Market Closed -
Oslo Bors
10:45:00 2024-05-14 am EDT
|
5-day change
|
1st Jan Change
|
148.9
NOK
|
-1.78%
|
|
+2.69%
|
+3.40%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,722
|
1,794
|
2,265
|
5,383
|
5,986
|
6,190
|
-
|
-
|
Enterprise Value (EV)
1 |
1,722
|
1,794
|
2,265
|
5,383
|
5,986
|
6,190
|
6,190
|
6,190
|
P/E ratio
|
9.4
x
|
10.1
x
|
12
x
|
10.9
x
|
8.78
x
|
8.89
x
|
8.78
x
|
9.57
x
|
Yield
|
7.27%
|
5.24%
|
5.48%
|
4.63%
|
6.94%
|
7.39%
|
8.51%
|
8.51%
|
Capitalization / Revenue
|
0.73
x
|
0.73
x
|
0.89
x
|
1.9
x
|
1.68
x
|
1.57
x
|
1.65
x
|
1.7
x
|
EV / Revenue
|
0.73
x
|
0.73
x
|
0.89
x
|
1.9
x
|
1.68
x
|
1.57
x
|
1.65
x
|
1.7
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.86
x
|
0.82
x
|
1.07
x
|
0.92
x
|
0.96
x
|
0.93
x
|
0.91
x
|
0.9
x
|
Nbr of stocks (in thousands)
|
15,659
|
15,664
|
15,514
|
41,571
|
41,571
|
41,571
|
-
|
-
|
Reference price
2 |
110.0
|
114.5
|
146.0
|
129.5
|
144.0
|
148.9
|
148.9
|
148.9
|
Announcement Date
|
2/6/20
|
2/11/21
|
2/11/22
|
2/10/23
|
2/9/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,368
|
2,444
|
2,549
|
2,834
|
3,573
|
3,933
|
3,742
|
3,635
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,450
|
1,486
|
1,531
|
1,690
|
2,276
|
2,547
|
2,314
|
2,158
|
Operating Margin
|
61.23%
|
60.8%
|
60.06%
|
59.63%
|
63.7%
|
64.76%
|
61.85%
|
59.36%
|
Earnings before Tax (EBT)
1 |
1,467
|
1,403
|
1,549
|
1,615
|
2,227
|
2,396
|
2,234
|
2,093
|
Net income
1 |
1,125
|
1,094
|
1,223
|
1,283
|
1,773
|
1,764
|
1,792
|
1,646
|
Net margin
|
47.51%
|
44.76%
|
47.98%
|
45.27%
|
49.62%
|
44.86%
|
47.9%
|
45.29%
|
EPS
2 |
11.70
|
11.30
|
12.20
|
11.90
|
16.40
|
16.75
|
16.96
|
15.56
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
8.000
|
6.000
|
8.000
|
6.000
|
10.00
|
11.00
|
12.67
|
12.67
|
Announcement Date
|
2/6/20
|
2/11/21
|
2/11/22
|
2/10/23
|
2/9/24
|
-
|
-
|
-
|
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 |
658
|
682
|
612
|
654
|
677
|
892
|
828
|
867
|
935
|
943
|
956
|
984
|
974.2
|
968.4
|
948
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
409
|
414
|
352
|
361
|
395
|
581
|
525
|
541
|
637
|
573
|
626
|
629.4
|
642.8
|
600
|
603
|
Operating Margin
|
62.16%
|
60.7%
|
57.52%
|
55.2%
|
58.35%
|
65.13%
|
63.41%
|
62.4%
|
68.13%
|
60.76%
|
65.48%
|
63.96%
|
65.99%
|
61.95%
|
63.61%
|
Earnings before Tax (EBT)
1 |
407
|
412
|
355
|
351
|
344
|
566
|
529
|
550
|
605
|
543
|
620
|
606.3
|
616.2
|
577.7
|
556
|
Net income
1 |
315
|
328
|
276
|
273
|
267
|
468
|
462
|
426
|
457
|
426
|
573
|
479.5
|
463.8
|
433.2
|
525
|
Net margin
|
47.87%
|
48.09%
|
45.1%
|
41.74%
|
39.44%
|
52.47%
|
55.8%
|
49.13%
|
48.88%
|
45.17%
|
59.94%
|
48.73%
|
47.61%
|
44.74%
|
55.38%
|
EPS
2 |
3.200
|
3.200
|
2.600
|
2.400
|
2.500
|
4.500
|
4.300
|
3.900
|
4.300
|
3.900
|
5.300
|
4.546
|
4.395
|
4.101
|
4.860
|
Dividend per Share
2 |
-
|
8.000
|
-
|
-
|
-
|
6.000
|
-
|
-
|
-
|
10.00
|
-
|
-
|
-
|
11.00
|
-
|
Announcement Date
|
10/28/21
|
2/11/22
|
5/5/22
|
8/12/22
|
10/27/22
|
2/10/23
|
5/5/23
|
8/15/23
|
10/26/23
|
2/9/24
|
5/7/24
|
-
|
-
|
-
|
-
|
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)
|
9.5%
|
8.4%
|
9%
|
8.7%
|
11.3%
|
11.4%
|
10.6%
|
9.28%
|
ROA (Net income/ Total Assets)
|
0.9%
|
0.81%
|
0.85%
|
0.85%
|
1.13%
|
1.08%
|
1.1%
|
1.05%
|
Assets
1 |
125,306
|
135,816
|
143,158
|
150,764
|
157,418
|
162,773
|
162,939
|
156,792
|
Book Value Per Share
2 |
129.0
|
140.0
|
136.0
|
141.0
|
150.0
|
159.0
|
163.0
|
166.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/6/20
|
2/11/21
|
2/11/22
|
2/10/23
|
2/9/24
|
-
|
-
|
-
|
Last Close Price
148.9
NOK Average target price
166
NOK Spread / Average Target +11.48% Consensus |
1st Jan change
|
Capi.
|
---|
| +3.40% | 582M | | +18.47% | 571B | | +14.32% | 299B | | +17.02% | 252B | | +25.74% | 214B | | +19.57% | 183B | | +23.83% | 170B | | +11.16% | 163B | | +6.22% | 148B | | -14.53% | 132B |
Other Banks
|