Market Closed -
Oslo Bors
10:45:00 2024-05-24 am EDT
|
5-day change
|
1st Jan Change
|
62.5
NOK
|
-0.32%
|
|
+12.61%
|
+33.21%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
268.1
|
506.8
|
723.2
|
1,301
|
1,906
|
-
|
-
|
Enterprise Value (EV)
1 |
284.1
|
577.6
|
819.2
|
1,301
|
2,237
|
2,880
|
2,789
|
P/E ratio
|
-2.23
x
|
61
x
|
16.6
x
|
69.6
x
|
63.8
x
|
13.3
x
|
6.58
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
13.7
x
|
8.32
x
|
6.8
x
|
12
x
|
7.98
x
|
4.1
x
|
2.14
x
|
EV / Revenue
|
14.6
x
|
9.48
x
|
7.7
x
|
12
x
|
9.37
x
|
6.19
x
|
3.13
x
|
EV / EBITDA
|
-13.9
x
|
20.9
x
|
12.8
x
|
-
|
19
x
|
9.27
x
|
5.33
x
|
EV / FCF
|
-1.07
x
|
-4.35
x
|
-4.19
x
|
-
|
-5.78
x
|
-5.45
x
|
14.2
x
|
FCF Yield
|
-93.5%
|
-23%
|
-23.9%
|
-
|
-17.3%
|
-18.3%
|
7.04%
|
Price to Book
|
1.11
x
|
1.3
x
|
1.34
x
|
-
|
1.69
x
|
1.49
x
|
1.26
x
|
Nbr of stocks (in thousands)
|
115,574
|
138,574
|
197,600
|
311,410
|
350,930
|
-
|
-
|
Reference price
2 |
2.319
|
3.657
|
3.660
|
4.179
|
5.432
|
5.432
|
5.432
|
Announcement Date
|
4/6/21
|
3/29/22
|
3/28/23
|
3/26/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
34.88
|
19.5
|
60.94
|
106.4
|
108.6
|
238.8
|
465.2
|
891.3
|
EBITDA
1 |
-
|
-20.43
|
27.61
|
63.88
|
-
|
118
|
310.7
|
523.1
|
EBIT
1 |
-
|
-35.91
|
11.13
|
41.19
|
14.44
|
51.55
|
212.1
|
392.9
|
Operating Margin
|
-
|
-184.16%
|
18.27%
|
38.7%
|
13.3%
|
21.59%
|
45.6%
|
44.08%
|
Earnings before Tax (EBT)
1 |
-
|
-27.03
|
7.438
|
35.54
|
11.5
|
22.37
|
152.8
|
316.4
|
Net income
1 |
-
|
-27.03
|
7.451
|
35.54
|
11.5
|
29.74
|
140.6
|
290.1
|
Net margin
|
-
|
-138.62%
|
12.23%
|
33.4%
|
10.59%
|
12.46%
|
30.22%
|
32.55%
|
EPS
2 |
-0.3495
|
-1.040
|
0.0600
|
0.2200
|
0.0600
|
0.0851
|
0.4084
|
0.8258
|
Free Cash Flow
1 |
-
|
-265.7
|
-132.7
|
-195.6
|
-
|
-387.3
|
-528.3
|
196.5
|
FCF margin
|
-
|
-1,362.67%
|
-217.83%
|
-183.76%
|
-
|
-162.22%
|
-113.56%
|
22.04%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
37.56%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
67.72%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/1/20
|
4/6/21
|
3/29/22
|
3/28/23
|
3/26/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
---|
Net sales
1 |
-
|
14.32
|
14.32
|
28.65
|
-
|
63.39
|
67.77
|
40.85
|
18.15
|
56.19
|
74
|
73.92
|
76.21
|
161
|
-
|
EBITDA
1 |
-
|
5.96
|
5.96
|
12.1
|
22.94
|
40.93
|
44.09
|
-
|
-8.155
|
28.75
|
18
|
32.38
|
58.18
|
99
|
-
|
EBIT
1 |
-
|
1.69
|
1.69
|
3.389
|
12.61
|
28.58
|
29.44
|
-15
|
-17.01
|
11.23
|
-17
|
22.56
|
30.16
|
55
|
-
|
Operating Margin
|
-
|
11.8%
|
11.8%
|
11.83%
|
-
|
45.09%
|
43.44%
|
-36.71%
|
-93.74%
|
19.99%
|
-22.97%
|
30.52%
|
39.58%
|
34.16%
|
-
|
Earnings before Tax (EBT)
1 |
-
|
1.26
|
1.26
|
-
|
9.803
|
25.74
|
29.59
|
-18.09
|
-22.24
|
22.13
|
-25
|
16.5
|
22.12
|
39
|
20.96
|
Net income
1 |
4.926
|
1.26
|
1.26
|
-
|
9.778
|
25.76
|
29.59
|
-18.09
|
-22.25
|
7.726
|
-26
|
16.49
|
18.04
|
38
|
20.94
|
Net margin
|
-
|
8.8%
|
8.8%
|
-
|
-
|
40.64%
|
43.66%
|
-44.29%
|
-122.63%
|
13.75%
|
-35.14%
|
22.31%
|
23.67%
|
23.6%
|
-
|
EPS
2 |
0.0400
|
0.0100
|
0.0100
|
0.0200
|
0.0700
|
0.1500
|
0.1500
|
-0.0900
|
-0.0629
|
0.001650
|
-
|
0.0468
|
0.0622
|
0.1000
|
0.0597
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/24/21
|
3/29/22
|
3/29/22
|
3/29/22
|
8/23/22
|
3/28/23
|
8/29/23
|
3/26/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
16
|
70.8
|
96
|
-
|
331
|
974
|
883
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-0.785
x
|
2.563
x
|
1.503
x
|
-
|
2.807
x
|
3.135
x
|
1.689
x
|
Free Cash Flow
1 |
-
|
-266
|
-133
|
-196
|
-
|
-387
|
-528
|
196
|
ROE (net income / shareholders' equity)
|
-
|
-23.7%
|
2.63%
|
8.3%
|
-
|
1.21%
|
11.2%
|
18.8%
|
ROA (Net income/ Total Assets)
|
-
|
-8.1%
|
1.96%
|
7.6%
|
-
|
0.8%
|
7.3%
|
10.5%
|
Assets
1 |
-
|
333.7
|
380.8
|
467.6
|
-
|
3,718
|
1,926
|
2,763
|
Book Value Per Share
2 |
-
|
2.090
|
2.810
|
2.740
|
-
|
3.210
|
3.660
|
4.300
|
Cash Flow per Share
2 |
-
|
-
|
-
|
0.1800
|
-
|
0.2000
|
0.4000
|
0.9000
|
Capex
1 |
-
|
256
|
163
|
225
|
-
|
435
|
723
|
267
|
Capex / Sales
|
-
|
1,313.46%
|
267.39%
|
211.05%
|
-
|
182.29%
|
155.48%
|
29.91%
|
Announcement Date
|
10/1/20
|
4/6/21
|
3/29/22
|
3/28/23
|
3/26/24
|
-
|
-
|
-
|
Last Close Price
5.432
EUR Average target price
5.706
EUR Spread / Average Target +5.06% Consensus |
1st Jan change
|
Capi.
|
---|
| +31.50% | 2.06B | | +15.38% | 10.98B | | +77.65% | 2.15B | | -17.82% | 1.72B | | -38.92% | 1.55B | | +15.78% | 1.05B | | -10.83% | 703M | | -5.60% | 654M | | -37.03% | 587M | | -20.54% | 445M |
Electric Construction
|