Market Closed -
Oslo Bors
10:45:00 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
69.5
NOK
|
+2.21%
|
|
+1.02%
|
+21.93%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,136
|
1,022
|
1,830
|
1,696
|
3,419
|
4,168
|
-
|
-
|
Enterprise Value (EV)
1 |
1,142
|
1,125
|
2,103
|
2,016
|
3,624
|
4,415
|
4,356
|
4,331
|
P/E ratio
|
13.8
x
|
37.5
x
|
37.7
x
|
-
|
18.4
x
|
17
x
|
13.6
x
|
11.8
x
|
Yield
|
3%
|
1.67%
|
0.96%
|
2.43%
|
2.72%
|
2.36%
|
3.27%
|
4.26%
|
Capitalization / Revenue
|
1.7
x
|
1.65
x
|
2.32
x
|
1.45
x
|
2.25
x
|
2.37
x
|
2.03
x
|
1.74
x
|
EV / Revenue
|
1.71
x
|
1.82
x
|
2.67
x
|
1.73
x
|
2.39
x
|
2.51
x
|
2.12
x
|
1.81
x
|
EV / EBITDA
|
7.63
x
|
12
x
|
14.7
x
|
-
|
9.25
x
|
10
x
|
8.34
x
|
7.28
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2.56
x
|
-
|
3.68
x
|
5.21
x
|
4.31
x
|
4.81
x
|
3.95
x
|
3.33
x
|
Nbr of stocks (in thousands)
|
56,787
|
56,787
|
58,459
|
58,884
|
59,974
|
59,974
|
-
|
-
|
Reference price
2 |
20.00
|
18.00
|
31.30
|
28.80
|
57.00
|
69.50
|
69.50
|
69.50
|
Announcement Date
|
2/14/20
|
2/10/21
|
2/15/22
|
2/15/23
|
2/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
668.2
|
618.8
|
787.8
|
1,168
|
1,519
|
1,759
|
2,058
|
2,396
|
EBITDA
1 |
149.7
|
93.5
|
142.6
|
-
|
391.8
|
441
|
522
|
595
|
EBIT
1 |
102.9
|
44.35
|
73.51
|
-
|
284.2
|
333
|
407
|
470
|
Operating Margin
|
15.4%
|
7.17%
|
9.33%
|
-
|
18.71%
|
18.93%
|
19.78%
|
19.62%
|
Earnings before Tax (EBT)
1 |
95.43
|
34.82
|
63.75
|
-
|
246
|
316
|
388
|
455
|
Net income
1 |
77.26
|
27.4
|
47.9
|
-
|
185.3
|
246
|
303
|
355
|
Net margin
|
11.56%
|
4.43%
|
6.08%
|
-
|
12.2%
|
13.98%
|
14.73%
|
14.82%
|
EPS
2 |
1.450
|
0.4800
|
0.8300
|
-
|
3.100
|
4.100
|
5.100
|
5.900
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.6000
|
0.3000
|
0.3000
|
0.7000
|
1.550
|
1.643
|
2.274
|
2.962
|
Announcement Date
|
2/14/20
|
2/10/21
|
2/15/22
|
2/15/23
|
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 |
200.3
|
248.9
|
235.2
|
315.3
|
269.7
|
347.3
|
376.7
|
417.6
|
328.6
|
396
|
403.5
|
418.9
|
455.8
|
480.8
|
EBITDA
1 |
32.91
|
41.5
|
43.9
|
77.7
|
-
|
-
|
-
|
127.2
|
68.2
|
92.1
|
87
|
96
|
122
|
136
|
EBIT
1 |
13.84
|
21.85
|
23.6
|
56.9
|
-
|
-
|
-
|
100.6
|
41.4
|
63.6
|
60
|
69
|
96
|
109
|
Operating Margin
|
6.91%
|
8.78%
|
10.03%
|
18.05%
|
-
|
-
|
-
|
24.09%
|
12.6%
|
16.06%
|
14.87%
|
16.47%
|
21.06%
|
22.67%
|
Earnings before Tax (EBT)
1 |
12.78
|
17.28
|
17.2
|
54.4
|
-
|
-
|
-
|
89.3
|
30.4
|
56
|
57
|
66
|
90
|
103
|
Net income
1 |
10.06
|
12.11
|
12.5
|
42.8
|
-
|
-
|
-
|
68.4
|
22.1
|
42.9
|
44
|
52
|
70
|
80
|
Net margin
|
5.02%
|
4.87%
|
5.31%
|
13.57%
|
-
|
-
|
-
|
16.38%
|
6.73%
|
10.83%
|
10.9%
|
12.41%
|
15.36%
|
16.64%
|
EPS
2 |
0.1700
|
0.2100
|
0.2100
|
0.7300
|
-
|
-
|
-
|
1.150
|
0.3700
|
0.7100
|
0.7000
|
0.9000
|
1.200
|
1.300
|
Dividend per Share
2 |
-
|
0.3000
|
-
|
-
|
-
|
0.7000
|
-
|
-
|
-
|
1.550
|
-
|
-
|
-
|
1.643
|
Announcement Date
|
11/11/21
|
2/15/22
|
5/13/22
|
8/11/22
|
11/11/22
|
2/15/23
|
5/16/23
|
8/14/23
|
11/15/23
|
2/15/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
5.99
|
103
|
273
|
320
|
206
|
246
|
188
|
162
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.04
x
|
1.101
x
|
1.915
x
|
-
|
0.5245
x
|
0.5586
x
|
0.3597
x
|
0.273
x
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
29.7%
|
6.23%
|
10.3%
|
-
|
26.6%
|
29.7%
|
31.6%
|
30.8%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
7.800
|
-
|
8.520
|
5.530
|
13.20
|
14.50
|
17.60
|
20.90
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/14/20
|
2/10/21
|
2/15/22
|
2/15/23
|
2/15/24
|
-
|
-
|
-
|
Last Close Price
69.5
NOK Average target price
100
NOK Spread / Average Target +43.88% Consensus |
1st Jan change
|
Capi.
|
---|
| +21.93% | 377M | | -6.63% | 25.93B | | +93.84% | 2.66B | | -2.78% | 2.41B | | +23.80% | 1.16B | | -23.31% | 906M | | -30.79% | 692M | | -50.67% | 560M | | -25.89% | 499M | | -7.16% | 451M |
Advanced Electronic Equipment
|