Market Closed -
Oslo Bors
10:45:00 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
81
NOK
|
+3.85%
|
|
+14.33%
|
-4.37%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,983
|
10,475
|
16,115
|
8,936
|
7,482
|
7,152
|
-
|
-
|
Enterprise Value (EV)
1 |
4,082
|
9,553
|
17,083
|
10,689
|
8,621
|
7,698
|
6,744
|
5,809
|
P/E ratio
|
-325
x
|
85
x
|
70.9
x
|
345
x
|
-65.7
x
|
16.7
x
|
10.7
x
|
8.09
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.29
x
|
0.53
x
|
0.61
x
|
1.72
x
|
1.17
x
|
0.98
x
|
0.86
x
|
0.77
x
|
EV / Revenue
|
0.3
x
|
0.49
x
|
0.65
x
|
2.06
x
|
1.35
x
|
1.06
x
|
0.81
x
|
0.63
x
|
EV / EBITDA
|
14
x
|
23.1
x
|
26.1
x
|
12.7
x
|
9.38
x
|
6.37
x
|
4.51
x
|
3.31
x
|
EV / FCF
|
35.6
x
|
11.1
x
|
-299
x
|
-268
x
|
6.97
x
|
8.52
x
|
5.67
x
|
4.05
x
|
FCF Yield
|
2.81%
|
9.01%
|
-0.33%
|
-0.37%
|
14.3%
|
11.7%
|
17.6%
|
24.7%
|
Price to Book
|
6.71
x
|
9.34
x
|
7.6
x
|
3.51
x
|
2.99
x
|
2.35
x
|
1.92
x
|
1.6
x
|
Nbr of stocks (in thousands)
|
76,589
|
83,269
|
88,062
|
89,276
|
88,330
|
88,290
|
-
|
-
|
Reference price
2 |
52.00
|
125.8
|
183.0
|
100.1
|
84.70
|
81.00
|
81.00
|
81.00
|
Announcement Date
|
2/11/20
|
2/16/21
|
2/15/22
|
2/14/23
|
2/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
13,697
|
19,600
|
26,438
|
5,200
|
6,397
|
7,264
|
8,353
|
9,254
|
EBITDA
1 |
292.2
|
412.9
|
654.9
|
839.2
|
919
|
1,209
|
1,496
|
1,757
|
EBIT
1 |
178.8
|
272.6
|
480.4
|
417.1
|
442
|
885
|
1,159
|
1,408
|
Operating Margin
|
1.31%
|
1.39%
|
1.82%
|
8.02%
|
6.91%
|
12.18%
|
13.88%
|
15.22%
|
Earnings before Tax (EBT)
1 |
9.589
|
193.7
|
303.1
|
65.48
|
-82
|
601.1
|
877.6
|
1,140
|
Net income
1 |
-12.24
|
126.8
|
253.9
|
25.29
|
-115
|
433.9
|
653.7
|
890.7
|
Net margin
|
-0.09%
|
0.65%
|
0.96%
|
0.49%
|
-1.8%
|
5.97%
|
7.83%
|
9.63%
|
EPS
2 |
-0.1600
|
1.480
|
2.580
|
0.2900
|
-1.290
|
4.859
|
7.600
|
10.01
|
Free Cash Flow
1 |
114.6
|
860.3
|
-57.05
|
-39.9
|
1,237
|
903.7
|
1,190
|
1,434
|
FCF margin
|
0.84%
|
4.39%
|
-0.22%
|
-0.77%
|
19.34%
|
12.44%
|
14.25%
|
15.49%
|
FCF Conversion (EBITDA)
|
39.23%
|
208.35%
|
-
|
-
|
134.6%
|
74.72%
|
79.55%
|
81.61%
|
FCF Conversion (Net income)
|
-
|
678.44%
|
-
|
-
|
-
|
208.25%
|
182.09%
|
160.96%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/11/20
|
2/16/21
|
2/15/22
|
2/14/23
|
2/14/24
|
-
|
-
|
-
|
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 |
5,147
|
7,697
|
1,040
|
1,300
|
