Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  Oslo Bors  >  Norway Royal Salmon AS    NRS   NO0010331838

NORWAY ROYAL SALMON AS

(NRS)
  Report  
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M NOK Estimates in M NOK
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Sales 4 224 4 938 5 081 5 646 5 823 5 942
EBITDA 702 710 731 693 978 1 125
Operating profit (EBIT) 641 628 642 586 893 1 015
Pre-Tax Profit (EBT) 1 172 323 870 483 926 1 063
Net income 1 000 229 705 371 704 776
P/E ratio 9,13x 25,6x 11,1x 27,9x 14,7x 13,3x
EPS ( NOK ) 22,5 5,22 16,1 8,51 16,2 17,8
Dividend per Share ( NOK ) 9,42 5,15 5,95 11,0 8,25 10,0
Yield 4,58% 3,86% 3,32% 4,63% 3,48% 4,21%
Reference price ( NOK ) 205,554 133,560 179,000 237,400 237,400 237,400
Announcement Date 02/14/2017
05:30am
02/13/2018
05:31am
02/12/2019
05:30am
- - -
Finances - Leverage
Actuals in M NOK Estimates in M NOK
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Debt 282 633 420 - 521 416
Finance - - - 217 - -
Operating income (EBITDA) 702 710 731 693 978 1 125
Leverage
(Debt/EBITDA)
0,40x 0,89x 0,57x - 0,53x 0,37x
Capital Expenditure 121 211 413 673 814 281
Free Cash Flow (FCF) 507 -41,0 394 776 -99,0 557
Book Value Per Share (BVPS) ( NOK ) 45,9 41,3 51,9 68,1 76,0 84,3
Cash Flow per Share ( NOK ) 14,3 3,90 18,4 -9,50 12,0 18,5
Announcement Date 02/14/2017
05:30am
02/13/2018
05:31am
02/12/2019
05:30am
- - -
Balance Sheet Analysis
Assessed data source
© 2019 S&P Global Market Intelligence
Financial Ratios

Size 2019e 2020e
Capitalization 10 311 M NOK -
Entreprise Value (EV) 10 094 M NOK 10 832 M NOK
Valuation 2019e 2020e
P/E ratio (Price / EPS) 27,9x 14,7x
Capitalization / Revenue 1,83x 1,77x
EV / Revenue 1,79x 1,73x
EV / EBITDA 14,6x 10,3x
Yield (DPS / Price) 4,63% 3,48%
Price to book (Price / BVPS) 3,49x 3,12x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) 10,4% 15,3%
Operating Leverage (Delta EBIT / Delta Sales) - 16,7x
Net Margin (Net Profit / Revenue) 6,57% 12,1%
ROA (Net Profit / Asset) 13,0% 11,0%
ROE (Net Profit / Equities) 22,3% 23,8%
Rate of Dividend 129% 51,1%
Balance Sheet Analysis 2019e 2020e
CAPEX / Sales   11,9% 14,0%
Cash Flow / Sales -7,31% 8,95%
Capital Intensity (Assets / Sales) 0,51x 1,10x
Financial Leverage (Net Debt / EBITDA) - 0,53x
EPS & Dividend