Real-time
Oslo Bors
03:49:38 2024-06-13 am EDT
|
5-day change
|
1st Jan Change
|
30
NOK
|
-0.50%
|
|
+2.20%
|
+16.60%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,673
|
4,232
|
1,297
|
2,626
|
3,063
|
-
|
-
|
Enterprise Value (EV)
1 |
5,581
|
3,548
|
966.3
|
2,153
|
2,479
|
2,427
|
2,281
|
P/E ratio
|
-69.2
x
|
-26.8
x
|
-4.96
x
|
-32.8
x
|
31
x
|
24.5
x
|
22
x
|
Yield
|
-
|
-
|
-
|
2.32%
|
5.49%
|
6.15%
|
4.62%
|
Capitalization / Revenue
|
9.83
x
|
5.25
x
|
1.5
x
|
2.64
x
|
2.8
x
|
2.53
x
|
2.36
x
|
EV / Revenue
|
8.22
x
|
4.4
x
|
1.11
x
|
2.17
x
|
2.26
x
|
2
x
|
1.76
x
|
EV / EBITDA
|
54
x
|
-28.5
x
|
-5.25
x
|
21
x
|
13
x
|
9.63
x
|
8.18
x
|
EV / FCF
|
179
x
|
-18.6
x
|
-
|
20.6
x
|
12.8
x
|
11.3
x
|
8.09
x
|
FCF Yield
|
0.56%
|
-5.37%
|
-
|
4.86%
|
7.82%
|
8.82%
|
12.4%
|
Price to Book
|
3.3
x
|
2.24
x
|
0.84
x
|
1.74
x
|
1.94
x
|
1.92
x
|
1.77
x
|
Nbr of stocks (in thousands)
|
101,563
|
103,232
|
101,365
|
101,382
|
101,587
|
-
|
-
|
Reference price
2 |
65.70
|
41.00
|
12.80
|
25.90
|
30.15
|
30.15
|
30.15
|
Announcement Date
|
2/12/21
|
2/10/22
|
2/14/23
|
2/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
678.5
|
805.5
|
867.1
|
993.6
|
1,096
|
1,213
|
1,298
|
EBITDA
1 |
103.4
|
-124.3
|
-184
|
102.4
|
190.5
|
252.1
|
278.8
|
EBIT
1 |
56.1
|
-198
|
-360.4
|
-96.76
|
82.69
|
119.4
|
167.6
|
Operating Margin
|
8.27%
|
-24.58%
|
-41.57%
|
-9.74%
|
7.55%
|
9.85%
|
12.91%
|
Earnings before Tax (EBT)
1 |
-102
|
-195.2
|
-316.8
|
-63.53
|
134.9
|
168.1
|
183.7
|
Net income
1 |
-89.01
|
-157.3
|
-262.2
|
-79.79
|
102.8
|
131.1
|
143.2
|
Net margin
|
-13.12%
|
-19.53%
|
-30.24%
|
-8.03%
|
9.38%
|
10.81%
|
11.04%
|
EPS
2 |
-0.9500
|
-1.530
|
-2.580
|
-0.7900
|
0.9724
|
1.232
|
1.372
|
Free Cash Flow
1 |
31.25
|
-190.6
|
-
|
104.7
|
194
|
214
|
282
|
FCF margin
|
4.61%
|
-23.67%
|
-
|
10.54%
|
17.7%
|
17.65%
|
21.72%
|
FCF Conversion (EBITDA)
|
30.23%
|
-
|
-
|
102.29%
|
101.84%
|
84.89%
|
101.15%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
188.65%
|
163.25%
|
196.86%
|
Dividend per Share
2 |
-
|
-
|
-
|
0.6000
|
1.655
|
1.854
|
1.394
|
Announcement Date
|
2/12/21
|
2/10/22
|
2/14/23
|
2/14/24
|
-
|
-
|
-
|
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 |
265.9
|
222.5
|
195
|
189.2
|
260.4
|
260.6
|
232.9
|
214.9
|
285.2
|
292
|
254
|
229.2
|
305.3
|
-
|
-
|
EBITDA
1 |
9.9
|
-51.82
|
-98.9
|
-61.53
|
21.7
|
35.1
|
7.7
|
4.9
|
54.65
|
57.7
|
28.47
|
15.71
|
73.25
|
-
|
-
|
EBIT
1 |
-10.59
|
-75.09
|
-123.1
|
-84.73
|
-51.76
|
5.982
|
-35.13
|
-22.26
|
-45.35
|
37.89
|
4.934
|
-9.06
|
48.93
|
-
|
-
|
Operating Margin
|
-3.98%
|
-33.76%
|
-63.13%
|
-44.77%
|
-19.88%
|
2.3%
|
-15.08%
|
-10.36%
|
-15.9%
|
12.98%
|
1.94%
|
-3.95%
|
16.02%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-10.37
|
-82.58
|
-114.5
|
-60.41
|
-59.28
|
31.85
|
-24.99
|
-25.43
|
-44.96
|
60.42
|
8.522
|
-6.309
|
51.77
|
55.92
|
13.04
|
Net income
1 |
-33.06
|
-63.82
|
-89
|
-45.73
|
-63.2
|
22.15
|
-19.2
|
-24.19
|
-58.56
|
45.41
|
6.647
|
-6.309
|
40.38
|
43.62
|
10.17
|
Net margin
|
-12.43%
|
-28.69%
|
-45.64%
|
-24.16%
|
-24.27%
|
8.5%
|
-8.24%
|
-11.25%
|
-20.53%
|
15.55%
|
2.62%
|
-2.75%
|
13.22%
|
-
|
-
|
EPS
2 |
-0.3200
|
-0.6200
|
-0.8800
|
-0.4500
|
-0.6200
|
0.2200
|
-0.1900
|
-0.2400
|
-0.5800
|
0.4400
|
0.0636
|
-0.0604
|
0.3867
|
0.4177
|
0.0974
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.6000
|
-
|
1.100
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/10/22
|
5/12/22
|
8/11/22
|
11/10/22
|
2/14/23
|
5/4/23
|
8/10/23
|
11/2/23
|
2/14/24
|
5/6/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
1,092
|
684
|
331
|
473
|
583
|
636
|
782
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
31.3
|
-191
|
-
|
105
|
194
|
214
|
282
|
ROE (net income / shareholders' equity)
|
-
|
-8.01%
|
-
|
-5.06%
|
6.51%
|
8.17%
|
8.28%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
19.90
|
18.30
|
15.30
|
14.90
|
15.50
|
15.70
|
17.00
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
40.1
|
35.3
|
69.2
|
51.2
|
25.7
|
29.2
|
50
|
Capex / Sales
|
5.91%
|
4.39%
|
7.98%
|
5.15%
|
2.35%
|
2.41%
|
3.85%
|
Announcement Date
|
2/12/21
|
2/10/22
|
2/14/23
|
2/14/24
|
-
|
-
|
-
|
Last Close Price
30.15
NOK Average target price
33
NOK Spread / Average Target +9.45% Consensus |
1st Jan change
|
Capi.
|
---|
| +15.83% | 292M | | -22.92% | 206B | | +2.39% | 59.75B | | -23.59% | 55.96B | | -8.40% | 48.17B | | -1.87% | 39.84B | | -0.86% | 36.26B | | -10.06% | 28.49B | | +92.07% | 25.18B | | +1.14% | 21.19B |
Application Software
|