Market Closed -
Oslo Bors
10:45:00 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
67.8
NOK
|
+2.42%
|
|
-2.02%
|
+16.90%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,454
|
3,460
|
3,204
|
2,073
|
2,113
|
2,468
|
-
|
-
|
Enterprise Value (EV)
1 |
3,085
|
4,113
|
4,138
|
3,061
|
3,222
|
3,346
|
3,305
|
3,213
|
P/E ratio
|
168
x
|
39.9
x
|
259
x
|
-14.3
x
|
-95.1
x
|
47.2
x
|
20.8
x
|
14.7
x
|
Yield
|
2.36%
|
0.95%
|
1.13%
|
-
|
-
|
0.92%
|
2.42%
|
3.43%
|
Capitalization / Revenue
|
0.8
x
|
1.08
x
|
1.03
x
|
0.61
x
|
0.62
x
|
0.69
x
|
0.63
x
|
0.58
x
|
EV / Revenue
|
1
x
|
1.29
x
|
1.33
x
|
0.91
x
|
0.94
x
|
0.94
x
|
0.84
x
|
0.75
x
|
EV / EBITDA
|
11.3
x
|
12.2
x
|
16.4
x
|
19.4
x
|
12.2
x
|
9.5
x
|
7.4
x
|
6.32
x
|
EV / FCF
|
39.6
x
|
-
|
-
|
-
|
-199
x
|
-43.5
x
|
22.3
x
|
13.4
x
|
FCF Yield
|
2.52%
|
-
|
-
|
-
|
-0.5%
|
-2.3%
|
4.48%
|
7.45%
|
Price to Book
|
2.5
x
|
3.43
x
|
2.3
x
|
1.81
x
|
1.84
x
|
2.07
x
|
1.93
x
|
1.88
x
|
Nbr of stocks (in thousands)
|
33,156
|
32,956
|
36,325
|
36,373
|
36,437
|
36,398
|
-
|
-
|
Reference price
2 |
74.00
|
105.0
|
88.20
|
57.00
|
58.00
|
67.80
|
67.80
|
67.80
|
Announcement Date
|
2/14/20
|
3/12/21
|
2/11/22
|
2/10/23
|
2/16/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,077
|
3,190
|
3,120
|
3,376
|
3,431
|
3,573
|
3,936
|
4,267
|
EBITDA
1 |
271.9
|
337
|
252.5
|
158
|
263.4
|
352.4
|
446.7
|
508.3
|
EBIT
1 |
62.28
|
147.2
|
69.8
|
-56
|
67.6
|
149.1
|
240.7
|
299.4
|
Operating Margin
|
2.02%
|
4.62%
|
2.24%
|
-1.66%
|
1.97%
|
4.17%
|
6.12%
|
7.01%
|
Earnings before Tax (EBT)
1 |
13.48
|
114.3
|
2.549
|
-152
|
-29.31
|
68.24
|
154.4
|
218.4
|
Net income
1 |
14.63
|
86.7
|
11.48
|
-145
|
-22.14
|
52.76
|
119.2
|
168.7
|
Net margin
|
0.48%
|
2.72%
|
0.37%
|
-4.3%
|
-0.65%
|
1.48%
|
3.03%
|
3.95%
|
EPS
2 |
0.4400
|
2.630
|
0.3400
|
-3.990
|
-0.6100
|
1.437
|
3.258
|
4.610
|
Free Cash Flow
1 |
77.86
|
-
|
-
|
-
|
-16.19
|
-77
|
148
|
239.5
|
FCF margin
|
2.53%
|
-
|
-
|
-
|
-0.47%
|
-2.15%
|
3.76%
|
5.61%
|
FCF Conversion (EBITDA)
|
28.64%
|
-
|
-
|
-
|
-
|
-
|
33.13%
|
47.12%
|
FCF Conversion (Net income)
|
532.07%
|
-
|
-
|
-
|
-
|
-
|
124.13%
|
141.98%
|
Dividend per Share
2 |
1.750
|
1.000
|
1.000
|
-
|
-
|
0.6250
|
1.639
|
2.326
|
Announcement Date
|
2/14/20
|
3/12/21
|
2/11/22
|
2/10/23
|
2/16/24
|
-
|
-
|
-
|
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 |
738
|
831
|
849
|
907.2
|
840
|
779
|
873.6
|
940.3
|
