Market Closed -
Oslo Bors
15:45:00 29/04/2024 BST
|
5-day change
|
1st Jan Change
|
114.8
NOK
|
+0.88%
|
|
+1.41%
|
+12.33%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
16,097
|
14,921
|
17,705
|
13,043
|
13,779
|
15,348
|
-
|
-
|
Enterprise Value (EV)
1 |
18,750
|
11,843
|
13,996
|
10,207
|
11,003
|
13,336
|
13,439
|
13,505
|
P/E ratio
|
26
x
|
7.1
x
|
18.6
x
|
12
x
|
12.9
x
|
13.5
x
|
12.7
x
|
12.4
x
|
Yield
|
-
|
25.5%
|
5.29%
|
8.01%
|
7.73%
|
7.03%
|
7.47%
|
7.91%
|
Capitalization / Revenue
|
0.42
x
|
0.39
x
|
0.47
x
|
0.34
x
|
0.32
x
|
0.37
x
|
0.35
x
|
0.34
x
|
EV / Revenue
|
0.48
x
|
0.31
x
|
0.37
x
|
0.26
x
|
0.26
x
|
0.32
x
|
0.31
x
|
0.3
x
|
EV / EBITDA
|
12.7
x
|
5.58
x
|
6.13
x
|
4.17
x
|
4.48
x
|
5.34
x
|
5.08
x
|
5
x
|
EV / FCF
|
-31.1
x
|
7.1
x
|
8.13
x
|
10.4
x
|
12
x
|
8.81
x
|
13.8
x
|
12.5
x
|
FCF Yield
|
-3.22%
|
14.1%
|
12.3%
|
9.6%
|
8.36%
|
11.3%
|
7.27%
|
8%
|
Price to Book
|
4.05
x
|
5.24
x
|
6.24
x
|
4.36
x
|
-
|
4.89
x
|
4.7
x
|
-
|
Nbr of stocks (in thousands)
|
134,704
|
134,668
|
133,726
|
134,746
|
134,825
|
134,869
|
-
|
-
|
Reference price
2 |
119.5
|
110.8
|
132.4
|
96.80
|
102.2
|
113.8
|
113.8
|
113.8
|
Announcement Date
|
11/02/20
|
12/02/21
|
09/02/22
|
08/02/23
|
08/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
38,779
|
38,140
|
37,592
|
38,658
|
43,146
|
41,782
|
43,283
|
44,493
|
EBITDA
1 |
1,482
|
2,122
|
2,282
|
2,446
|
2,454
|
2,495
|
2,647
|
2,702
|
EBIT
1 |
595
|
1,213
|
1,364
|
1,508
|
1,409
|
1,455
|
1,541
|
1,567
|
Operating Margin
|
1.53%
|
3.18%
|
3.63%
|
3.9%
|
3.27%
|
3.48%
|
3.56%
|
3.52%
|
Earnings before Tax (EBT)
1 |
596
|
1,100
|
1,342
|
1,467
|
1,444
|
1,490
|
1,580
|
1,610
|
Net income
1 |
619
|
2,108
|
1,100
|
1,226
|
1,069
|
1,142
|
1,211
|
1,235
|
Net margin
|
1.6%
|
5.53%
|
2.93%
|
3.17%
|
2.48%
|
2.73%
|
2.8%
|
2.78%
|
EPS
2 |
4.600
|
15.60
|
7.100
|
8.100
|
7.900
|
8.460
|
8.980
|
9.150
|
Free Cash Flow
1 |
-603
|
1,668
|
1,721
|
980
|
920
|
1,513
|
977
|
1,080
|
FCF margin
|
-1.55%
|
4.37%
|
4.58%
|
2.54%
|
2.13%
|
3.62%
|
2.26%
|
2.43%
|
FCF Conversion (EBITDA)
|
-
|
78.61%
|
75.42%
|
40.07%
|
37.49%
|
60.64%
|
36.9%
|
39.97%
|
FCF Conversion (Net income)
|
-
|
79.13%
|
156.45%
|
79.93%
|
86.06%
|
132.46%
|
80.65%
|
87.45%
|
Dividend per Share
2 |
-
|
28.25
|
7.000
|
7.750
|
7.900
|
8.000
|
8.500
|
9.000
|
Announcement Date
|
11/02/20
|
12/02/21
|
09/02/22
|
08/02/23
|
08/02/24
|
-
|
-
|
-
|
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 |
