Stock ODF ODFJELL SE
Add to a list
To use this feature you must be a member
Log inSign up

Financials Odfjell SE

Equities

ODF

NO0003399909

Oil & Gas Transportation Services

Real-time Oslo Bors
Other stock markets
 03:22:58 2024-05-22 am EDT 		5-day change 1st Jan Change
187 NOK 0.00% Intraday chart for Odfjell SE +0.43% +60.52%
May. 21 Odfjell Technology, Equinor Extend Drilling Services Contract MT
May. 16 Odfjell Technology Buys McGarian TDC in At Least GBP3 Million Deal MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 236.2 250.9 296.6 708.8 905.6 1,358 - -
Enterprise Value (EV) 1 1,481 1,656 1,594 1,768 1,866 2,120 1,908 1,728
P/E ratio -6.4 x 9.18 x -9.08 x 5.07 x 4.46 x 4.63 x 4.73 x 4.97 x
Yield - - 2.98% 9.25% 10.9% 10.6% 10.6% 10%
Capitalization / Revenue 0.27 x 0.27 x 0.29 x 0.54 x 0.76 x 1.05 x 1.04 x 1.05 x
EV / Revenue 1.7 x 1.76 x 1.54 x 1.35 x 1.56 x 1.64 x 1.46 x 1.34 x
EV / EBITDA 6.94 x 6.17 x 6.5 x 4.64 x 4.14 x 4.01 x 3.7 x 3.49 x
EV / FCF -30.7 x -27.9 x 12.1 x 7.04 x 7.46 x 6.47 x 5.22 x 5.2 x
FCF Yield -3.25% -3.59% 8.3% 14.2% 13.4% 15.5% 19.2% 19.2%
Price to Book 0.43 x 0.44 x 0.55 x 1.03 x 1.13 x 1.42 x 1.23 x 1.1 x
Nbr of stocks (in thousands) 78,777 78,777 78,627 78,979 79,020 79,020 - -
Reference price 2 3.006 3.213 3.815 9.084 11.46 17.53 17.53 17.53
Announcement Date 2/11/20 2/11/21 2/8/22 2/8/23 2/8/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 872.3 939.1 1,038 1,310 1,194 1,291 1,304 1,292
EBITDA 1 213.4 268.3 245.2 381.3 450.8 528.9 515.7 495.3
EBIT 1 70.3 115.3 47.4 223.9 294 376.9 361.7 339.3
Operating Margin 8.06% 12.28% 4.56% 17.1% 24.62% 29.2% 27.73% 26.26%
Earnings before Tax (EBT) 1 -33.7 31.3 -29.8 144.7 209.9 304 298.7 284.7
Net income 1 -36.4 27.8 -33.2 141.6 203.4 298.6 292.6 278.5
Net margin -4.17% 2.96% -3.2% 10.81% 17.04% 23.14% 22.43% 21.56%
EPS 2 -0.4700 0.3500 -0.4200 1.790 2.570 3.782 3.705 3.525
Free Cash Flow 1 -48.2 -59.4 132.3 251.3 250.3 327.5 365.8 332.5
FCF margin -5.53% -6.33% 12.74% 19.19% 20.96% 25.37% 28.04% 25.74%
FCF Conversion (EBITDA) - - 53.96% 65.91% 55.52% 61.92% 70.93% 67.13%
FCF Conversion (Net income) - - - 177.47% 123.06% 109.66% 125.01% 119.38%
Dividend per Share 2 - - 0.1136 0.8400 1.250 1.853 1.860 1.758
Announcement Date 2/11/20 2/11/21 2/8/22 2/8/23 2/8/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 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 2025 Q2
Net sales 1 282.8 292.4 347.9 351.4 317.9 302.9 299.8 295.2 296.2 305.6 328.5 323.5 342 327 331
EBITDA 1 77.3 67.4 89.5 111.6 112.8 110.1 117.9 114.2 108.7 126.8 131.4 133.2 141.9 130.7 129.7
EBIT 1 35.3 26.7 52.8 71.1 73.4 68.3 78.5 76.1 70.9 88.5 93.81 95.58 104.2 91.67 90.67
Operating Margin 12.48% 9.13% 15.18% 20.23% 23.09% 22.55% 26.18% 25.78% 23.94% 28.96% 28.56% 29.54% 30.48% 28.03% 27.39%
Earnings before Tax (EBT) 1 16 11.3 31.4 50.6 51.3 47.9 55.8 52.9 53.4 68.9 75.23 77.64 86.77 75.67 75.67
Net income 1 15.4 11.1 30 50 50.4 46.7 52.6 51.9 52.1 67.8 74.48 76.64 86.02 74.67 74.67
Net margin 5.45% 3.8% 8.62% 14.23% 15.85% 15.42% 17.55% 17.58% 17.59% 22.19% 22.67% 23.69% 25.15% 22.83% 22.56%
EPS 2 0.2000 0.1400 0.3800 0.6400 0.6400 0.5900 0.6700 0.6600 0.6600 0.8600 0.9380 0.9706 1.083 0.9467 0.9433
Dividend per Share 2 0.1136 - 0.2300 - 0.6100 - - - 0.6300 - 0.9249 0.2075 1.096 0.2767 1.020
Announcement Date 2/8/22 5/5/22 8/17/22 11/2/22 2/8/23 5/3/23 8/16/23 11/1/23 2/8/24 5/7/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 1,245 1,405 1,298 1,060 961 762 550 371
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 5.834 x 5.236 x 5.293 x 2.779 x 2.131 x 1.441 x 1.067 x 0.748 x
Free Cash Flow 1 -48.2 -59.4 132 251 250 328 366 333
ROE (net income / shareholders' equity) -6.4% 4.9% -5.9% 21.1% 26.4% 33.7% 28% 23.4%
ROA (Net income/ Total Assets) -1.9% 1.31% -1.55% 6.94% 10.2% 13.7% 13.2% 11.9%
Assets 1 1,917 2,119 2,147 2,041 2,001 2,172 2,217 2,347
Book Value Per Share 2 7.000 7.290 6.960 8.830 10.10 12.30 14.20 16.00
Cash Flow per Share 1.250 1.960 - - - - - -
Capex 1 147 215 34.7 37.3 97.8 103 92 160
Capex / Sales 16.83% 22.85% 3.34% 2.85% 8.19% 7.98% 7.05% 12.39%
Announcement Date 2/11/20 2/11/21 2/8/22 2/8/23 2/8/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Odfjell SE

