Market Closed -
Oslo Bors
10:45:00 2024-05-16 am EDT
|
5-day change
|
1st Jan Change
|
53.39
NOK
|
+0.74%
|
|
-0.39%
|
+6.35%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,132
|
1,066
|
1,186
|
974.4
|
1,041
|
1,107
|
-
|
-
|
Enterprise Value (EV)
1 |
1,132
|
1,066
|
1,186
|
974.4
|
1,041
|
1,107
|
1,107
|
1,107
|
P/E ratio
|
11.2
x
|
7.76
x
|
11.1
x
|
12.3
x
|
8.85
x
|
7.84
x
|
8.72
x
|
8.96
x
|
Yield
|
6.59%
|
8.75%
|
6.73%
|
8.09%
|
10.8%
|
11.4%
|
10.2%
|
8.79%
|
Capitalization / Revenue
|
1.57
x
|
1.26
x
|
1.56
x
|
1.4
x
|
1.14
x
|
1.03
x
|
1.1
x
|
1.1
x
|
EV / Revenue
|
1.57
x
|
1.26
x
|
1.56
x
|
1.4
x
|
1.14
x
|
1.03
x
|
1.1
x
|
1.1
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.93
x
|
0.84
x
|
0.93
x
|
0.77
x
|
0.8
x
|
0.83
x
|
0.79
x
|
0.77
x
|
Nbr of stocks (in thousands)
|
20,731
|
20,731
|
20,731
|
20,731
|
20,731
|
20,731
|
-
|
-
|
Reference price
2 |
54.60
|
51.40
|
57.20
|
47.00
|
50.20
|
53.39
|
53.39
|
53.39
|
Announcement Date
|
2/13/20
|
2/12/21
|
2/11/22
|
2/10/23
|
2/9/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
721.5
|
844.7
|
760.8
|
698.3
|
916.8
|
1,070
|
1,010
|
1,007
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
443.7
|
548.7
|
455.2
|
417.3
|
570.9
|
694.5
|
625.1
|
607.1
|
Operating Margin
|
61.5%
|
64.96%
|
59.83%
|
59.76%
|
62.27%
|
64.93%
|
61.89%
|
60.28%
|
Earnings before Tax (EBT)
1 |
424.8
|
533.6
|
454.7
|
381.9
|
564.2
|
667.9
|
615.4
|
600.1
|
Net income
1 |
311.5
|
437.2
|
375.4
|
277.7
|
411.3
|
493.3
|
443.8
|
432.7
|
Net margin
|
43.17%
|
51.76%
|
49.34%
|
39.77%
|
44.86%
|
46.12%
|
43.94%
|
42.96%
|
EPS
2 |
4.870
|
6.620
|
5.160
|
3.830
|
5.670
|
6.806
|
6.120
|
5.960
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
3.600
|
4.500
|
3.850
|
3.800
|
5.400
|
6.090
|
5.455
|
4.693
|
Announcement Date
|
2/13/20
|
2/12/21
|
2/11/22
|
2/10/23
|
2/9/24
|
-
|
-
|
-
|
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 |
194.4
|
160.6
|
161.3
|
165.1
|
211.3
|
216.3
|
216.9
|
243.4
|
240.2
|
282.2
|
261
|
261.5
|
264
|
250
|
248
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
79.5
|
94.7
|
85.3
|
117.6
|
127.3
|
141.8
|
155.2
|
146.7
|
185.3
|
177
|
166.5
|
164
|
150
|
160
|
Operating Margin
|
-
|
49.5%
|
58.71%
|
51.67%
|
55.66%
|
58.85%
|
65.38%
|
63.76%
|
61.07%
|
65.66%
|
67.82%
|
63.67%
|
62.12%
|
60%
|
64.52%
|
Earnings before Tax (EBT)
1 |
116.4
|
79.3
|
93.9
|
82.1
|
126.6
|
125.6
|
142
|
152.8
|
143.9
|
182.5
|
166.5
|
153.2
|
149.1
|
139
|
151
|
Net income
1 |
97.7
|
58.3
|
73.2
|
57
|
89.1
|
92
|
103
|
111.1
|
105.2
|
140.9
|
120.4
|
109.9
|
107
|
98
|
107
|
Net margin
|
50.26%
|
36.3%
|
45.38%
|
34.52%
|
42.17%
|
42.53%
|
47.49%
|
45.65%
|
43.8%
|
49.93%
|
46.13%
|
42.01%
|
40.54%
|
39.2%
|
43.15%
|
EPS
2 |
1.340
|
0.8000
|
1.010
|
0.7900
|
1.230
|
1.270
|
1.420
|
1.530
|
1.450
|
1.940
|
1.657
|
1.517
|
1.477
|
1.360
|
1.470
|
Dividend per Share
2 |
3.850
|
-
|
-
|
-
|
3.800
|
-
|
-
|
-
|
5.400
|
-
|
-
|
-
|
6.180
|
-
|
-
|
Announcement Date
|
2/11/22
|
5/10/22
|
7/15/22
|
11/2/22
|
2/10/23
|
5/9/23
|
7/13/23
|
11/1/23
|
2/9/24
|
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)
|
8.74%
|
11.5%
|
8.86%
|
6.65%
|
9.87%
|
10.7%
|
9.17%
|
8.73%
|
ROA (Net income/ Total Assets)
|
0.74%
|
1.01%
|
0.81%
|
0.77%
|
0.92%
|
1%
|
0.85%
|
0.8%
|
Assets
1 |
42,184
|
43,227
|
46,101
|
35,925
|
44,731
|
49,333
|
52,217
|
54,083
|
Book Value Per Share
2 |
59.00
|
61.20
|
61.50
|
61.20
|
62.90
|
64.40
|
67.90
|
69.70
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/13/20
|
2/12/21
|
2/11/22
|
2/10/23
|
2/9/24
|
-
|
-
|
-
|
Last Close Price
53.39
NOK Average target price
57.33
NOK Spread / Average Target +7.39% Consensus |
1st Jan change
|
Capi.
|
---|
| +6.35% | 103M | | +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
|