1,181
|
1,507
|
1,416
|
1,715
|
1,460
|
1,805
|
1,646
|
1,946
|
1,731
|
2,053
|
EBITDA
1 |
60.4
|
224.7
|
146
|
327.2
|
122.2
|
258
|
185
|
351
|
143
|
241
|
167.5
|
384.5
|
211
|
384.5
|
EBIT
1 |
19.1
|
167.3
|
77.3
|
255.5
|
49.6
|
65.85
|
104
|
217
|
69
|
54
|
74.7
|
307
|
132.5
|
303
|
Operating Margin
|
0.37%
|
2.17%
|
7.43%
|
19.65%
|
4.2%
|
4.37%
|
7.34%
|
12.65%
|
4.73%
|
2.99%
|
4.54%
|
15.78%
|
7.65%
|
14.76%
|
Earnings before Tax (EBT)
1 |
-127.7
|
217.8
|
102.2
|
21.4
|
-99.5
|
63.15
|
-110
|
92
|
-16
|
-47
|
-7
|
212
|
54
|
277
|
Net income
1 |
-140
|
214
|
74.5
|
11.5
|
-69.2
|
33.37
|
-91
|
68
|
-13
|
-78
|
-0.4904
|
188
|
51.61
|
185.2
|
Net margin
|
-2.72%
|
2.78%
|
7.16%
|
0.88%
|
-5.86%
|
2.21%
|
-6.43%
|
3.97%
|
-0.89%
|
-4.32%
|
-0.03%
|
9.66%
|
2.98%
|
9.02%
|
EPS
2 |
-1.670
|
2.310
|
0.8600
|
0.1297
|
-0.6700
|
0.3800
|
-1.010
|
0.6900
|
-0.0900
|
-0.8700
|
-0.004360
|
2.096
|
0.5756
|
2.068
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/26/21
|
2/15/22
|
5/11/22
|
8/16/22
|
10/25/22
|
2/14/23
|
5/23/23
|
8/23/23
|
11/8/23
|
2/14/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
99.5
|
-
|
968
|
1,753
|
1,139
|
547
|
-
|
-
|
Net Cash position
1 |
-
|
922
|
-
|
-
|
-
|
-
|
408
|
1,343
|
Leverage (Debt/EBITDA)
|
0.3404
x
|
-
|
1.478
x
|
2.089
x
|
1.239
x
|
0.4519
x
|
-
|
-
|
Free Cash Flow
1 |
115
|
860
|
-57
|
-39.9
|
1,237
|
904
|
1,190
|
1,434
|
ROE (net income / shareholders' equity)
|
11.7%
|
14.2%
|
15.8%
|
1.05%
|
2.38%
|
16.1%
|
19.6%
|
21.8%
|
ROA (Net income/ Total Assets)
|
1.83%
|
2.3%
|
2.89%
|
0.19%
|
0.38%
|
2.3%
|
2.8%
|
-
|
Assets
1 |
-668.8
|
5,521
|
8,802
|
13,170
|
-30,073
|
18,867
|
23,345
|
-
|
Book Value Per Share
2 |
7.750
|
13.50
|
24.10
|
28.50
|
28.30
|
34.50
|
42.10
|
50.50
|
Cash Flow per Share
2 |
2.500
|
11.60
|
0.3000
|
1.170
|
15.40
|
11.90
|
14.60
|
16.60
|
Capex
1 |
76.3
|
81.4
|
82.8
|
142
|
153
|
153
|
159
|
167
|
Capex / Sales
|
0.56%
|
0.42%
|
0.31%
|
2.74%
|
2.39%
|
2.11%
|
1.9%
|
1.81%
|
Announcement Date
|
2/11/20
|
2/16/21
|
2/15/22
|
2/14/23
|
2/14/24
|
-
|
-
|
-
|
Average target price
116.7
NOK Spread / Average Target +44.03% Consensus |
1st Jan change
|
Capi.
|
---|
| -4.37% | 648M | | -12.23% | 194B | | +0.74% | 166B | | +2.19% | 153B | | +4.34% | 99.85B | | +7.04% | 77.56B | | +19.09% | 73.55B | | -7.30% | 71B | | -20.54% | 52.81B | | +0.53% | 47.86B |
Other IT Services & Consulting
|