Market Closed -
Oslo Bors
10:45:00 2024-05-16 am EDT
|
5-day change
|
1st Jan Change
|
99.89
NOK
|
-0.51%
|
|
+1.41%
|
+9.29%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,539
|
1,556
|
2,068
|
1,964
|
1,919
|
2,099
|
-
|
-
|
Enterprise Value (EV)
1 |
1,539
|
1,556
|
2,068
|
1,964
|
1,919
|
2,099
|
2,099
|
2,099
|
P/E ratio
|
8.48
x
|
9.42
x
|
11.6
x
|
11.6
x
|
9.14
x
|
8.99
x
|
8.58
x
|
8.45
x
|
Yield
|
8.81%
|
-
|
5.41%
|
6.45%
|
8.21%
|
7.98%
|
8.26%
|
8.58%
|
Capitalization / Revenue
|
2.5
x
|
2.57
x
|
3.39
x
|
3.02
x
|
2.7
x
|
2.49
x
|
2.24
x
|
2.2
x
|
EV / Revenue
|
2.5
x
|
2.57
x
|
3.39
x
|
3.02
x
|
2.7
x
|
2.49
x
|
2.24
x
|
2.2
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.81
x
|
0.86
x
|
1.1
x
|
0.93
x
|
0.86
x
|
0.9
x
|
0.88
x
|
0.86
x
|
Nbr of stocks (in thousands)
|
22,965
|
20,915
|
20,931
|
20,933
|
20,998
|
21,012
|
-
|
-
|
Reference price
2 |
67.00
|
74.40
|
98.80
|
93.80
|
91.40
|
99.89
|
99.89
|
99.89
|
Announcement Date
|
2/13/20
|
2/10/21
|
2/10/22
|
2/8/23
|
2/13/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
616.4
|
604.6
|
610.4
|
649.5
|
711.2
|
844.1
|
936.4
|
952
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
346.9
|
335.6
|
295.9
|
325.4
|
406.4
|
469.9
|
516.5
|
520.5
|
Operating Margin
|
56.28%
|
55.51%
|
48.48%
|
50.1%
|
57.15%
|
55.66%
|
55.16%
|
54.67%
|
Earnings before Tax (EBT)
1 |
333.4
|
310.9
|
328.2
|
314
|
395.8
|
473.5
|
491.6
|
504.2
|
Net income
1 |
276.9
|
259.3
|
325.3
|
266.2
|
329.9
|
389.6
|
408.6
|
413.5
|
Net margin
|
44.92%
|
42.88%
|
53.29%
|
40.98%
|
46.39%
|
46.15%
|
43.63%
|
43.43%
|
EPS
2 |
7.900
|
7.900
|
8.500
|
8.100
|
10.00
|
11.11
|
11.65
|
11.82
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
5.900
|
-
|
5.350
|
6.050
|
7.500
|
7.967
|
8.250
|
8.567
|
Announcement Date
|
2/13/20
|
2/10/21
|
2/10/22
|
2/8/23
|
2/13/24
|
-
|
-
|
-
|
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 |
148.5
|
152.6
|
199
|
144.7
|
153.2
|
162
|
220.6
|
199.5
|
192.4
|
193.5
|
229
|
211
|
217.5
|
224
|
283
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
75.4
|
76
|
113.2
|
65.34
|
70.87
|
76.17
|
122.9
|
114.8
|
92.53
|
117.9
|
140.5
|
114.5
|
106
|
124
|
175
|
Operating Margin
|
50.76%
|
49.8%
|
56.86%
|
45.17%
|
46.26%
|
47.03%
|
55.7%
|
57.55%
|
48.08%
|
60.92%
|
61.35%
|
54.27%
|
48.74%
|
55.36%
|
61.84%
|
Earnings before Tax (EBT)
1 |
78.45
|
74.52
|
111.5
|
63.78
|
64.28
|
74.76
|
111.5
|
121.2
|
88.38
|
117.8
|
135
|
107
|
103
|
114
|
165
|
Net income
1 |
117.9
|
209.6
|
102.2
|
48.66
|
48.44
|
66.19
|
102.1
|
92.64
|
68.54
|
91.1
|
125
|
77
|
75
|
107
|
135
|
Net margin
|
79.38%
|
137.35%
|
51.36%
|
33.64%
|
31.62%
|
40.86%
|
46.29%
|
46.43%
|
35.61%
|
47.07%
|
54.59%
|
36.49%
|
34.48%
|
47.77%
|
47.7%
|
EPS
2 |
2.200
|
2.000
|
3.100
|
1.500
|
1.500
|
2.000
|
3.100
|
2.800
|
2.100
|
2.800
|
3.790
|
2.110
|
2.040
|
2.920
|
3.680
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
6.050
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8.100
|
-
|
-
|
Announcement Date
|
2/10/22
|
5/11/22
|
8/11/22
|
11/8/22
|
2/8/23
|
5/11/23
|
8/9/23
|
11/8/23
|
2/13/24
|
5/8/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
9.6%
|
9%
|
9.7%
|
8.5%
|
9.9%
|
11.2%
|
10.9%
|
10.3%
|
ROA (Net income/ Total Assets)
|
1%
|
0.9%
|
1.11%
|
0.86%
|
0.99%
|
1.05%
|
1%
|
0.9%
|
Assets
1 |
27,684
|
28,697
|
29,303
|
30,806
|
33,318
|
37,103
|
40,860
|
45,944
|
Book Value Per Share
2 |
83.00
|
86.80
|
90.20
|
100.0
|
107.0
|
111.0
|
114.0
|
116.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/13/20
|
2/10/21
|
2/10/22
|
2/8/23
|
2/13/24
|
-
|
-
|
-
|
Last Close Price
99.89
NOK Average target price
107.3
NOK Spread / Average Target +7.45% Consensus |
1st Jan change
|
Capi.
|
---|
| +9.29% | 196M | | +20.43% | 583B | | +16.75% | 307B | | +23.30% | 254B | | +24.18% | 213B | | +25.81% | 191B | | +29.53% | 172B | | +9.68% | 164B | | +8.46% | 150B | | +8.26% | 137B |
Other Banks
|