.66%
|
18.74%
|
-
|
EPS
2 |
-0.1900
|
-0.7400
|
0.1800
|
0.2200
|
-0.0200
|
0.3400
|
-0.0700
|
0.1800
|
0.1300
|
-0.0700
|
0.1022
|
0.2722
|
0.2797
|
0.4429
|
0.3713
|
Dividend per Share
2 |
0.1400
|
0.1400
|
0.1400
|
0.1400
|
0.1400
|
0.1400
|
0.1400
|
0.1400
|
0.1400
|
0.1400
|
0.1400
|
0.1400
|
0.1267
|
0.1267
|
0.1400
|
Announcement Date
|
28/10/21
|
10/02/22
|
12/05/22
|
21/07/22
|
27/10/22
|
09/02/23
|
11/05/23
|
20/07/23
|
26/10/23
|
15/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
321
|
193
|
182
|
188
|
-
|
219
|
294
|
386
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
205
|
-21.6
|
149
|
70.4
|
157
|
142
|
162
|
147
|
ROE (net income / shareholders' equity)
|
11.8%
|
-14.7%
|
-4.59%
|
7.35%
|
-
|
10.6%
|
12%
|
10.9%
|
ROA (Net income/ Total Assets)
|
8.66%
|
-4.95%
|
-2.98%
|
4.92%
|
-
|
7.7%
|
8.2%
|
8.5%
|
Assets
1 |
1,149
|
4,142
|
1,818
|
1,761
|
-
|
1,866
|
1,994
|
1,816
|
Book Value Per Share
2 |
13.10
|
10.70
|
9.580
|
9.980
|
-
|
10.10
|
10.70
|
10.70
|
Cash Flow per Share
2 |
5.130
|
3.030
|
2.700
|
2.890
|
-
|
3.500
|
3.900
|
3.600
|
Capex
1 |
355
|
376
|
169
|
225
|
428
|
385
|
365
|
356
|
Capex / Sales
|
45.98%
|
83.86%
|
54.74%
|
31.33%
|
53.89%
|
37.81%
|
32.78%
|
32.89%
|
Announcement Date
|
12/02/20
|
11/02/21
|
10/02/22
|
09/02/23
|
15/02/24
|
-
|
-
|
-
|
Last Close Price
11.81
USD Average target price
13.59
USD Spread / Average Target +15.12% Consensus |
1st Jan change
|
Capi.
|
---|
| -1.36% | 1.55B | | +22.81% | 4.94B | | +5.86% | 4.24B | | +26.85% | 3.83B | | +1.38% | 1.87B | | +24.90% | 976M | | +30.80% | 781M | | +18.18% | 727M | | +66.25% | 646M | | +2.68% | 493M |
Oil Related Services
|