Stock GSF GRIEG SEAFOOD ASA
Add to a list
To use this feature you must be a member
Log inSign up

Financials Grieg Seafood ASA

Equities

GSF

NO0010365521

Fishing & Farming

Market Closed - Oslo Bors
Other stock markets
 10:45:00 2024-04-26 am EDT 		5-day change 1st Jan Change
70.65 NOK +0.57% Intraday chart for Grieg Seafood ASA +9.28% +3.44%
Apr. 08 Grieg Seafood ASA Announces Operating Results for the First Quarter of 2024 CI
Mar. 22 Grieg Seafood ASA Proposes Cash Dividend, Payable on June 27, 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 15,496 9,543 9,333 8,805 7,659 7,922 - -
Enterprise Value (EV) 1 17,435 13,222 11,596 12,024 7,659 13,106 13,215 13,255
P/E ratio 24.9 x -19.7 x 7.55 x 7.71 x 29.7 x 13.9 x 8.86 x 7.87 x
Yield 2.85% - - 3.82% - 2.69% 3.92% 4.78%
Capitalization / Revenue 1.87 x 1.13 x 2.03 x 1.23 x 1.09 x 1.05 x 0.91 x 0.86 x
EV / Revenue 2.1 x 1.57 x 2.52 x 1.68 x 1.09 x 1.74 x 1.51 x 1.43 x
EV / EBITDA 11.6 x 22 x 14.2 x 5.49 x 5.74 x 7.11 x 5.48 x 5.16 x
EV / FCF 21.2 x -38 x 317 x 12 x - -26.1 x -111 x -103 x
FCF Yield 4.72% -2.63% 0.32% 8.3% - -3.83% -0.9% -0.97%
Price to Book 3.79 x 2.18 x 1.67 x 1.36 x - 1.18 x 1.08 x 0.98 x
Nbr of stocks (in thousands) 110,448 112,276 112,314 112,026 112,133 112,133 - -
Reference price 2 140.3 85.00 83.10 78.60 68.30 70.65 70.65 70.65
Announcement Date 2/13/20 2/10/21 2/15/22 2/16/23 2/22/24 - - -
1NOK in Million2NOK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 8,304 8,437 4,599 7,164 7,020 7,512 8,742 9,244
EBITDA 1 1,498 601.9 818 2,191 1,334 1,844 2,410 2,570
EBIT 1 1,087 29.58 442.4 1,739 779.7 1,306 1,828 1,971
Operating Margin 13.09% 0.35% 9.62% 24.28% 11.11% 17.38% 20.91% 21.32%
Earnings before Tax (EBT) 1 840.6 -597 853.7 1,449 844.2 890.5 1,396 1,570
Net income 1 621.7 -493.8 1,236 1,149 259.8 606.2 928.2 1,013
Net margin 7.49% -5.85% 26.87% 16.04% 3.7% 8.07% 10.62% 10.96%
EPS 2 5.630 -4.320 11.00 10.20 2.300 5.073 7.976 8.975
Free Cash Flow 1 823 -347.9 36.61 997.8 - -502.6 -119 -128.4
FCF margin 9.91% -4.12% 0.8% 13.93% - -6.69% -1.36% -1.39%
FCF Conversion (EBITDA) 54.94% - 4.48% 45.55% - - - -
FCF Conversion (Net income) 132.39% - 2.96% 86.84% - - - -
Dividend per Share 2 4.000 - - 3.000 - 1.900 2.770 3.375
Announcement Date 2/13/20 2/10/21 2/15/22 2/16/23 2/22/24 - - -
1NOK in Million2NOK
Estimates

Income Statement Evolution (Quarterly data)

