Market Closed -
Oslo Bors
10:45:00 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
42.6
NOK
|
+8.51%
|
|
+11.46%
|
+1.38%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,722
|
8,094
|
11,354
|
18,264
|
20,577
|
20,617
|
-
|
-
|
Enterprise Value (EV)
1 |
8,321
|
7,638
|
13,901
|
17,529
|
18,114
|
16,489
|
15,417
|
14,317
|
P/E ratio
|
165
x
|
-5.26
x
|
45
x
|
15.5
x
|
1.76
x
|
8.52
x
|
9.07
x
|
9.73
x
|
Yield
|
-
|
-
|
0.86%
|
2.67%
|
4.76%
|
5.31%
|
5.76%
|
5.39%
|
Capitalization / Revenue
|
0.23
x
|
0.28
x
|
0.39
x
|
0.44
x
|
0.57
x
|
0.44
x
|
0.48
x
|
0.51
x
|
EV / Revenue
|
0.28
x
|
0.26
x
|
0.47
x
|
0.42
x
|
0.5
x
|
0.35
x
|
0.36
x
|
0.36
x
|
EV / EBITDA
|
3.59
x
|
6.18
x
|
7.43
x
|
5.8
x
|
14
x
|
4.29
x
|
4.32
x
|
4.28
x
|
EV / FCF
|
-29.7
x
|
109
x
|
5.7
x
|
4.34
x
|
8.76
x
|
-7.07
x
|
7.2
x
|
7.45
x
|
FCF Yield
|
-3.36%
|
0.92%
|
17.5%
|
23.1%
|
11.4%
|
-14.1%
|
13.9%
|
13.4%
|
Price to Book
|
0.94
x
|
1.03
x
|
1.46
x
|
1.97
x
|
1.07
x
|
1.01
x
|
0.95
x
|
0.93
x
|
Nbr of stocks (in thousands)
|
271,943
|
492,065
|
485,631
|
488,338
|
489,698
|
483,976
|
-
|
-
|
Reference price
2 |
24.72
|
16.45
|
23.38
|
37.40
|
42.02
|
42.60
|
42.60
|
42.60
|
Announcement Date
|
2/7/20
|
2/15/21
|
2/8/22
|
2/8/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
29,263
|
29,396
|
29,473
|
41,417
|
36,262
|
47,114
|
43,355
|
40,130
|
EBITDA
1 |
2,316
|
1,236
|
1,871
|
3,022
|
1,295
|
3,841
|
3,568
|
3,348
|
EBIT
1 |
1,081
|
-51
|
775
|
1,923
|
611
|
2,835
|
2,715
|
2,483
|
Operating Margin
|
3.69%
|
-0.17%
|
2.63%
|
4.64%
|
1.68%
|
6.02%
|
6.26%
|
6.19%
|
Earnings before Tax (EBT)
1 |
170
|
-1,314
|
520
|
1,715
|
95
|
2,981
|
2,947
|
2,671
|
Net income
1 |
41
|
-1,520
|
254
|
1,170
|
11,704
|
2,446
|
2,286
|
2,099
|
Net margin
|
0.14%
|
-5.17%
|
0.86%
|
2.82%
|
32.28%
|
5.19%
|
5.27%
|
5.23%
|
EPS
2 |
0.1500
|
-3.130
|
0.5200
|
2.420
|
23.94
|
5.000
|
4.698
|
4.380
|
Free Cash Flow
1 |
-280
|
70
|
2,437
|
4,042
|
2,069
|
-2,332
|
2,143
|
1,921
|
FCF margin
|
-0.96%
|
0.24%
|
8.27%
|
9.76%
|
5.71%
|
-4.95%
|
4.94%
|
4.79%
|
FCF Conversion (EBITDA)
|
-
|
5.66%
|
130.25%
|
133.75%
|
159.77%
|
-
|
60.05%
|
57.36%
|
FCF Conversion (Net income)
|
-
|
-
|
959.45%
|
345.47%
|
17.68%
|
-
|
93.71%
|
91.49%
|
Dividend per Share
2 |
-
|
-
|
0.2000
|
1.000
|
2.000
|
2.264
|
2.453
|
2.297
|
Announcement Date
|
2/7/20
|
2/15/21
|
2/8/22
|
2/8/23
|
2/8/24
|
-
|
-
|
-
|
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 |
7,314
|
8,668
|
8,291
|
10,635
|
10,000
|
12,456
|
11,495
|
