Market Closed -
Oslo Bors
10:45:00 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
123.6
NOK
|
-0.58%
|
|
+3.97%
|
+12.96%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,816
|
7,770
|
10,743
|
9,900
|
11,992
|
13,555
|
-
|
-
|
Enterprise Value (EV)
1 |
3,816
|
7,770
|
10,743
|
9,900
|
11,992
|
13,555
|
13,555
|
13,555
|
P/E ratio
|
8.5
x
|
9.85
x
|
10.9
x
|
8.98
x
|
8.57
x
|
8.14
x
|
8.46
x
|
8.63
x
|
Yield
|
4.42%
|
5.52%
|
4.49%
|
5.95%
|
6.86%
|
6.92%
|
7.04%
|
6.63%
|
Capitalization / Revenue
|
0.92
x
|
1.92
x
|
2.35
x
|
1.89
x
|
1.91
x
|
1.85
x
|
1.92
x
|
1.93
x
|
EV / Revenue
|
0.92
x
|
1.92
x
|
2.35
x
|
1.89
x
|
1.91
x
|
1.85
x
|
1.92
x
|
1.93
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.08
x
|
1.14
x
|
1.46
x
|
1.22
x
|
1.36
x
|
1.39
x
|
1.29
x
|
1.24
x
|
Nbr of stocks (in thousands)
|
60,188
|
107,319
|
107,220
|
107,138
|
109,613
|
109,686
|
-
|
-
|
Reference price
2 |
63.40
|
72.40
|
100.2
|
92.40
|
109.4
|
123.6
|
123.6
|
123.6
|
Announcement Date
|
1/30/20
|
2/10/21
|
2/2/22
|
2/2/23
|
2/1/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,169
|
4,046
|
4,563
|
5,244
|
6,285
|
7,308
|
7,056
|
7,033
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
2,646
|
2,598
|
3,024
|
3,556
|
4,513
|
5,395
|
5,175
|
5,110
|
Operating Margin
|
63.47%
|
64.21%
|
66.27%
|
67.81%
|
71.81%
|
73.82%
|
73.34%
|
72.66%
|
Earnings before Tax (EBT)
1 |
2,594
|
2,392
|
3,055
|
3,504
|
4,418
|
5,151
|
4,957
|
4,891
|
Net income
1 |
2,064
|
2,033
|
2,513
|
2,817
|
3,545
|
4,100
|
3,946
|
3,868
|
Net margin
|
49.51%
|
50.25%
|
55.07%
|
53.72%
|
56.4%
|
56.1%
|
55.92%
|
55%
|
EPS
2 |
7.460
|
7.350
|
9.160
|
10.29
|
12.76
|
15.17
|
14.61
|
14.32
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
2.800
|
4.000
|
4.500
|
5.500
|
7.500
|
8.551
|
8.704
|
8.197
|
Announcement Date
|
1/30/20
|
2/10/21
|
2/2/22
|
2/2/23
|
2/1/24
|
-
|
-
|
-
|
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 |
1,172
|
1,290
|
1,259
|
1,159
|
1,495
|
1,331
|
1,427
|
1,506
|
1,614
|
1,739
|
1,766
|
1,863
|
1,865
|
1,832
|
1,752
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
789
|
880
|
855
|
739
|
1,084
|
878
|
977
|
1,058
|
1,178
|
1,300
|
1,284
|
1,366
|
1,389
|
1,354
|
1,267
|
Operating Margin
|
67.32%
|
68.22%
|
67.91%
|
63.76%
|
72.51%
|
65.97%
|
68.47%
|
70.25%
|
72.99%
|
74.76%
|
72.68%
|
73.31%
|
74.44%
|
73.91%
|
72.32%
|
Earnings before Tax (EBT)
1 |
811
|
883
|
849
|
720
|
1,095
|
840
|
944
|
1,030
|
1,157
|
1,287
|
1,248
|
1,321
|
1,346
|
1,325
|
1,168
|
Net income
1 |
636
|
716
|
756
|
567
|
846
|
649
|
870
|
787
|
886
|
1,001
|
1,175
|
1,001
|
1,019
|
1,000
|
1,083
|
Net margin
|
54.27%
|
55.5%
|
60.05%
|
48.92%
|
56.59%
|
48.76%
|
60.97%
|
52.26%
|
54.89%
|
57.56%
|
66.56%
|
53.74%
|
54.62%
|
54.58%
|
61.82%
|
EPS
2 |
2.310
|
2.620
|
2.770
|
2.070
|
3.110
|
2.340
|
3.140
|
2.840
|
3.180
|
3.600
|
4.324
|
3.664
|
3.729
|
3.662
|
3.961
|
Dividend per Share
2 |
-
|
4.500
|
-
|
-
|
-
|
5.500
|
-
|
-
|
-
|
7.500
|
-
|
-
|
-
|
8.720
|
-
|
Announcement Date
|
10/27/21
|
2/2/22
|
5/5/22
|
8/10/22
|
10/26/22
|
2/2/23
|
5/4/23
|
8/9/23
|
10/25/23
|
2/1/24
|
-
|
-
|
-
|
-
|
-
|
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)
|
13.5%
|
12.3%
|
14%
|
14.6%
|
16.5%
|
17.8%
|
16.1%
|
14.7%
|
ROA (Net income/ Total Assets)
|
1.07%
|
0.97%
|
1.1%
|
1.13%
|
1.24%
|
1.32%
|
1.18%
|
1.1%
|
Assets
1 |
193,277
|
209,221
|
227,937
|
249,182
|
285,154
|
309,564
|
333,713
|
352,266
|
Book Value Per Share
2 |
58.60
|
63.50
|
68.60
|
75.90
|
80.70
|
88.70
|
96.10
|
99.80
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/30/20
|
2/10/21
|
2/2/22
|
2/2/23
|
2/1/24
|
-
|
-
|
-
|
Last Close Price
123.6
NOK Average target price
133.4
NOK Spread / Average Target +7.95% Consensus |
1st Jan change
|
Capi.
|
---|
| +12.96% | 1.23B | | +13.75% | 556B | | +12.36% | 298B | | +8.64% | 247B | | +21.72% | 210B | | +16.11% | 170B | | +6.88% | 162B | | +4.42% | 153B | | -11.67% | 138B | | +0.10% | 139B |
Other Banks
|