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 1,303 1,513 1,465 2,351 1,709 1,640 1,546 2,372 1,164 1,938 1,950 2,026 1,379 2,158 2,687
EBITDA 1 251 353.7 548.1 1,094 266.4 281.8 507.2 685.7 56.6 84.96 430.3 639.9 261.1 476.7 901
EBIT 1 149.5 265.4 453.1 985.8 144.6 156 385.4 547.3 -89.97 -66.95 298.1 502.3 120.3 332.8 781
Operating Margin 11.47% 17.53% 30.94% 41.94% 8.46% 9.51% 24.94% 23.07% -7.73% -3.46% 15.29% 24.8% 8.72% 15.42% 29.07%
Earnings before Tax (EBT) 1 208.7 363.2 878.3 864.3 -402.5 108.9 573.2 -4.497 -27.08 302.6 231.5 424 21.57 223.6 698.3
Net income 1 203.7 791.6 691.8 679.3 -279.4 57.39 427.2 -562.8 148.3 247 151.3 276.4 21.29 154.6 473.2
Net margin 15.63% 52.3% 47.23% 28.9% -16.35% 3.5% 27.64% -23.72% 12.74% 12.75% 7.76% 13.64% 1.54% 7.16% 17.61%
EPS 2 1.800 7.000 6.200 6.000 -2.500 0.5000 3.800 -5.000 1.300 2.200 1.334 2.439 0.1855 1.361 4.168
Dividend per Share 2 - - - 3.000 - - - 4.500 4.500 - 0.3333 0.5667 0.3333 0.6667 1.000
Announcement Date 11/3/21 2/15/22 5/12/22 8/22/22 11/10/22 2/16/23 5/12/23 8/25/23 11/14/23 2/22/24 - - - - -
1NOK in Million2NOK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 1,939 3,679 2,263 3,219 - 5,184 5,293 5,333
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.294 x 6.112 x 2.766 x 1.469 x - 2.811 x 2.197 x 2.075 x
Free Cash Flow 1 823 -348 36.6 998 - -503 -119 -128
ROE (net income / shareholders' equity) 15.7% -12.8% 24.8% 19.1% - 8.72% 12.7% 13%
ROA (Net income/ Total Assets) 7.28% -5.53% 11.6% 9.74% - 4.14% 6.02% 6.04%
Assets 1 8,539 8,937 10,684 11,792 - 14,630 15,418 16,775
Book Value Per Share 2 37.00 38.90 49.80 57.80 - 60.00 65.50 72.20
Cash Flow per Share 2 12.30 3.690 - 13.90 - 4.500 7.800 6.300
Capex 1 535 760 565 564 - 1,094 1,116 1,032
Capex / Sales 6.44% 9.01% 12.28% 7.88% - 14.57% 12.77% 11.16%
Announcement Date 2/13/20 2/10/21 2/15/22 2/16/23 2/22/24 - - -
1NOK in Million2NOK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Grieg Seafood ASA

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
6
Last Close Price
70.65 NOK
Average target price
71.83 NOK
Spread / Average Target
+1.67%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Aquaculture

1st Jan change Capi.
GRIEG SEAFOOD ASA Stock Grieg Seafood ASA
+3.44% 717M
BAKKAFROST Stock Bakkafrost
+24.44% 3.55B
EMPRESAS AQUACHILE S.A. Stock Empresas AquaChile S.A.
0.00% 1.04B
RUSSIAN AQUACULTURE Stock Russian Aquaculture
-.--% 486M
BENCHMARK HOLDINGS PLC Stock Benchmark Holdings plc
+31.42% 412M
DAHU AQUACULTURE CO.,LTD. Stock Dahu Aquaculture Co.,Ltd.
-4.05% 393M
SHANDONG HOMEY AQUATIC DEVELOPMENT CO.,LTD. Stock Shandong Homey Aquatic Development Co.,Ltd.
-18.49% 391M
ICELANDIC SALMON Stock Icelandic Salmon
-8.28% 373M
MULTIEXPORT FOODS S.A. Stock Multiexport Foods S.A.
+19.95% 353M
MÅSØVAL Stock Måsøval
+22.31% 353M
Aquaculture
  1. Stock Market
  2. Equities
  3. GSF Stock
  4. Financials Grieg Seafood ASA