14,246
|
14,262
|
11,066
|
11,481
|
11,592
|
11,676
|
12,491
|
10,330
|
EBITDA
1 |
459
|
593
|
583
|
691
|
749
|
999
|
906
|
1,167
|
1,511
|
615
|
987
|
970.3
|
996.1
|
1,075
|
869.5
|
EBIT
1 |
178
|
303
|
316
|
418
|
476
|
712
|
622
|
867
|
1,221
|
393
|
723
|
636.5
|
695.5
|
805.6
|
566.9
|
Operating Margin
|
2.43%
|
3.5%
|
3.81%
|
3.93%
|
4.76%
|
5.72%
|
5.41%
|
6.09%
|
8.56%
|
3.55%
|
6.3%
|
5.49%
|
5.96%
|
6.45%
|
5.49%
|
Earnings before Tax (EBT)
1 |
111
|
166
|
281
|
420
|
450
|
564
|
558
|
732
|
1,100
|
-14
|
1,123
|
790.5
|
792
|
815.3
|
647
|
Net income
1 |
104
|
62
|
164
|
276
|
285
|
435
|
390
|
528
|
810
|
9,869
|
890
|
425.4
|
629
|
618.3
|
443.5
|
Net margin
|
1.42%
|
0.72%
|
1.98%
|
2.6%
|
2.85%
|
3.49%
|
3.39%
|
3.71%
|
5.68%
|
89.18%
|
7.75%
|
3.67%
|
5.39%
|
4.95%
|
4.29%
|
EPS
2 |
0.2100
|
0.1300
|
0.3400
|
0.5500
|
0.6200
|
0.9100
|
0.7900
|
1.080
|
1.750
|
20.19
|
1.820
|
1.231
|
0.9765
|
1.296
|
0.7064
|
Dividend per Share
2 |
-
|
0.2000
|
-
|
-
|
-
|
1.000
|
-
|
-
|
-
|
-
|
-
|
2.000
|
-
|
-
|
-
|
Announcement Date
|
10/26/21
|
2/8/22
|
5/3/22
|
7/14/22
|
10/25/22
|
2/8/23
|
5/4/23
|
7/13/23
|
10/30/23
|
2/8/24
|
4/25/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,599
|
-
|
2,547
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
456
|
-
|
735
|
2,463
|
4,129
|
5,201
|
6,301
|
Leverage (Debt/EBITDA)
|
0.6904
x
|
-
|
1.361
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-280
|
70
|
2,437
|
4,042
|
2,069
|
-2,332
|
2,143
|
1,921
|
ROE (net income / shareholders' equity)
|
5.71%
|
-8.64%
|
3.99%
|
13.7%
|
17.1%
|
12.7%
|
10.8%
|
9.88%
|
ROA (Net income/ Total Assets)
|
1.76%
|
-2.41%
|
0.73%
|
3.78%
|
6.51%
|
6.87%
|
5.84%
|
5.63%
|
Assets
1 |
2,331
|
63,173
|
34,771
|
30,978
|
179,735
|
35,610
|
39,120
|
37,306
|
Book Value Per Share
2 |
26.20
|
16.00
|
16.00
|
19.00
|
39.20
|
42.10
|
44.60
|
45.60
|
Cash Flow per Share
2 |
1.170
|
1.020
|
5.730
|
9.280
|
12.70
|
-1.800
|
5.220
|
4.440
|
Capex
1 |
599
|
431
|
362
|
620
|
2,221
|
1,162
|
719
|
666
|
Capex / Sales
|
2.05%
|
1.47%
|
1.23%
|
1.5%
|
6.12%
|
2.47%
|
1.66%
|
1.66%
|
Announcement Date
|
2/7/20
|
2/15/21
|
2/8/22
|
2/8/23
|
2/8/24
|
-
|
-
|
-
|
Last Close Price
42.6
NOK Average target price
50.17
NOK Spread / Average Target +17.76% Consensus |
1st Jan change
|
Capi.
|
---|
| +1.38% | 1.87B | | +22.81% | 4.94B | | +26.85% | 3.83B | | -1.36% | 1.55B | | +24.90% | 976M | | +30.80% | 781M | | +18.18% | 727M | | +66.25% | 646M | | +2.68% | 493M | | +26.23% | 463M |
Oil Related Services
|