Market Closed -
Oslo Bors
10:45:00 2024-05-07 am EDT
|
5-day change
|
1st Jan Change
|
58
NOK
|
0.00%
|
|
+7.41%
|
-8.66%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,837
|
3,162
|
2,024
|
1,849
|
-
|
-
|
Enterprise Value (EV)
1 |
3,153
|
3,892
|
2,024
|
3,113
|
3,148
|
3,113
|
P/E ratio
|
18.6
x
|
53.6
x
|
-13.7
x
|
31.4
x
|
12.5
x
|
9.26
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
4.76
x
|
5.4
x
|
1.97
x
|
2.17
x
|
1.48
x
|
1.2
x
|
EV / Revenue
|
5.29
x
|
6.64
x
|
1.97
x
|
3.65
x
|
2.52
x
|
2.03
x
|
EV / EBITDA
|
23.6
x
|
43.1
x
|
8.24
x
|
10.4
x
|
7.1
x
|
5.63
x
|
EV / FCF
|
-16.2
x
|
-11.1
x
|
-
|
17.9
x
|
45.2
x
|
20.6
x
|
FCF Yield
|
-6.19%
|
-9.01%
|
-
|
5.59%
|
2.21%
|
4.84%
|
Price to Book
|
2.91
x
|
3.06
x
|
-
|
1.75
x
|
1.54
x
|
-
|
Nbr of stocks (in thousands)
|
31,877
|
31,877
|
31,877
|
31,877
|
-
|
-
|
Reference price
2 |
89.00
|
99.20
|
63.50
|
58.00
|
58.00
|
58.00
|
Announcement Date
|
2/15/22
|
2/14/23
|
3/20/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
170.2
|
366.3
|
595.9
|
585.9
|
1,028
|
853.8
|
1,249
|
1,537
|
EBITDA
1 |
-
|
-
|
133.4
|
90.29
|
245.7
|
298.3
|
443.4
|
553.2
|
EBIT
1 |
-
|
-
|
86.94
|
35.86
|
167.6
|
233.6
|
355.4
|
465.9
|
Operating Margin
|
-
|
-
|
14.59%
|
6.12%
|
16.3%
|
27.36%
|
28.46%
|
30.32%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
130.6
|
74.44
|
-187.2
|
73.72
|
184.8
|
255.2
|
Net income
1 |
-50.26
|
-34.06
|
152.6
|
59.1
|
-148.9
|
87.88
|
196.6
|
279.6
|
Net margin
|
-29.53%
|
-9.3%
|
25.6%
|
10.09%
|
-14.48%
|
10.29%
|
15.74%
|
18.2%
|
EPS
2 |
-
|
-
|
4.790
|
1.850
|
-4.627
|
1.850
|
4.639
|
6.264
|
Free Cash Flow
1 |
-
|
-
|
-195.1
|
-350.5
|
-
|
174
|
69.6
|
150.8
|
FCF margin
|
-
|
-
|
-32.74%
|
-59.83%
|
-
|
20.38%
|
5.57%
|
9.81%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
58.32%
|
15.7%
|
27.26%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
197.99%
|
35.41%
|
53.93%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/19/21
|
3/4/21
|
2/15/22
|
2/14/23
|
3/20/24
|
-
|
-
|
-
|
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 |
161
|
166.3
|
282.5
|
87
|
116
|
100.3
|
417.6
|
22.84
|
355.3
|
219.3
|
228.8
|
110.6
|
256.1
|
255.9
|
290
|
EBITDA
1 |
38.86
|
40.47
|
-32.49
|
49.19
|
31.06
|
42.54
|
143.9
|
19.73
|
31.76
|
71.81
|
108.9
|
55.32
|
62.83
|
75.05
|
116
|
EBIT
1 |
26.9
|
27.53
|
-44.99
|
35.83
|
17.24
|
27.78
|
113.5
|
-3
|
8.741
|
48.28
|
116.8
|
40.88
|
32.7
|
45.55
|
92.8
|
Operating Margin
|
16.71%
|
16.56%
|
-15.92%
|
41.19%
|
14.86%
|
27.68%
|
27.18%
|
-13.14%
|
2.46%
|
22.01%
|
51.04%
|
36.96%
|
12.77%
|
17.8%
|
32%
|
Earnings before Tax (EBT)
1 |
-3.237
|
13.09
|
-15.36
|
46.9
|
-30.78
|
73.68
|
-33.8
|
-22.04
|
-242.9
|
19.57
|
26.68
|
-11.64
|
23.2
|
34.8
|
69.6
|
Net income
1 |
-3.237
|
35.08
|
-12.28
|
37.52
|
-24.62
|
58.49
|
-27.04
|
-17.64
|
-194.3
|
16.52
|
46.06
|
7.592
|
9.888
|
20.94
|
58
|
Net margin
|
-2.01%
|
21.1%
|
-4.35%
|
43.12%
|
-21.23%
|
58.3%
|
-6.47%
|
-77.23%
|
-54.69%
|
7.53%
|
20.13%
|
6.86%
|
3.86%
|
8.18%
|
20%
|
EPS
2 |
-0.1000
|
1.100
|
-0.3900
|
1.180
|
-0.7700
|
1.830
|
-
|
-0.5500
|
-6.107
|
0.5784
|
0.6960
|
-0.1160
|
0.4640
|
0.9280
|
1.624
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/9/21
|
2/15/22
|
5/25/22
|
8/30/22
|
11/16/22
|
2/14/23
|
5/9/23
|
8/23/23
|
11/8/23
|
3/20/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
316
|
729
|
-
|
1,264
|
1,299
|
1,264
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
2.369
x
|
8.078
x
|
-
|
4.238
x
|
2.93
x
|
2.286
x
|
Free Cash Flow
1 |
-
|
-
|
-195
|
-351
|
-
|
174
|
69.6
|
151
|
ROE (net income / shareholders' equity)
|
-
|
-
|
21%
|
5.88%
|
-
|
5.8%
|
13.1%
|
15.5%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
3.38%
|
-
|
2.2%
|
5.3%
|
6.8%
|
Assets
1 |
-
|
-
|
-
|
1,750
|
-
|
3,995
|
3,709
|
4,112
|
Book Value Per Share
2 |
-
|
-
|
30.60
|
32.50
|
-
|
33.10
|
37.70
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
-
|
161
|
447
|
-
|
174
|
174
|
128
|
Capex / Sales
|
-
|
-
|
26.99%
|
76.29%
|
-
|
20.38%
|
13.93%
|
8.3%
|
Announcement Date
|
2/19/21
|
3/4/21
|
2/15/22
|
2/14/23
|
3/20/24
|
-
|
-
|
-
|
Average target price
81
NOK Spread / Average Target +39.66% Consensus |
1st Jan change
|
Capi.
|
---|
| -8.66% | 171M | | +18.14% | 3.34B | | 0.00% | 1.06B | | +6.30% | 729M | | -.--% | 490M | | +32.16% | 418M | | -14.71% | 409M | | -4.21% | 401M | | -9.66% | 383M | | +17.93% | 355M |
Aquaculture
|