Market Closed -
Oslo Bors
10:45:00 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
98
NOK
|
+0.93%
|
|
+2.94%
|
+7.22%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,539
|
1,556
|
2,068
|
1,964
|
1,919
|
2,059
|
-
|
-
|
Enterprise Value (EV)
1 |
1,539
|
1,556
|
2,068
|
1,964
|
1,919
|
2,059
|
2,059
|
2,059
|
P/E ratio
|
8.48
x
|
9.42
x
|
11.6
x
|
11.6
x
|
9.14
x
|
8.77
x
|
8.61
x
|
8.51
x
|
Yield
|
8.81%
|
-
|
5.41%
|
6.45%
|
8.21%
|
8.13%
|
8.42%
|
8.74%
|
Capitalization / Revenue
|
2.5
x
|
2.57
x
|
3.39
x
|
3.02
x
|
2.7
x
|
2.35
x
|
2.25
x
|
2.2
x
|
EV / Revenue
|
2.5
x
|
2.57
x
|
3.39
x
|
3.02
x
|
2.7
x
|
2.35
x
|
2.25
x
|
2.2
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.81
x
|
0.86
x
|
1.1
x
|
0.93
x
|
0.86
x
|
0.91
x
|
0.88
x
|
0.86
x
|
Nbr of stocks (in thousands)
|
22,965
|
20,915
|
20,931
|
20,933
|
20,998
|
21,012
|
-
|
-
|
Reference price
2 |
67.00
|
74.40
|
98.80
|
93.80
|
91.40
|
98.00
|
98.00
|
98.00
|
Announcement Date
|
2/13/20
|
2/10/21
|
2/10/22
|
2/8/23
|
2/13/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
616.4
|
604.6
|
610.4
|
649.5
|
711.2
|
875.4
|
913.7
|
935.2
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
346.9
|
335.6
|
295.9
|
325.4
|
406.4
|
492.2
|
499.3
|
508.5
|
Operating Margin
|
56.28%
|
55.51%
|
48.48%
|
50.1%
|
57.15%
|
56.23%
|
54.64%
|
54.38%
|
Earnings before Tax (EBT)
1 |
333.4
|
310.9
|
328.2
|
314
|
395.8
|
483.3
|
487.2
|
495.7
|
Net income
1 |
276.9
|
259.3
|
325.3
|
266.2
|
329.9
|
397.6
|
404.7
|
408.3
|
Net margin
|
44.92%
|
42.88%
|
53.29%
|
40.98%
|
46.39%
|
45.42%
|
44.29%
|
43.66%
|
EPS
2 |
7.900
|
7.900
|
8.500
|
8.100
|
10.00
|
11.17
|
11.38
|
11.52
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
5.900
|
-
|
5.350
|
6.050
|
7.500
|
7.967
|
8.250
|
8.567
|
Announcement Date
|
2/13/20
|
2/10/21
|
2/10/22
|
2/8/23
|
2/13/24
|
-
|
-
|
-
|
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 |
148.2
|
148.5
|
152.6
|
199
|
144.7
|
153.2
|
162
|
220.6
|
199.5
|
192.4
|
202
|
237.5
|
214.6
|
221.2
|
227
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
74.52
|
75.4
|
76
|
113.2
|
65.34
|
70.87
|
76.17
|
122.9
|
114.8
|
92.53
|
111.4
|
146.4
|
121
|
113
|
120
|
Operating Margin
|
50.28%
|
50.76%
|
49.8%
|
56.86%
|
45.17%
|
46.26%
|
47.03%
|
55.7%
|
57.55%
|
48.08%
|
55.16%
|
61.66%
|
56.4%
|
51.07%
|
52.86%
|
Earnings before Tax (EBT)
1 |
66.17
|
78.45
|
74.52
|
111.5
|
63.78
|
64.28
|
74.76
|
111.5
|
121.2
|
88.38
|
106.4
|
158
|
113.4
|
105.4
|
107.1
|
Net income
1 |
59.02
|
117.9
|
209.6
|
102.2
|
48.66
|
48.44
|
66.19
|
102.1
|
92.64
|
68.54
|
94.63
|
136
|
86.76
|
80.19
|
97.35
|
Net margin
|
39.82%
|
79.38%
|
137.35%
|
51.36%
|
33.64%
|
31.62%
|
40.86%
|
46.29%
|
46.43%
|
35.61%
|
46.86%
|
57.27%
|
40.43%
|
36.25%
|
42.89%
|
EPS
2 |
1.800
|
2.200
|
2.000
|
3.100
|
1.500
|
1.500
|
2.000
|
3.100
|
2.800
|
2.100
|
2.840
|
4.097
|
2.427
|
2.253
|
2.663
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
6.050
|
-
|
-
|
-
|
-
|
4.150
|
-
|
-
|
8.100
|
-
|
Announcement Date
|
11/3/21
|
2/10/22
|
5/11/22
|
8/11/22
|
11/8/22
|
2/8/23
|
5/11/23
|
8/9/23
|
11/8/23
|
2/13/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
9.6%
|
9%
|
9.7%
|
8.5%
|
9.9%
|
10.9%
|
10.3%
|
10%
|
ROA (Net income/ Total Assets)
|
1%
|
0.9%
|
1.11%
|
0.86%
|
0.99%
|
1.05%
|
1.05%
|
1%
|
Assets
1 |
27,684
|
28,697
|
29,303
|
30,806
|
33,318
|
37,863
|
38,542
|
40,831
|
Book Value Per Share
2 |
83.00
|
86.80
|
90.20
|
100.0
|
107.0
|
108.0
|
111.0
|
114.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/13/20
|
2/10/21
|
2/10/22
|
2/8/23
|
2/13/24
|
-
|
-
|
-
|
Average target price
107.3
NOK Spread / Average Target +9.52% Consensus |
1st Jan change
|
Capi.
|
---|
| +7.22% | 186M | | +13.75% | 556B | | +12.36% | 298B | | +8.64% | 247B | | +21.72% | 210B | | +16.11% | 170B | | +6.88% | 162B | | +4.42% | 153B | | +0.10% | 139B | | -11.67% | 138B |
Other Banks
|