Market Closed -
Oslo Bors
10:45:00 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
131
NOK
|
-0.30%
|
|
+2.66%
|
+1.63%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
25,566
|
23,265
|
34,061
|
30,866
|
34,049
|
34,609
|
-
|
-
|
Enterprise Value (EV)
1 |
25,566
|
23,265
|
34,061
|
30,866
|
34,049
|
34,609
|
34,609
|
34,609
|
P/E ratio
|
8.18
x
|
14.6
x
|
11
x
|
9.37
x
|
7.92
x
|
8.31
x
|
8.12
x
|
8
x
|
Yield
|
5.5%
|
3.41%
|
4.5%
|
-
|
5.82%
|
6.57%
|
7.99%
|
8.61%
|
Capitalization / Revenue
|
3.92
x
|
3.73
x
|
5.05
x
|
4.38
x
|
3.89
x
|
3.57
x
|
3.33
x
|
3.17
x
|
EV / Revenue
|
3.92
x
|
3.73
x
|
5.05
x
|
4.38
x
|
3.89
x
|
3.57
x
|
3.33
x
|
3.17
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.11
x
|
0.95
x
|
1.34
x
|
-
|
1.12
x
|
1.07
x
|
0.99
x
|
0.94
x
|
Nbr of stocks (in thousands)
|
255,659
|
255,655
|
255,710
|
255,722
|
264,148
|
264,188
|
-
|
-
|
Reference price
2 |
100.0
|
91.00
|
133.2
|
120.7
|
128.9
|
131.0
|
131.0
|
131.0
|
Announcement Date
|
2/5/20
|
2/11/21
|
2/9/22
|
2/8/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,530
|
6,237
|
6,744
|
7,042
|
8,745
|
9,691
|
10,378
|
10,920
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
4,052
|
3,851
|
4,030
|
4,216
|
5,445
|
6,026
|
6,307
|
6,598
|
Operating Margin
|
62.05%
|
61.74%
|
59.76%
|
59.87%
|
62.26%
|
62.18%
|
60.77%
|
60.42%
|
Earnings before Tax (EBT)
1 |
3,817
|
1,821
|
3,838
|
4,211
|
5,677
|
6,059
|
6,083
|
6,793
|
Net income
1 |
3,084
|
1,503
|
3,089
|
3,293
|
4,300
|
4,544
|
4,586
|
4,877
|
Net margin
|
47.23%
|
24.1%
|
45.8%
|
46.76%
|
49.17%
|
46.89%
|
44.19%
|
44.66%
|
EPS
2 |
12.22
|
6.220
|
12.08
|
12.88
|
16.27
|
15.77
|
16.14
|
16.37
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
5.500
|
3.100
|
6.000
|
-
|
7.500
|
8.609
|
10.46
|
11.28
|
Announcement Date
|
2/5/20
|
2/11/21
|
2/9/22
|
2/8/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
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 |
1,804
|
1,631
|
1,671
|
1,726
|
2,013
|
1,927
|
2,055
|
2,103
|
2,659
|
2,359
|
2,389
|
2,355
|
2,794
|
3,220
|
3,307
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,049
|
936
|
969
|
1,050
|
1,262
|
1,166
|
1,238
|
1,317
|
1,724
|
1,533
|
1,532
|
1,492
|
1,668
|
2,018
|
2,083
|
Operating Margin
|
58.15%
|
57.39%
|
57.99%
|
60.83%
|
62.69%
|
60.51%
|
60.24%
|
62.62%
|
64.84%
|
64.99%
|
64.16%
|
63.36%
|
59.69%
|
62.67%
|
62.99%
|
Earnings before Tax (EBT)
1 |
1,073
|
921
|
1,021
|
1,044
|
1,225
|
1,131
|
1,336
|
1,396
|
1,815
|
1,498
|
1,401
|
1,522
|
1,702
|
1,878
|
1,942
|
Net income
1 |
871
|
734
|
775
|
809
|
975
|
846
|
1,028
|
1,008
|
1,448
|
1,124
|
1,061
|
1,139
|
1,279
|
1,386
|
1,438
|
Net margin
|
48.28%
|
45%
|
46.38%
|
46.87%
|
48.44%
|
43.9%
|
50.02%
|
47.93%
|
54.46%
|
47.65%
|
44.41%
|
48.38%
|
45.79%
|
43.04%
|
43.48%
|
EPS
2 |
3.410
|
2.870
|
3.030
|
3.160
|
3.810
|
3.310
|
3.900
|
3.940
|
5.480
|
4.260
|
4.065
|
4.310
|
4.075
|
3.690
|
3.830
|
Dividend per Share
2 |
6.000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7.500
|
-
|
-
|
-
|
9.000
|
-
|
-
|
Announcement Date
|
2/9/22
|
5/5/22
|
8/18/22
|
10/26/22
|
2/8/23
|
5/4/23
|
8/9/23
|
10/26/23
|
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)
|
14%
|
6.4%
|
12.6%
|
-
|
14.4%
|
14%
|
13%
|
12.4%
|
ROA (Net income/ Total Assets)
|
1.28%
|
0.55%
|
1.04%
|
-
|
1.26%
|
1.17%
|
1.14%
|
1.06%
|
Assets
1 |
241,844
|
273,273
|
295,740
|
-
|
340,109
|
387,824
|
403,445
|
460,712
|
Book Value Per Share
2 |
89.90
|
96.00
|
99.10
|
-
|
115.0
|
123.0
|
133.0
|
139.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/5/20
|
2/11/21
|
2/9/22
|
2/8/23
|
2/8/24
|
-
|
-
|
-
|
Average target price
152.2
NOK Spread / Average Target +16.18% Consensus |
1st Jan change
|
Capi.
|
---|
| +1.63% | 3.13B | | +13.75% | 556B | | +12.36% | 298B | | +8.64% | 247B | | +21.72% | 210B | | +16.11% | 170B | | +6.88% | 162B | | +4.42% | 153B | | +0.10% | 139B | | -11.67% | 138B |
Other Banks
|