Market Closed -
Oslo Bors
10:45:00 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
127.9
NOK
|
0.00%
|
|
+2.39%
|
-1.60%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,752
|
1,794
|
2,734
|
3,238
|
3,506
|
3,450
|
-
|
-
|
Enterprise Value (EV)
1 |
1,752
|
1,794
|
2,734
|
3,238
|
3,506
|
3,450
|
3,450
|
3,450
|
P/E ratio
|
7.85
x
|
7.17
x
|
23.8
x
|
9.38
x
|
9.35
x
|
8.61
x
|
8.06
x
|
9.2
x
|
Yield
|
6.37%
|
3.6%
|
2.44%
|
8.58%
|
8.31%
|
9.77%
|
9.15%
|
9.22%
|
Capitalization / Revenue
|
2.38
x
|
1.91
x
|
3.84
x
|
3.39
x
|
2.99
x
|
2.75
x
|
2.84
x
|
2.86
x
|
EV / Revenue
|
2.38
x
|
1.91
x
|
3.84
x
|
3.39
x
|
2.99
x
|
2.75
x
|
2.84
x
|
2.86
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.71
x
|
0.67
x
|
1.05
x
|
0.89
x
|
0.94
x
|
0.9
x
|
0.89
x
|
0.88
x
|
Nbr of stocks (in thousands)
|
20,861
|
20,861
|
20,870
|
26,983
|
26,969
|
26,969
|
-
|
-
|
Reference price
2 |
84.00
|
86.00
|
131.0
|
120.0
|
130.0
|
127.9
|
127.9
|
127.9
|
Announcement Date
|
2/5/20
|
2/3/21
|
2/10/22
|
2/9/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
736
|
940
|
712
|
954
|
1,172
|
1,253
|
1,216
|
1,207
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
443
|
478
|
377
|
573
|
758
|
817
|
761
|
734
|
Operating Margin
|
60.19%
|
50.85%
|
52.95%
|
60.06%
|
64.68%
|
65.21%
|
62.58%
|
60.81%
|
Earnings before Tax (EBT)
1 |
384
|
390
|
264
|
563
|
650
|
682.7
|
719.6
|
647
|
Net income
1 |
305
|
340
|
205
|
432
|
490
|
502.3
|
534.3
|
539.1
|
Net margin
|
41.44%
|
36.17%
|
28.79%
|
45.28%
|
41.81%
|
40.09%
|
43.94%
|
44.66%
|
EPS
2 |
10.70
|
12.00
|
5.500
|
12.80
|
13.90
|
14.86
|
15.86
|
13.91
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
5.350
|
3.100
|
3.190
|
10.30
|
10.80
|
12.50
|
11.70
|
11.80
|
Announcement Date
|
2/5/20
|
2/3/21
|
2/10/22
|
2/9/23
|
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 |
177
|
192
|
222
|
223
|
243
|
262
|
271
|
277
|
294
|
312
|
295
|
303
|
305
|
306
|
315
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
97
|
95
|
148
|
106
|
133
|
161
|
194
|
184
|
193
|
199
|
232
|
199
|
198
|
188
|
203
|
Operating Margin
|
54.8%
|
49.48%
|
66.67%
|
47.53%
|
54.73%
|
61.45%
|
71.59%
|
66.43%
|
65.65%
|
63.78%
|
78.64%
|
65.68%
|
64.92%
|
61.44%
|
64.44%
|
Earnings before Tax (EBT)
1 |
78
|
15
|
147
|
104
|
131
|
181
|
184
|
147
|
183
|
137
|
179
|
172
|
171
|
161
|
178
|
Net income
1 |
58
|
15
|
115
|
71
|
93
|
165
|
140
|
111
|
134
|
101
|
139
|
124
|
124
|
116
|
133
|
Net margin
|
32.77%
|
7.81%
|
51.8%
|
31.84%
|
38.27%
|
62.98%
|
51.66%
|
40.07%
|
45.58%
|
32.37%
|
47.12%
|
40.92%
|
40.66%
|
37.91%
|
42.22%
|
EPS
2 |
2.000
|
-
|
3.300
|
2.000
|
2.600
|
4.900
|
4.100
|
3.200
|
3.800
|
2.800
|
4.100
|
3.660
|
3.660
|
3.430
|
3.940
|
Dividend per Share
2 |
-
|
3.190
|
-
|
-
|
-
|
10.30
|
-
|
-
|
-
|
10.80
|
5.300
|
-
|
-
|
12.50
|
-
|
Announcement Date
|
10/28/21
|
2/10/22
|
5/5/22
|
8/12/22
|
10/27/22
|
2/9/23
|
5/2/23
|
8/14/23
|
10/25/23
|
2/8/24
|
4/25/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
8.9%
|
8.9%
|
5.83%
|
9.04%
|
9.82%
|
10.6%
|
11%
|
10.6%
|
ROA (Net income/ Total Assets)
|
0.9%
|
1.01%
|
0.56%
|
1.11%
|
1.3%
|
1.3%
|
1.2%
|
1.2%
|
Assets
1 |
33,889
|
33,637
|
36,322
|
39,028
|
37,692
|
38,637
|
44,527
|
44,925
|
Book Value Per Share
2 |
119.0
|
129.0
|
125.0
|
135.0
|
138.0
|
142.0
|
144.0
|
145.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/5/20
|
2/3/21
|
2/10/22
|
2/9/23
|
2/8/24
|
-
|
-
|
-
|
Last Close Price
127.9
NOK Average target price
141
NOK Spread / Average Target +10.23% Consensus |
1st Jan change
|
Capi.
|
---|
| -1.60% | 312M | | +13.75% | 556B | | +12.36% | 298B | | +9.95% | 247B | | +21.72% | 210B | | +19.46% | 170B | | +8.82% | 162B | | +4.42% | 153B | | +0.10% | 139B | | -11.67% | 138B |
Other Banks
|