Real-time
Oslo Bors
03:01:05 2024-04-30 am EDT
|
5-day change
|
1st Jan Change
|
61.4
NOK
|
+0.66%
|
|
+1.66%
|
+0.82%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,977
|
7,303
|
7,837
|
6,171
|
6,264
|
6,290
|
-
|
-
|
Enterprise Value (EV)
1 |
3,977
|
6,726
|
7,295
|
5,727
|
5,782
|
5,808
|
5,854
|
5,894
|
P/E ratio
|
22.2
x
|
30.5
x
|
29.6
x
|
20
x
|
19.5
x
|
18.2
x
|
17
x
|
16.8
x
|
Yield
|
-
|
3.1%
|
3.58%
|
3.83%
|
5.01%
|
5.08%
|
6.56%
|
6.56%
|
Capitalization / Revenue
|
1.87
x
|
3.04
x
|
2.91
x
|
2
x
|
1.78
x
|
1.59
x
|
1.47
x
|
1.39
x
|
EV / Revenue
|
1.87
x
|
2.8
x
|
2.71
x
|
1.86
x
|
1.64
x
|
1.47
x
|
1.37
x
|
1.3
x
|
EV / EBITDA
|
-
|
17.6
x
|
17.8
x
|
11.9
x
|
11.5
x
|
10.6
x
|
10
x
|
9.93
x
|
EV / FCF
|
-
|
15.9
x
|
27.5
x
|
20.4
x
|
12.6
x
|
14.9
x
|
13.3
x
|
13.2
x
|
FCF Yield
|
-
|
6.29%
|
3.63%
|
4.91%
|
7.94%
|
6.73%
|
7.52%
|
7.57%
|
Price to Book
|
-
|
-
|
17.6
x
|
13.6
x
|
13.8
x
|
13.1
x
|
14.4
x
|
15.7
x
|
Nbr of stocks (in thousands)
|
102,495
|
102,859
|
103,796
|
102,846
|
102,859
|
103,111
|
-
|
-
|
Reference price
2 |
38.80
|
71.00
|
75.50
|
60.00
|
60.90
|
61.00
|
61.00
|
61.00
|
Announcement Date
|
2/25/20
|
2/19/21
|
2/17/22
|
2/17/23
|
2/16/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,132
|
2,402
|
2,695
|
3,085
|
3,526
|
3,950
|
4,278
|
4,534
|
EBITDA
1 |
-
|
381.5
|
409.8
|
480.7
|
503.9
|
546.7
|
585
|
593.5
|
EBIT
1 |
-
|
314.6
|
340.1
|
401.7
|
407
|
432.2
|
465.3
|
469.7
|
Operating Margin
|
-
|
13.1%
|
12.62%
|
13.02%
|
11.54%
|
10.94%
|
10.88%
|
10.36%
|
Earnings before Tax (EBT)
1 |
-
|
311.7
|
335.1
|
401
|
418.4
|
444.9
|
478
|
482.4
|
Net income
1 |
-
|
241.2
|
265.9
|
315.7
|
325.4
|
347
|
372.8
|
376.3
|
Net margin
|
-
|
10.04%
|
9.86%
|
10.23%
|
9.23%
|
8.78%
|
8.71%
|
8.3%
|
EPS
2 |
1.744
|
2.329
|
2.550
|
3.000
|
3.130
|
3.343
|
3.591
|
3.625
|
Free Cash Flow
1 |
-
|
423.2
|
264.9
|
281.4
|
459.3
|
391
|
440
|
446
|
FCF margin
|
-
|
17.62%
|
9.83%
|
9.12%
|
13.03%
|
9.9%
|
10.28%
|
9.84%
|
FCF Conversion (EBITDA)
|
-
|
110.93%
|
64.64%
|
58.54%
|
91.15%
|
71.53%
|
75.22%
|
75.15%
|
FCF Conversion (Net income)
|
-
|
175.47%
|
99.64%
|
89.13%
|
141.15%
|
112.69%
|
118.03%
|
118.54%
|
Dividend per Share
2 |
-
|
2.200
|
2.700
|
2.300
|
3.050
|
3.100
|
4.000
|
4.000
|
Announcement Date
|
