Real-time
Oslo Bors
04:00:29 2024-05-14 am EDT
|
5-day change
|
1st Jan Change
|
129.5
NOK
|
0.00%
|
|
+6.15%
|
+1.17%
|
Fiscal Period: December |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
623
|
676
|
642.4
|
-
|
-
|
Enterprise Value (EV)
1 |
623
|
1,600
|
1,792
|
1,779
|
1,682
|
P/E ratio
|
-
|
3.87
x
|
5.73
x
|
6.18
x
|
6.65
x
|
Yield
|
-
|
13%
|
13.3%
|
13%
|
12.3%
|
Capitalization / Revenue
|
2.43
x
|
1.78
x
|
1.8
x
|
1.69
x
|
1.69
x
|
EV / Revenue
|
2.43
x
|
4.22
x
|
5.03
x
|
4.67
x
|
4.43
x
|
EV / EBITDA
|
3.71
x
|
6.16
x
|
7.02
x
|
6.52
x
|
6.32
x
|
EV / FCF
|
-
|
417
x
|
-12.8
x
|
18
x
|
9.81
x
|
FCF Yield
|
-
|
0.24%
|
-7.78%
|
5.57%
|
10.2%
|
Price to Book
|
-
|
-
|
0.81
x
|
0.79
x
|
0.79
x
|
Nbr of stocks (in thousands)
|
53,688
|
53,688
|
53,703
|
-
|
-
|
Reference price
2 |
11.60
|
12.59
|
11.96
|
11.96
|
11.96
|
Announcement Date
|
2/28/23
|
2/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
256.4
|
379
|
356
|
381.1
|
379.6
|
EBITDA
1 |
-
|
168.1
|
259.9
|
255.3
|
272.9
|
266.4
|
EBIT
1 |
-
|
138.7
|
200.9
|
179.6
|
184.5
|
173.8
|
Operating Margin
|
-
|
54.07%
|
53%
|
50.44%
|
48.43%
|
45.79%
|
Earnings before Tax (EBT)
1 |
-
|
111.2
|
176.9
|
112.5
|
104.5
|
96.76
|
Net income
1 |
21.85
|
100.8
|
174.7
|
106.5
|
101.8
|
96.43
|
Net margin
|
-
|
39.3%
|
46.1%
|
29.92%
|
26.71%
|
25.4%
|
EPS
2 |
21.63
|
-
|
3.250
|
2.086
|
1.937
|
1.799
|
Free Cash Flow
1 |
-
|
-
|
3.838
|
-139.5
|
99
|
171.5
|
FCF margin
|
-
|
-
|
1.01%
|
-39.19%
|
25.98%
|
45.18%
|
FCF Conversion (EBITDA)
|
-
|
-
|
1.48%
|
-
|
36.28%
|
64.39%
|
FCF Conversion (Net income)
|
-
|
-
|
2.2%
|
-
|
97.27%
|
177.86%
|
Dividend per Share
2 |
-
|
-
|
1.640
|
1.596
|
1.559
|
1.467
|
Announcement Date
|
2/22/22
|
2/28/23
|
2/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
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 |
56.89
|
65.83
|
90.26
|
98.65
|
90.32
|
92.9
|
97.14
|
87.27
|
83.84
|
83.51
|
101
|
98
|
EBITDA
1 |
40.6
|
42
|
58.62
|
67.81
|
59.89
|
62.75
|
69.43
|
62.42
|
58.93
|
59.23
|
74.82
|
71
|
EBIT
1 |
25.63
|
36.42
|
48.88
|
52.02
|
45.48
|
48.34
|
55.05
|
44.72
|
40.97
|
40.27
|
53.61
|
49
|
Operating Margin
|
45.05%
|
55.33%
|
54.16%
|
52.73%
|
50.36%
|
52.03%
|
56.67%
|
51.24%
|
48.87%
|
48.23%
|
53.1%
|
50%
|
Earnings before Tax (EBT)
1 |
-
|
36.77
|
56.67
|
70.19
|
44.72
|
39.22
|
22.79
|
27.36
|
24.6
|
23.86
|
36.49
|
29
|
Net income
1 |
-
|
36.77
|
48.25
|
68.84
|
44.99
|
38.83
|
22.06
|
26.68
|
23.26
|
22.16
|
34.24
|
29
|
Net margin
|
-
|
55.86%
|
53.46%
|
69.79%
|
49.81%
|
41.8%
|
22.71%
|
30.57%
|
27.74%
|
26.54%
|
33.91%
|
29.59%
|
EPS
2 |
0.4200
|
0.9200
|
-
|
1.280
|
0.8400
|
-
|
-
|
0.5100
|
0.4564
|
0.4392
|
0.6807
|
0.5400
|
Dividend per Share
2 |
-
|
-
|
-
|
0.4100
|
0.4100
|
0.4100
|
0.4100
|
0.3667
|
0.3567
|
0.3533
|
0.5200
|
0.4300
|
Announcement Date
|
8/4/22
|
11/2/22
|
2/28/23
|
5/23/23
|
8/31/23
|
11/28/23
|
2/28/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
924
|
1,150
|
1,136
|
1,040
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
3.556
x
|
4.503
x
|
4.164
x
|
3.905
x
|
Free Cash Flow
1 |
-
|
-
|
3.84
|
-140
|
99
|
172
|
ROE (net income / shareholders' equity)
|
-
|
-
|
25.3%
|
14.5%
|
13.1%
|
11.9%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
8.49%
|
5.4%
|
3.9%
|
2.9%
|
Assets
1 |
-
|
-
|
2,057
|
1,972
|
2,610
|
3,325
|
Book Value Per Share
2 |
-
|
-
|
-
|
14.70
|
15.10
|
15.10
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
-
|
195
|
332
|
90.5
|
5.5
|
Capex / Sales
|
-
|
-
|
51.47%
|
93.27%
|
23.75%
|
1.45%
|
Announcement Date
|
2/22/22
|
2/28/23
|
2/28/24
|
-
|
-
|
-
|
Last Close Price
11.96
USD Average target price
13.72
USD Spread / Average Target +14.73% Consensus |