817.5
|
799.5
|
787
|
989
|
919
|
888
|
908
|
EBITDA
1 |
79
|
60.68
|
102
|
105
|
25
|
27
|
58.76
|
85.94
|
78
|
40.71
|
66.66
|
86.08
|
109.1
|
90.54
|
98
|
EBIT
1 |
32
|
18.84
|
59
|
61
|
-59
|
-14
|
10.69
|
37.98
|
28.76
|
-9.828
|
17.91
|
35.16
|
57.51
|
38.87
|
46
|
Operating Margin
|
4.34%
|
2.27%
|
6.95%
|
6.72%
|
-7.02%
|
-1.8%
|
1.22%
|
4.04%
|
3.52%
|
-1.23%
|
2.28%
|
3.56%
|
6.26%
|
4.38%
|
5.07%
|
Earnings before Tax (EBT)
1 |
19
|
-0.028
|
47
|
-54.21
|
-108
|
-37
|
-1.191
|
28.4
|
-3.359
|
-53.17
|
5.11
|
14.02
|
35.76
|
17.99
|
31.47
|
Net income
1 |
14
|
5.831
|
40
|
-41.14
|
-93
|
-51
|
0.405
|
20.33
|
-2.97
|
-39.9
|
3.916
|
10.87
|
27.92
|
14.14
|
24.58
|
Net margin
|
1.9%
|
0.7%
|
4.71%
|
-4.54%
|
-11.07%
|
-6.55%
|
0.05%
|
2.16%
|
-0.36%
|
-4.99%
|
0.5%
|
1.1%
|
3.04%
|
1.59%
|
2.71%
|
EPS
2 |
0.4300
|
0.1600
|
1.100
|
-1.130
|
-2.550
|
-1.410
|
0.0100
|
0.5600
|
-0.0800
|
-1.100
|
0.1054
|
0.2900
|
0.7604
|
0.3814
|
0.6648
|
Dividend per Share
2 |
-
|
1.000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.2500
|
-
|
0.5000
|
Announcement Date
|
11/5/21
|
2/11/22
|
5/13/22
|
8/12/22
|
11/4/22
|
2/10/23
|
5/12/23
|
8/11/23
|
11/10/23
|
2/16/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
632
|
653
|
934
|
988
|
1,109
|
879
|
837
|
746
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.323
x
|
1.937
x
|
3.701
x
|
6.253
x
|
4.21
x
|
2.493
x
|
1.873
x
|
1.467
x
|
Free Cash Flow
1 |
77.9
|
-
|
-
|
-
|
-16.2
|
-77
|
148
|
240
|
ROE (net income / shareholders' equity)
|
1.43%
|
8.64%
|
0.98%
|
-11.9%
|
-1.93%
|
4.5%
|
9.67%
|
13%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-0.61%
|
1.4%
|
2.9%
|
3.7%
|
Assets
1 |
-
|
-
|
-
|
-
|
3,614
|
3,769
|
4,112
|
4,559
|
Book Value Per Share
2 |
29.60
|
30.60
|
38.40
|
31.50
|
31.50
|
32.70
|
35.10
|
36.10
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
142
|
112
|
80.3
|
168
|
175
|
191
|
187
|
180
|
Capex / Sales
|
4.61%
|
3.52%
|
2.57%
|
4.97%
|
5.11%
|
5.35%
|
4.75%
|
4.22%
|
Announcement Date
|
2/14/20
|
3/12/21
|
2/11/22
|
2/10/23
|
2/16/24
|
-
|
-
|
-
|
Mean consensus UNDERPERFORM Last Close Price
67.8
NOK Average target price
63.33
NOK Spread / Average Target -6.59% Consensus |
1st Jan change
|
Capi.
|
---|
| +16.90% | 223M | | +24.44% | 3.55B | | 0.00% | 1.04B | | -.--% | 486M | | +31.42% | 412M | | -4.05% | 393M | | -18.49% | 391M | | -8.28% | 373M | | +19.95% | 353M | | +22.31% | 353M |
Aquaculture
|