Market Closed -
Oslo Bors
10:45:00 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
19.6
NOK
|
-1.01%
|
|
+2.62%
|
-7.11%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
291.3
|
336.5
|
468.6
|
430.5
|
367.6
|
424.9
|
Enterprise Value (EV)
1 |
289.1
|
333
|
404.2
|
403.9
|
358.2
|
420.5
|
P/E ratio
|
-6.86
x
|
7.05
x
|
2.19
x
|
-4.14
x
|
-10.6
x
|
5.04
x
|
Yield
|
2.6%
|
2.94%
|
8.07%
|
5.58%
|
3.4%
|
3.56%
|
Capitalization / Revenue
|
22.6
x
|
24.6
x
|
2.19
x
|
-4.21
x
|
-11.4
x
|
1,332
x
|
EV / Revenue
|
22.4
x
|
24.4
x
|
1.89
x
|
-3.95
x
|
-11.1
x
|
1,318
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
37
x
|
40.7
x
|
3.02
x
|
-6.29
x
|
-17.5
x
|
1,078
x
|
FCF Yield
|
2.7%
|
2.46%
|
33.1%
|
-15.9%
|
-5.7%
|
0.09%
|
Price to Book
|
0.55
x
|
0.6
x
|
0.61
x
|
0.69
x
|
0.67
x
|
0.63
x
|
Nbr of stocks (in thousands)
|
218,550
|
217,335
|
216,035
|
211,800
|
205,240
|
204,723
|
Reference price
2 |
1.333
|
1.548
|
2.169
|
2.032
|
1.791
|
2.076
|
Announcement Date
|
2/14/19
|
2/10/20
|
2/10/21
|
2/9/22
|
2/13/23
|
2/12/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
12.9
|
13.67
|
214.2
|
-102.3
|
-32.16
|
0.319
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
12.6
|
13.25
|
213.8
|
-102.7
|
-32.55
|
-0.138
|
Operating Margin
|
97.67%
|
96.94%
|
99.83%
|
100.44%
|
101.22%
|
-43.26%
|
Earnings before Tax (EBT)
1 |
-40.62
|
49.89
|
215.2
|
-102.1
|
-32.57
|
87.98
|
Net income
1 |
-42.71
|
47.82
|
213.7
|
-104.5
|
-34.91
|
84.34
|
Net margin
|
-331.16%
|
349.89%
|
99.74%
|
102.18%
|
108.57%
|
26,439.5%
|
EPS
2 |
-0.1942
|
0.2197
|
0.9922
|
-0.4904
|
-0.1687
|
0.4119
|
Free Cash Flow
1 |
7.806
|
8.182
|
133.7
|
-64.18
|
-20.41
|
0.3901
|
FCF margin
|
60.53%
|
59.86%
|
62.4%
|
62.76%
|
63.48%
|
122.3%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
17.11%
|
62.56%
|
-
|
-
|
0.46%
|
Dividend per Share
2 |
0.0346
|
0.0455
|
0.1750
|
0.1135
|
0.0609
|
0.0740
|
Announcement Date
|
2/14/19
|
2/10/20
|
2/10/21
|
2/9/22
|
2/13/23
|
2/12/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
2.13
|
3.55
|
64.4
|
26.6
|
9.44
|
4.42
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
7.81
|
8.18
|
134
|
-64.2
|
-20.4
|
0.39
|
ROE (net income / shareholders' equity)
|
-7.75%
|
8.79%
|
32.2%
|
-15.2%
|
-6.04%
|
12.9%
|
ROA (Net income/ Total Assets)
|
1.43%
|
1.52%
|
20.1%
|
-9.35%
|
-3.52%
|
-0.01%
|
Assets
1 |
-2,991
|
3,143
|
1,061
|
1,118
|
992.8
|
-643,832
|
Book Value Per Share
2 |
2.400
|
2.590
|
3.570
|
2.930
|
2.660
|
3.320
|
Cash Flow per Share
2 |
0.0100
|
0.0200
|
0.3000
|
0.1300
|
0.0500
|
0.0200
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/14/19
|
2/10/20
|
2/10/21
|
2/9/22
|
2/13/23
|
2/12/24
|
|
1st Jan change
|
Capi.
|
---|
| -7.11% | 363M | | -1.48% | 33.94B | | +3.65% | 31.94B | | 0.00% | 17.45B | | +6.42% | 5.54B | | -0.42% | 3.08B | | +15.23% | 2.98B | | +22.64% | 2.9B | | -18.98% | 2.24B | | +4.02% | 1.23B |
Private Equity
|