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
17.53 USD
Average target price
20.7 USD
Spread / Average Target
+18.09%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Sea-Borne Tankers

1st Jan change Capi.
ODFJELL SE Stock Odfjell SE
+60.52% 1.36B
COSCO SHIPPING ENERGY TRANSPORTATION CO., LTD. Stock COSCO SHIPPING Energy Transportation Co., Ltd.
+44.37% 10.33B
FRONTLINE PLC Stock Frontline plc
+44.19% 6.44B
SCORPIO TANKERS INC. Stock Scorpio Tankers Inc.
+36.48% 4.26B
INTERNATIONAL SEAWAYS, INC. Stock International Seaways, Inc.
+42.74% 3.22B
NANJING TANKER CORPORATION Stock Nanjing Tanker Corporation
+40.71% 2.61B
BW LPG LIMITED Stock BW LPG Limited
+17.45% 2.21B
DHT HOLDINGS, INC. Stock DHT Holdings, Inc.
+29.56% 2.05B
DORIAN LPG LTD. Stock Dorian LPG Ltd.
+2.14% 1.82B
FLEX LNG LTD. Stock FLEX LNG Ltd.
+2.06% 1.6B
Sea-Borne Tankers
  1. Stock Market
  2. Equities
  3. ODF Stock
  4. Financials Odfjell SE
-40% Exceptional extension: Our subscriptions help you unlock the best investment opportunities.
BENEFIT NOW