Market Closed -
Oslo Bors
10:45:00 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
615
NOK
|
+1.15%
|
|
+0.49%
|
-7.66%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
40,370
|
41,593
|
61,287
|
53,449
|
49,477
|
45,692
|
-
|
Enterprise Value (EV)
1 |
48,284
|
50,641
|
62,878
|
53,449
|
49,477
|
45,692
|
45,692
|
P/E ratio
|
18.7
x
|
29.2
x
|
14.3
x
|
-28.1
x
|
-47.9
x
|
-
|
-
|
Yield
|
4.14%
|
4.2%
|
2.85%
|
-
|
-
|
5.04%
|
-
|
Capitalization / Revenue
|
-
|
-
|
15,050,843
x
|
-
|
-
|
-
|
-
|
EV / Revenue
|
-
|
-
|
15,050,844
x
|
-
|
-
|
-
|
-
|
EV / EBITDA
|
-151,199,285
x
|
-154,047,242
x
|
16,550,644
x
|
-144,457,377
x
|
-122,468,556
x
|
-
|
-
|
EV / FCF
|
-7,193,551
x
|
-1,155,354,311
x
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
-0%
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
3.11
x
|
2.4
x
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
74,278
|
74,273
|
74,287
|
74,287
|
74,290
|
74,297
|
-
|
Reference price
2 |
543.5
|
560.0
|
825.0
|
719.5
|
666.0
|
615.0
|
615.0
|
Announcement Date
|
2/14/20
|
2/17/21
|
3/30/22
|
3/29/23
|
3/22/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
|
-
|
-
|
4,072
|
-
|
-
|
-
|
-
|
EBITDA
|
-267
|
-270
|
3,703
|
-370
|
-404
|
-
|
-
|
EBIT
|
-292
|
-352
|
3,672
|
-402
|
-437
|
-
|
-
|
Operating Margin
|
-
|
-
|
90.18%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
2,159
|
5,215
|
12,433
|
-1,900
|
-1,034
|
-
|
-
|
Net income
|
2,159
|
5,215
|
12,433
|
-1,900
|
-1,034
|
-
|
-
|
Net margin
|
-
|
-
|
305.33%
|
-
|
-
|
-
|
-
|
EPS
|
29.07
|
19.21
|
57.55
|
-25.57
|
-13.92
|
-
|
-
|
Free Cash Flow
|
-5,612
|
-36
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
1 |
22.50
|
23.50
|
23.50
|
-
|
-
|
31.00
|
-
|
Announcement Date
|
2/14/20
|
2/17/21
|
3/30/22
|
3/29/23
|
3/22/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
20,641
|
34,751
|
25,829
|
17,444
|
21,838
|
21,566
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.694
x
|
10.69
x
|
14.35
x
|
-141.8
x
|
1.814
x
|
-7.029
x
|
Free Cash Flow
1 |
-131
|
-11,164
|
-587
|
-4,624
|
1,834
|
-5,511
|
ROE (net income / shareholders' equity)
|
2.27%
|
-4.78%
|
-6.07%
|
1.61%
|
22.7%
|
-3.63%
|
ROA (Net income/ Total Assets)
|
1.62%
|
0.72%
|
0.65%
|
-0.72%
|
7.74%
|
-3.04%
|
Assets
1 |
55,888
|
-213,094
|
219,606
|
-596,484
|
183,222
|
-106,271
|
Book Value Per Share
2 |
296.0
|
254.0
|
235.0
|
385.0
|
588.0
|
605.0
|
Cash Flow per Share
2 |
132.0
|
162.0
|
64.70
|
199.0
|
178.0
|
113.0
|
Capex
1 |
5,558
|
8,413
|
1,552
|
5,875
|
4,691
|
2,682
|
Capex / Sales
|
13.18%
|
17.26%
|
22.79%
|
64.08%
|
17.76%
|
18.5%
|
Announcement Date
|
4/4/19
|
4/1/20
|
4/6/21
|
3/30/22
|
3/29/23
|
3/22/24
|
Average target price
850
NOK Spread / Average Target +38.21% Consensus |