Real-time Estimate
Tradegate
02:24:59 2024-06-18 am EDT
|
5-day change
|
1st Jan Change
|
5.608
EUR
|
0.00%
|
|
0.00%
|
0.00%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
66,835
|
81,678
|
142,619
|
149,900
|
137,630
|
126,993
|
-
|
-
|
Enterprise Value (EV)
1 |
78,595
|
89,508
|
139,406
|
148,590
|
146,460
|
142,952
|
139,663
|
132,694
|
P/E ratio
|
-37.1
x
|
21.8
x
|
11.7
x
|
6.22
x
|
38.6
x
|
14
x
|
8.89
x
|
8.43
x
|
Yield
|
3.83%
|
3.14%
|
7.77%
|
7.71%
|
3.65%
|
4.37%
|
6.64%
|
7.3%
|
Capitalization / Revenue
|
0.45
x
|
0.59
x
|
0.95
x
|
0.72
x
|
0.71
x
|
0.65
x
|
0.61
x
|
0.6
x
|
EV / Revenue
|
0.52
x
|
0.65
x
|
0.93
x
|
0.71
x
|
0.76
x
|
0.74
x
|
0.67
x
|
0.63
x
|
EV / EBITDA
|
6.64
x
|
6.25
x
|
4.98
x
|
3.75
x
|
6.58
x
|
5.73
x
|
4.46
x
|
4.01
x
|
EV / FCF
|
20.6
x
|
12.4
x
|
29.9
x
|
7.51
x
|
17.1
x
|
96.4
x
|
13.5
x
|
10.9
x
|
FCF Yield
|
4.87%
|
8.08%
|
3.34%
|
13.3%
|
5.86%
|
1.04%
|
7.39%
|
9.18%
|
Price to Book
|
0.84
x
|
1.1
x
|
1.7
x
|
1.47
x
|
1.38
x
|
1.19
x
|
1.1
x
|
1.04
x
|
Nbr of stocks (in thousands)
|
2,047,649
|
2,049,125
|
2,051,476
|
2,044,467
|
2,012,141
|
2,004,949
|
-
|
-
|
Reference price
2 |
32.64
|
39.86
|
69.52
|
73.32
|
68.40
|
63.34
|
63.34
|
63.34
|
Announcement Date
|
2/7/20
|
2/12/21
|
2/22/22
|
2/14/23
|
2/13/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
149,766
|
138,118
|
149,654
|
207,929
|
193,619
|
194,169
|
208,282
|
210,512
|
EBITDA
1 |
11,832
|
14,316
|
28,010
|
39,664
|
22,258
|
24,969
|
31,295
|
33,122
|
EBIT
1 |
3,359
|
6,051
|
20,786
|
31,179
|
12,983
|
15,327
|
21,616
|
23,114
|
Operating Margin
|
2.24%
|
4.38%
|
13.89%
|
15%
|
6.71%
|
7.89%
|
10.38%
|
10.98%
|
Earnings before Tax (EBT)
1 |
-1,556
|
4,509
|
18,397
|
32,365
|
6,546
|
12,619
|
20,386
|
21,751
|
Net income
1 |
-1,811
|
3,745
|
13,930
|
24,154
|
3,583
|
9,032
|
14,176
|
14,991
|
Net margin
|
-1.21%
|
2.71%
|
9.31%
|
11.62%
|
1.85%
|
4.65%
|
6.81%
|
7.12%
|
EPS
2 |
-0.8800
|
1.830
|
5.930
|
11.78
|
1.770
|
4.521
|
7.123
|
7.518
|
Free Cash Flow
1 |
3,824
|
7,228
|
4,660
|
19,789
|
8,582
|
1,483
|
10,327
|
12,182
|
FCF margin
|
2.55%
|
5.23%
|
3.11%
|
9.52%
|
4.43%
|
0.76%
|
4.96%
|
5.79%
|
FCF Conversion (EBITDA)
|
32.32%
|
50.49%
|
16.64%
|
49.89%
|
38.56%
|
5.94%
|
33%
|
36.78%
|
FCF Conversion (Net income)
|
-
|
193%
|
33.45%
|
81.93%
|
239.52%
|
16.42%
|
72.85%
|
81.26%
|
Dividend per Share
2 |
1.250
|
1.250
|
5.400
|
5.650
|
2.500
|
2.769
|
4.204
|
4.621
|
Announcement Date
|
2/7/20
|
2/12/21
|
2/22/22
|
2/14/23
|
2/13/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
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
|
2025 Q2
|
---|
Net sales
1 |
-
|
46,433
|
46,616
|
64,793
|
52,445
|
44,075
|
48,534
|
