Market Closed -
Oslo Bors
10:45:00 2024-05-07 am EDT
|
5-day change
|
1st Jan Change
|
31.65
NOK
|
+7.11%
|
|
+7.65%
|
+23.15%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,275
|
12,001
|
9,312
|
4,878
|
5,650
|
-
|
-
|
Enterprise Value (EV)
1 |
4,990
|
13,286
|
15,434
|
11,045
|
10,302
|
9,546
|
9,570
|
P/E ratio
|
10.4
x
|
31.4
x
|
20.8
x
|
-25
x
|
45.4
x
|
12.4
x
|
12
x
|
Yield
|
1.88%
|
1.52%
|
1.26%
|
-
|
0.65%
|
2.94%
|
4.16%
|
Capitalization / Revenue
|
0.7
x
|
1.51
x
|
0.8
x
|
0.39
x
|
0.45
x
|
0.42
x
|
0.39
x
|
EV / Revenue
|
1.07
x
|
1.67
x
|
1.32
x
|
0.88
x
|
0.82
x
|
0.71
x
|
0.66
x
|
EV / EBITDA
|
7.62
x
|
11.5
x
|
10.4
x
|
8.99
x
|
7.52
x
|
5.45
x
|
5.27
x
|
EV / FCF
|
75
x
|
38
x
|
-495
x
|
39.5
x
|
15.5
x
|
8.99
x
|
8.37
x
|
FCF Yield
|
1.33%
|
2.63%
|
-0.2%
|
2.53%
|
6.45%
|
11.1%
|
11.9%
|
Price to Book
|
1.67
x
|
4.45
x
|
1.99
x
|
1.07
x
|
1.19
x
|
1.11
x
|
1.04
x
|
Nbr of stocks (in thousands)
|
148,411
|
156,611
|
191,348
|
191,722
|
191,722
|
-
|
-
|
Reference price
2 |
22.07
|
76.63
|
48.67
|
25.45
|
29.47
|
29.47
|
29.47
|
Announcement Date
|
2/24/21
|
2/24/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,662
|
7,933
|
11,704
|
12,486
|
12,507
|
13,447
|
14,549
|
EBITDA
1 |
655
|
1,156
|
1,489
|
1,229
|
1,370
|
1,752
|
1,818
|
EBIT
1 |
334.6
|
754.9
|
961.6
|
457.5
|
618
|
981
|
1,058
|
Operating Margin
|
7.18%
|
9.52%
|
8.22%
|
3.66%
|
4.94%
|
7.3%
|
7.27%
|
Earnings before Tax (EBT)
1 |
325.5
|
519.5
|
473.6
|
-101.7
|
197.3
|
599.2
|
586.9
|
Net income
1 |
303.3
|
378.5
|
383.3
|
-203.3
|
124.7
|
454.4
|
469.5
|
Net margin
|
6.51%
|
4.77%
|
3.27%
|
-1.63%
|
1%
|
3.38%
|
3.23%
|
EPS
2 |
2.116
|
2.439
|
2.340
|
-1.017
|
0.6490
|
2.373
|
2.454
|
Free Cash Flow
1 |
66.51
|
349.3
|
-31.17
|
279.3
|
665
|
1,062
|
1,143
|
FCF margin
|
1.43%
|
4.4%
|
-0.27%
|
2.24%
|
5.32%
|
7.9%
|
7.86%
|
FCF Conversion (EBITDA)
|
10.15%
|
30.22%
|
-
|
22.72%
|
48.56%
|
60.61%
|
62.9%
|
FCF Conversion (Net income)
|
21.93%
|
92.28%
|
-
|
-
|
533.36%
|
233.63%
|
243.53%
|
Dividend per Share
2 |
0.4138
|
1.166
|
0.6110
|
-
|
0.1927
|
0.8663
|
1.227
|
Announcement Date
|
2/24/21
|
2/24/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
1,916
|
2,207
|
2,417
|
2,875
|
2,912
|
3,072
|
3,315
|
3,434
|
3,118
|
2,855
|
3,142
|
3,164
|
2,996
|
2,917
|
EBITDA
1 |
339.4
|
279.9
|
361.1
|
418.3
|
374.5
|
271.9
|
315.4
|
373.5
|
280.7
|
283.5
|
360.4
|
371.6
|
382.9
|
371.6
|
EBIT
1 |
246.8
|
166.5
|
256.1
|
307.3
|
229.7
|
108.1
|
124
|
176.7
|
43.25
|
98.28
|
168.9
|
180.2
|
191.4
|
191.4
|
Operating Margin
|
12.89%
|
7.54%
|
10.6%
|
10.69%
|
7.89%
|
3.52%
|
3.74%
|
5.15%
|
1.39%
|
3.44%
|
5.38%
|
5.69%
|
6.39%
|
6.56%
|
Earnings before Tax (EBT)
1 |
173.5
|
130.4
|
156.4
|
307.3
|
166.5
|
-192.8
|
-5.587
|
58.1
|
-88.84
|
-64.39
|
54.02
|
72.13
|
91.07
|
89.99
|
Net income
1 |
118
|
101.8
|
89.23
|
255.4
|
108.9
|
-100.3
|
-15.64
|
35.61
|
-97.02
|
-107.3
|
39.97
|
53.38
|
67.39
|
66.6
|
Net margin
|
6.16%
|
4.61%
|
3.69%
|
8.88%
|
3.74%
|
-3.26%
|
-0.47%
|
1.04%
|
-3.11%
|
-3.76%
|
1.27%
|
1.69%
|
2.25%
|
2.28%
|
EPS
2 |
-
|
0.6362
|
0.5249
|
1.557
|
0.7620
|
-0.5571
|
-0.1117
|
0.1186
|
-0.5844
|
-0.5648
|
0.2090
|
0.2780
|
0.3520
|
0.3470
|
Dividend per Share
|
-
|
1.166
|
-
|
-
|
-
|
0.6110
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/3/21
|
2/24/22
|
5/20/22
|
8/11/22
|
11/9/22
|
2/16/23
|
5/9/23
|
8/17/23
|
11/7/23
|
2/15/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,715
|
1,285
|
6,122
|
6,167
|
4,652
|
3,895
|
3,920
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.619
x
|
1.112
x
|
4.112
x
|
5.018
x
|
3.397
x
|
2.224
x
|
2.157
x
|
Free Cash Flow
1 |
66.5
|
349
|
-31.2
|
279
|
665
|
1,062
|
1,143
|
ROE (net income / shareholders' equity)
|
17.4%
|
16%
|
10.2%
|
-4.37%
|
2.59%
|
8.99%
|
8.94%
|
ROA (Net income/ Total Assets)
|
6.09%
|
5.37%
|
3.3%
|
-1.41%
|
0.55%
|
2.46%
|
3.07%
|
Assets
1 |
4,979
|
7,044
|
11,624
|
14,426
|
22,546
|
18,487
|
15,298
|
Book Value Per Share
2 |
13.20
|
17.20
|
24.40
|
23.70
|
24.80
|
26.50
|
28.20
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
268
|
371
|
486
|
582
|
101
|
171
|
-
|
Capex / Sales
|
5.75%
|
4.67%
|
4.16%
|
4.66%
|
0.81%
|
1.27%
|
-
|
Announcement Date
|
2/24/21
|
2/24/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
Last Close Price
29.47
SEK Average target price
29.28
SEK Spread / Average Target -0.66% Consensus |