9,295
|
10,176
|
8,369
|
9,902
|
9,550
|
10,837
|
9,461
|
11,165
|
10,387
|
12,134
|
9,274
|
10,835
|
10,097
|
11,577
|
9,520
|
EBITDA
1 |
769
|
655
|
197
|
609
|
792
|
848
|
84
|
646
|
862
|
861
|
207
|
697
|
809
|
781
|
163
|
EBIT
1 |
550
|
405
|
-24
|
388
|
566
|
578
|
-54
|
389
|
603
|
580
|
-31
|
411
|
560
|
516
|
-65
|
Operating Margin
|
5.92%
|
3.98%
|
-0.29%
|
3.92%
|
5.93%
|
5.33%
|
-0.57%
|
3.48%
|
5.81%
|
4.78%
|
-0.33%
|
3.79%
|
5.55%
|
4.46%
|
-0.68%
|
Earnings before Tax (EBT)
1 |
530
|
393
|
-55
|
355
|
545
|
622
|
-147
|
387
|
601
|
603
|
-25
|
415
|
571
|
529
|
-54
|
Net income
1 |
388
|
290
|
-54
|
251
|
404
|
518
|
-120
|
275
|
441
|
474
|
-19
|
319
|
437
|
406
|
-42
|
Net margin
|
4.17%
|
2.85%
|
-0.65%
|
2.53%
|
4.23%
|
4.78%
|
-1.27%
|
2.46%
|
4.25%
|
3.91%
|
-0.2%
|
2.94%
|
4.33%
|
3.51%
|
-0.44%
|
EPS
2 |
2.900
|
2.200
|
-0.4000
|
1.900
|
3.000
|
3.600
|
-0.9000
|
2.000
|
3.300
|
3.500
|
-0.1400
|
2.360
|
3.240
|
3.010
|
-0.3100
|
Dividend per Share
|
-
|
7.000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/11/21
|
09/02/22
|
12/05/22
|
17/08/22
|
09/11/22
|
08/02/23
|
11/05/23
|
17/08/23
|
08/11/23
|
08/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,653
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
3,078
|
3,709
|
2,836
|
2,776
|
2,012
|
1,909
|
1,843
|
Leverage (Debt/EBITDA)
|
1.79
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-603
|
1,668
|
1,721
|
980
|
920
|
1,513
|
977
|
1,080
|
ROE (net income / shareholders' equity)
|
15.6%
|
53%
|
38%
|
43%
|
35.1%
|
36.4%
|
37.3%
|
36.8%
|
ROA (Net income/ Total Assets)
|
3.01%
|
-
|
6.31%
|
7.01%
|
5.96%
|
6.4%
|
6.7%
|
6.7%
|
Assets
1 |
20,565
|
-
|
17,427
|
17,480
|
17,928
|
17,848
|
18,081
|
18,433
|
Book Value Per Share
2 |
29.50
|
21.10
|
21.20
|
22.20
|
-
|
23.30
|
24.20
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
537
|
682
|
473
|
429
|
2,019
|
1,049
|
1,078
|
1,118
|
Capex / Sales
|
1.38%
|
1.79%
|
1.26%
|
1.11%
|
4.68%
|
2.51%
|
2.49%
|
2.51%
|
Announcement Date
|
11/02/20
|
12/02/21
|
09/02/22
|
08/02/23
|
08/02/24
|
-
|
-
|
-
|
Last Close Price
113.8
NOK Average target price
120
NOK Spread / Average Target +5.45% Consensus |
1st Jan change
|
Capi.
|
---|
| +12.33% | 1.39B | | -2.81% | 67.67B | | +3.03% | 59.37B | | +21.85% | 38.3B | | +11.23% | 30.73B | | +3.03% | 26.35B | | +22.89% | 22.01B | | +14.54% | 19.47B | | +23.28% | 17.6B | | +66.22% | 16.64B |
Other Construction & Engineering
|