53,630
|
44,702
|
46,754
|
47,545
|
49,948
|
49,106
|
48,894
|
57,835
|
58,674
|
EBITDA
1 |
7,453
|
9,011
|
11,165
|
11,594
|
9,721
|
7,184
|
7,525
|
7,098
|
3,899
|
3,736
|
5,411
|
6,084
|
6,480
|
6,956
|
7,567
|
7,423
|
EBIT
1 |
-
|
7,026
|
9,170
|
9,452
|
7,611
|
4,946
|
5,364
|
4,788
|
1,600
|
1,231
|
2,966
|
3,648
|
4,016
|
4,462
|
5,630
|
4,996
|
Operating Margin
|
-
|
15.13%
|
19.67%
|
14.59%
|
14.51%
|
11.22%
|
11.05%
|
8.93%
|
3.58%
|
2.63%
|
6.24%
|
7.3%
|
8.18%
|
9.13%
|
9.73%
|
8.51%
|
Earnings before Tax (EBT)
1 |
-
|
10,730
|
8,416
|
14,108
|
8,166
|
1,676
|
2,021
|
6,986
|
55
|
-2,516
|
1,148
|
3,541
|
3,839
|
3,749
|
5,119
|
4,939
|
Net income
1 |
-
|
8,525
|
6,411
|
11,136
|
6,676
|
287
|
1,265
|
5,056
|
-625
|
-2,536
|
428
|
2,432
|
2,758
|
2,997
|
3,563
|
3,480
|
Net margin
|
-
|
18.36%
|
13.75%
|
17.19%
|
12.73%
|
0.65%
|
2.61%
|
9.43%
|
-1.4%
|
-5.42%
|
0.9%
|
4.87%
|
5.62%
|
6.13%
|
6.16%
|
5.93%
|
EPS
2 |
-
|
3.470
|
2.800
|
5.490
|
3.340
|
0.1500
|
0.6200
|
2.560
|
-0.1800
|
-1.240
|
0.4700
|
1.215
|
1.379
|
1.499
|
1.789
|
1.749
|
Dividend per Share
2 |
-
|
5.400
|
-
|
-
|
-
|
5.650
|
-
|
-
|
-
|
2.500
|
-
|
-
|
-
|
2.661
|
-
|
-
|
Announcement Date
|
7/22/20
|
2/22/22
|
5/3/22
|
7/21/22
|
10/24/22
|
2/14/23
|
4/28/23
|
7/20/23
|
10/23/23
|
2/13/24
|
4/24/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
11,760
|
7,830
|
-
|
-
|
8,830
|
15,959
|
12,669
|
5,700
|
Net Cash position
1 |
-
|
-
|
3,213
|
1,310
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.9939
x
|
0.5469
x
|
-
|
-
|
0.3967
x
|
0.6391
x
|
0.4048
x
|
0.1721
x
|
Free Cash Flow
1 |
3,824
|
7,228
|
4,660
|
19,789
|
8,582
|
1,483
|
10,327
|
12,182
|
ROE (net income / shareholders' equity)
|
1.29%
|
3.33%
|
17.5%
|
25.9%
|
3.53%
|
8.97%
|
12.1%
|
12.3%
|
ROA (Net income/ Total Assets)
|
-1.1%
|
1.56%
|
8.2%
|
12.9%
|
1.77%
|
4.49%
|
6.1%
|
6.29%
|
Assets
1 |
164,666
|
239,757
|
169,973
|
186,565
|
202,544
|
201,375
|
232,395
|
238,221
|
Book Value Per Share
2 |
39.00
|
36.20
|
41.00
|
50.00
|
49.60
|
53.10
|
57.60
|
60.70
|
Cash Flow per Share
2 |
6.130
|
6.600
|
5.210
|
14.30
|
11.00
|
8.140
|
11.80
|
12.10
|
Capex
1 |
8,726
|
6,287
|
6,020
|
9,604
|
13,638
|
14,275
|
14,976
|
14,377
|
Capex / Sales
|
5.83%
|
4.55%
|
4.02%
|
4.62%
|
7.04%
|
7.35%
|
7.19%
|
6.83%
|
Announcement Date
|
2/7/20
|
2/12/21
|
2/22/22
|
2/14/23
|
2/13/24
|
-
|
-
|
-
|
Last Close Price
63.34
NOK Average target price
77.43
NOK Spread / Average Target +22.24% Consensus |
1st Jan change
|
Capi.
|
---|
| +10.97% | 18.18B | | +42.31% | 16.39B | | +30.48% | 6.8B | | +51.02% | 6.66B | | -.--% | 5.94B | | +43.98% | 4.22B | | +8.34% | 3.4B | | +77.07% | 3.13B | | +0.45% | 2.92B |
Other Aluminum
|