2/25/20
|
2/19/21
|
2/17/22
|
2/17/23
|
2/16/24
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
583.6
|
739.6
|
816.5
|
734.9
|
-
|
834.7
|
945.1
|
833
|
777.9
|
969.7
|
1,042
|
971.6
|
884.3
|
1,052
|
EBITDA
1 |
79.05
|
121.6
|
141.7
|
109
|
93.37
|
136.6
|
158.6
|
106.2
|
105.5
|
133.6
|
132.4
|
142.1
|
133.4
|
138.8
|
EBIT
1 |
61.58
|
103.9
|
122.8
|
89.2
|
73.4
|
116.3
|
131.6
|
89.03
|
80.01
|
106.3
|
104.3
|
112.9
|
104.6
|
110.4
|
Operating Margin
|
10.55%
|
14.05%
|
15.04%
|
12.14%
|
-
|
13.94%
|
13.93%
|
10.69%
|
10.29%
|
10.96%
|
10.01%
|
11.62%
|
11.83%
|
10.49%
|
Earnings before Tax (EBT)
1 |
60.25
|
102.9
|
121.9
|
88.75
|
-
|
117
|
133.7
|
90.53
|
81.79
|
112.4
|
107.5
|
116.1
|
107.8
|
113.5
|
Net income
1 |
46.11
|
85.8
|
95.31
|
69.69
|
-
|
94.06
|
104.5
|
69.41
|
63.14
|
88.36
|
83.81
|
90.54
|
84.08
|
88.54
|
Net margin
|
7.9%
|
11.6%
|
11.67%
|
9.48%
|
-
|
11.27%
|
11.06%
|
8.33%
|
8.12%
|
9.11%
|
8.04%
|
9.32%
|
9.51%
|
8.42%
|
EPS
2 |
0.4400
|
0.8200
|
0.9100
|
0.6800
|
-
|
0.8900
|
1.000
|
0.6700
|
0.6100
|
0.8500
|
0.8074
|
0.8722
|
0.8100
|
0.8530
|
Dividend per Share
2 |
-
|
0.5000
|
-
|
2.300
|
-
|
-
|
-
|
-
|
-
|
0.5500
|
-
|
2.600
|
-
|
0.5000
|
Announcement Date
|
11/10/21
|
2/17/22
|
5/19/22
|
8/24/22
|
11/10/22
|
2/17/23
|
5/23/23
|
8/30/23
|
11/9/23
|
2/16/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
577
|
541
|
443
|
482
|
481
|
436
|
396
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
423
|
265
|
281
|
459
|
391
|
440
|
446
|
ROE (net income / shareholders' equity)
|
-
|
65.3%
|
61.3%
|
70.4%
|
71.9%
|
73.7%
|
80.6%
|
89.2%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
-
|
4.290
|
4.400
|
4.420
|
4.660
|
4.250
|
3.880
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
27.6
|
29.2
|
39.9
|
69.4
|
54
|
58
|
60
|
Capex / Sales
|
-
|
1.15%
|
1.09%
|
1.29%
|
1.97%
|
1.37%
|
1.36%
|
1.32%
|
Announcement Date
|
2/25/20
|
2/19/21
|
2/17/22
|
2/17/23
|
2/16/24
|
-
|
-
|
-
|
Average target price
60
NOK Spread / Average Target -1.64% Consensus |
1st Jan change
|
Capi.
|
---|
| +0.82% | 572M | | -13.61% | 191B | | +1.75% | 168B | | +2.37% | 153B | | +4.71% | 100B | | +6.05% | 77.3B | | +19.08% | 73.54B | | -7.24% | 71.18B | | -20.88% | 52.58B | | -6.31% | 45.02B |
Other IT Services & Consulting
|