Real-time
Oslo Bors
08:11:17 2024-05-21 am EDT
|
5-day change
|
1st Jan Change
|
13.35
NOK
|
+0.75%
|
|
+1.14%
|
+24.77%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,085
|
2,316
|
1,748
|
1,050
|
776.1
|
965.4
|
-
|
-
|
Enterprise Value (EV)
1 |
4,718
|
3,474
|
2,640
|
2,000
|
1,537
|
1,773
|
1,674
|
1,594
|
P/E ratio
|
-51
x
|
-37.4
x
|
-63.3
x
|
-2.89
x
|
21
x
|
3.79
x
|
-
|
-
|
Yield
|
-
|
-
|
-
|
-
|
-
|
3.95%
|
5.66%
|
7.55%
|
Capitalization / Revenue
|
0.5
x
|
0.36
x
|
0.29
x
|
0.15
x
|
0.12
x
|
0.13
x
|
0.13
x
|
0.13
x
|
EV / Revenue
|
0.76
x
|
0.54
x
|
0.44
x
|
0.28
x
|
0.23
x
|
0.24
x
|
0.23
x
|
0.21
x
|
EV / EBITDA
|
12,035,002
x
|
13,158,366
x
|
7,856,448
x
|
5,971,112
x
|
4,629,916
x
|
-
|
-
|
-
|
EV / FCF
|
128
x
|
12.3
x
|
7.93
x
|
10.6
x
|
-
|
9.05
x
|
5.68
x
|
4.58
x
|
FCF Yield
|
0.78%
|
8.12%
|
12.6%
|
9.4%
|
-
|
11.1%
|
17.6%
|
21.8%
|
Price to Book
|
1.52
x
|
0.85
x
|
0.67
x
|
0.45
x
|
0.32
x
|
0.31
x
|
-
|
-
|
Nbr of stocks (in thousands)
|
54,023
|
72,939
|
72,672
|
72,838
|
72,536
|
72,859
|
-
|
-
|
Reference price
2 |
57.10
|
31.75
|
24.05
|
14.42
|
10.70
|
13.25
|
13.25
|
13.25
|
Announcement Date
|
2/12/20
|
2/17/21
|
2/16/22
|
2/21/23
|
2/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,193
|
6,449
|
5,957
|
7,030
|
6,732
|
7,409
|
7,295
|
7,694
|
EBITDA
|
392
|
264
|
336
|
335
|
332
|
-
|
-
|
-
|
EBIT
1 |
121
|
-8
|
75
|
112
|
121
|
147
|
207
|
277
|
Operating Margin
|
1.95%
|
-0.12%
|
1.26%
|
1.59%
|
1.8%
|
1.98%
|
2.84%
|
3.6%
|
Earnings before Tax (EBT)
1 |
-163
|
-94
|
-24
|
-313
|
45
|
322.4
|
-
|
-
|
Net income
1 |
-61
|
-63
|
-26
|
-363
|
38
|
254.7
|
-
|
-
|
Net margin
|
-0.98%
|
-0.98%
|
-0.44%
|
-5.16%
|
0.56%
|
3.44%
|
-
|
-
|
EPS
2 |
-1.120
|
-0.8500
|
-0.3800
|
-4.990
|
0.5100
|
3.492
|
-
|
-
|
Free Cash Flow
1 |
37
|
282
|
333
|
188
|
-
|
196
|
295
|
348
|
FCF margin
|
0.6%
|
4.37%
|
5.59%
|
2.67%
|
-
|
2.65%
|
4.04%
|
4.52%
|
FCF Conversion (EBITDA)
|
9.44%
|
106.82%
|
99.11%
|
56.12%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
76.95%
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
0.5239
|
0.7500
|
1.000
|
Announcement Date
|
2/12/20
|
2/17/21
|
2/16/22
|
2/21/23
|
2/27/24
|
-
|
-
|
-
|
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 |
1,698
|
1,601
|
1,176
|
1,912
|
1,988
|
1,954
|
1,291
|
1,797
|
1,844
|
1,800
|
1,255
|
1,860
|
1,927
|
2,024
|
1,323
|
EBITDA
1 |
149
|
97
|
7
|
109
|
138
|
81
|
2
|
118
|
132
|
77
|
-8
|
-
|
-
|
-
|
-
|
EBIT
1 |
89
|
31
|
-47
|
54
|
85
|
20
|
-48
|
64
|
80
|
24
|
-57
|
-
|
-
|
-
|
-
|
Operating Margin
|
5.24%
|
1.94%
|
-4%
|
2.82%
|
4.28%
|
1.02%
|
-3.72%
|
3.56%
|
4.34%
|
1.33%
|
-4.54%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
71
|
-6
|
-62
|
40
|
61
|
-353
|
-65
|
47
|
56
|
6
|
-80
|
-
|
-
|
-
|
-
|
Net income
1 |
58
|
-9
|
-48
|
32
|
47
|
-393
|
-42
|
37
|
49
|
-6
|
-62
|
-
|
-
|
-
|
-
|
Net margin
|
3.42%
|
-0.56%
|
-4.08%
|
1.67%
|
2.36%
|
-20.11%
|
-3.25%
|
2.06%
|
2.66%
|
-0.33%
|
-4.94%
|
-
|
-
|
-
|
-
|
EPS
2 |
0.8000
|
-0.1200
|
-0.6600
|
0.4300
|
0.6300
|
-5.400
|
-0.5900
|
0.5100
|
0.6600
|
-0.0800
|
-0.8500
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.5000
|
-
|
Announcement Date
|
11/9/21
|
2/16/22
|
5/11/22
|
8/18/22
|
11/8/22
|
2/21/23
|
5/24/23
|
8/29/23
|
11/24/23
|
2/27/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,633
|
1,158
|
892
|
950
|
761
|
808
|
709
|
629
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.166
x
|
4.386
x
|
2.655
x
|
2.836
x
|
2.292
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
37
|
282
|
333
|
188
|
-
|
196
|
295
|
348
|
ROE (net income / shareholders' equity)
|
-3.5%
|
-2.41%
|
0.3%
|
-14.7%
|
1.6%
|
8.38%
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-1.46%
|
-1.12%
|
0.14%
|
-6.74%
|
0.74%
|
4.34%
|
-
|
-
|
Assets
1 |
4,180
|
5,645
|
-18,611
|
5,389
|
5,166
|
5,874
|
-
|
-
|
Book Value Per Share
2 |
37.60
|
37.40
|
35.90
|
31.70
|
33.30
|
43.20
|
-
|
-
|
Cash Flow per Share
|
1.410
|
4.260
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
40
|
34
|
25
|
47
|
35
|
36.5
|
41
|
43
|
Capex / Sales
|
0.65%
|
0.53%
|
0.42%
|
0.67%
|
0.52%
|
0.49%
|
0.56%
|
0.56%
|
Announcement Date
|
2/12/20
|
2/17/21
|
2/16/22
|
2/21/23
|
2/27/24
|
-
|
-
|
-
|
Last Close Price
13.25
NOK Average target price
15
NOK Spread / Average Target +13.21% Consensus |
1st Jan change
|
Capi.
|
---|
| +24.77% | 90.34M | | +1.19% | 71.57B | | -2.47% | 57.17B | | +24.03% | 39.18B | | +20.58% | 33.37B | | +10.54% | 28.96B | | +20.60% | 21.87B | | +11.86% | 19.03B | | +78.17% | 18.04B | | +38.51% | 17.8B |
Other Construction & Engineering
|