Delayed
Oslo Bors
10:25:22 2020-05-05 am EDT
|
5-day change
|
1st Jan Change
|
48
NOK
|
-.--%
|
|
-2.44%
|
+0.21%
|
Fiscal Period: December |
2016
|
2017
|
2018
|
2019
|
2020
|
2021
|
---|
Capitalization
1 |
900.9
|
1,229
|
1,312
|
3,617
|
3,625
|
3,625
|
Enterprise Value (EV)
1 |
933.3
|
1,349
|
1,508
|
3,649
|
3,649
|
3,792
|
P/E ratio
|
19.3
x
|
30.3
x
|
23.4
x
|
24.6
x
|
20.8
x
|
17.9
x
|
Yield
|
5.46%
|
4.18%
|
4.44%
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.87
x
|
0.99
x
|
0.88
x
|
1.94
x
|
1.82
x
|
1.71
x
|
EV / Revenue
|
0.9
x
|
1.09
x
|
1.01
x
|
1.95
x
|
1.84
x
|
1.79
x
|
EV / EBITDA
|
12.9
x
|
13.4
x
|
10.2
x
|
15.9
x
|
14.9
x
|
14.2
x
|
EV / FCF
|
8.33
x
|
13.7
x
|
15
x
|
30.6
x
|
16.3
x
|
29.9
x
|
FCF Yield
|
12%
|
7.28%
|
6.65%
|
3.27%
|
6.14%
|
3.35%
|
Price to Book
|
3.54
x
|
3.77
x
|
2.54
x
|
3.52
x
|
2.91
x
|
2.66
x
|
Nbr of stocks (in thousands)
|
49,229
|
51,436
|
58,317
|
75,510
|
75,510
|
75,510
|
Reference price
2 |
18.30
|
23.90
|
22.50
|
47.90
|
48.00
|
48.00
|
Announcement Date
|
3/23/17
|
3/23/18
|
3/20/19
|
3/27/20
|
6/28/21
|
3/1/22
|
Fiscal Period: December |
2016
|
2017
|
2018
|
2019
|
2020
|
2021
|
---|
Net sales
1 |
1,038
|
1,241
|
1,488
|
1,866
|
1,987
|
2,117
|
EBITDA
1 |
72.2
|
100.5
|
147.5
|
229.3
|
244.2
|
267.3
|
EBIT
1 |
66.77
|
89.71
|
127
|
196
|
204.3
|
219.3
|
Operating Margin
|
6.43%
|
7.23%
|
8.54%
|
10.5%
|
10.28%
|
10.36%
|
Earnings before Tax (EBT)
1 |
68.8
|
67.27
|
95.06
|
195.8
|
232.4
|
267.3
|
Net income
1 |
46.83
|
40.39
|
53.37
|
136.8
|
174.4
|
202.3
|
Net margin
|
4.51%
|
3.25%
|
3.59%
|
7.33%
|
8.78%
|
9.56%
|
EPS
2 |
0.9500
|
0.7900
|
0.9600
|
1.950
|
2.309
|
2.679
|
Free Cash Flow
1 |
112
|
98.13
|
100.3
|
119.2
|
224
|
126.9
|
FCF margin
|
10.79%
|
7.9%
|
6.74%
|
6.38%
|
11.28%
|
5.99%
|
FCF Conversion (EBITDA)
|
155.16%
|
97.65%
|
67.97%
|
51.98%
|
91.75%
|
47.47%
|
FCF Conversion (Net income)
|
239.23%
|
242.96%
|
187.85%
|
87.12%
|
128.48%
|
62.72%
|
Dividend per Share
2 |
1.000
|
1.000
|
1.000
|
-
|
-
|
-
|
Announcement Date
|
3/23/17
|
3/23/18
|
3/20/19
|
3/27/20
|
6/28/21
|
3/1/22
|
Fiscal Period: December |
2016
|
2017
|
2018
|
2019
|
2020
|
2021
|
---|
Net Debt
1 |
32.4
|
119
|
196
|
31.8
|
24.4
|
168
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.4493
x
|
1.189
x
|
1.327
x
|
0.1387
x
|
0.1
x
|
0.6276
x
|
Free Cash Flow
1 |
112
|
98.1
|
100
|
119
|
224
|
127
|
ROE (net income / shareholders' equity)
|
18%
|
14.5%
|
13.4%
|
18.3%
|
15.8%
|
16.1%
|
ROA (Net income/ Total Assets)
|
6.42%
|
5.83%
|
5.72%
|
6.59%
|
5.81%
|
5.72%
|
Assets
1 |
729.5
|
693.2
|
932.9
|
2,077
|
3,002
|
3,536
|
Book Value Per Share
2 |
5.170
|
6.340
|
8.850
|
13.60
|
16.50
|
18.10
|
Cash Flow per Share
2 |
1.280
|
0.9800
|
1.410
|
1.700
|
3.620
|
2.850
|
Capex
1 |
2.19
|
3.63
|
3.21
|
6.03
|
6.76
|
9.35
|
Capex / Sales
|
0.21%
|
0.29%
|
0.22%
|
0.32%
|
0.34%
|
0.44%
|
Announcement Date
|
3/23/17
|
3/23/18
|
3/20/19
|
3/27/20
|
6/28/21
|
3/1/22
|
|