Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  Oslo Bors  >  SalMar    SALM   NO0010310956

SALMAR

(SALM)
  Report  
Delayed Quote. Delayed Oslo Bors - 08/16 10:25:04 am
452.1 NOK   +4.19%
08/16SALR : SalMar - Invitation to presentation of the second quarter 2019 results
AQ
06/06SALR : SalMar - Ex. dividend of NOK 23 today
AQ
06/06SALMAR : Ex-dividend day for final dividend
FA
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 9 030 10 817 11 343 12 280 12 525 13 223
EBITDA 2 790 3 581 3 949 4 324 4 930 5 313
Operating profit (EBIT) 2 432 3 162 3 461 3 742 4 315 4 683
Pre-Tax Profit (EBT) 3 342 2 856 4 453 3 885 4 472 4 865
Net income 2 637 2 274 3 568 3 052 3 458 3 767
P/E ratio 11,0x 12,2x 13,5x 16,7x 14,8x 13,6x
EPS ( NOK ) 23,4 20,2 31,6 27,0 30,6 33,3
Dividend per Share ( NOK ) 12,0 19,0 23,0 22,7 24,0 24,9
Yield 4,65% 7,70% 5,37% 5,02% 5,31% 5,50%
Reference price ( NOK ) 258,100 246,800 428,000 452,100 452,100 452,100
Announcement Date 02/15/2017
07:01am
02/15/2018
05:31am
02/14/2019
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 2 364 1 223 1 528 1 991 1 752 1 681
Finance - - - - - -
Operating income (EBITDA) 2 790 3 581 3 949 4 324 4 930 5 313
Leverage
(Debt/EBITDA)
0,85x 0,34x 0,39x 0,46x 0,36x 0,32x
Capital Expenditure 1 263 758 834 1 020 1 100 893
Book Value Per Share (BVPS) ( NOK ) 58,3 67,4 80,1 87,2 94,2 104
Cash Flow per Share ( NOK ) 23,5 29,9 24,6 28,4 36,2 34,6
Announcement Date 02/15/2017
07:01am
02/15/2018
05:31am
02/14/2019
05:30am
- - -
Balance Sheet Analysis
Assessed data source
© 2019 S&P Global Market Intelligence
Financial Ratios

Size 2019e 2020e
Capitalization 50 969 M NOK -
Entreprise Value (EV) 52 961 M NOK 52 721 M NOK
Valuation 2019e 2020e
P/E ratio (Price / EPS) 16,7x 14,8x
Capitalization / Revenue 4,15x 4,07x
EV / Revenue 4,31x 4,23x
EV / EBITDA 12,2x 10,7x
Yield (DPS / Price) 5,02% 5,31%
Price to book (Price / BVPS) 5,18x 4,80x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) 30,5% 34,5%
Operating Leverage (Delta EBIT / Delta Sales) 0,98x 7,68x
Net Margin (Net Profit / Revenue) 24,9% 27,6%
ROA (Net Profit / Asset) 18,7% 19,3%
ROE (Net Profit / Equities) 32,8% 34,8%
Rate of Dividend 84,1% 78,4%
Balance Sheet Analysis 2019e 2020e
CAPEX / Sales   8,30% 8,78%
Cash Flow / Sales 26,1% 32,6%
Capital Intensity (Assets / Sales) 1,33x 1,43x
Financial Leverage (Net Debt / EBITDA) 0,46x 0,36x
EPS & Dividend