Market Closed -
Oslo Bors
10:45:00 2024-06-03 am EDT
|
5-day change
|
1st Jan Change
|
11.55
NOK
|
0.00%
|
|
-1.70%
|
-4.15%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,214
|
1,228
|
1,064
|
970.4
|
930.1
|
-
|
-
|
Enterprise Value (EV)
1 |
1,214
|
1,191
|
1,022
|
921.2
|
911.1
|
893.1
|
881.1
|
P/E ratio
|
25
x
|
28.2
x
|
21
x
|
17.2
x
|
16
x
|
11.1
x
|
9.79
x
|
Yield
|
-
|
2.3%
|
3.79%
|
5.81%
|
5.19%
|
6.93%
|
8.66%
|
Capitalization / Revenue
|
-
|
1.94
x
|
1.45
x
|
1.11
x
|
1.05
x
|
0.95
x
|
0.85
x
|
EV / Revenue
|
-
|
1.88
x
|
1.39
x
|
1.06
x
|
1.03
x
|
0.92
x
|
0.81
x
|
EV / EBITDA
|
-
|
13.7
x
|
9.38
x
|
8.11
x
|
8.33
x
|
6.25
x
|
5.55
x
|
EV / FCF
|
-
|
32.2
x
|
17.1
x
|
12.1
x
|
9.59
x
|
8.84
x
|
7.94
x
|
FCF Yield
|
-
|
3.1%
|
5.85%
|
8.24%
|
10.4%
|
11.3%
|
12.6%
|
Price to Book
|
-
|
31.1
x
|
21.6
x
|
20.4
x
|
16.2
x
|
12.1
x
|
10.2
x
|
Nbr of stocks (in thousands)
|
80,917
|
80,550
|
80,575
|
80,532
|
80,532
|
-
|
-
|
Reference price
2 |
15.00
|
15.25
|
13.20
|
12.05
|
11.55
|
11.55
|
11.55
|
Announcement Date
|
4/28/21
|
2/17/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
633.1
|
735.8
|
871.6
|
882.8
|
975.4
|
1,092
|
EBITDA
1 |
-
|
87.07
|
109
|
113.7
|
109.4
|
142.9
|
158.7
|
EBIT
1 |
-
|
58.6
|
77.22
|
81.35
|
76.64
|
110.3
|
124.9
|
Operating Margin
|
-
|
9.26%
|
10.49%
|
9.33%
|
8.68%
|
11.31%
|
11.44%
|
Earnings before Tax (EBT)
1 |
-
|
57.42
|
78.21
|
75.41
|
76.17
|
109.8
|
124.3
|
Net income
1 |
48.63
|
44.15
|
50.99
|
56.68
|
59.47
|
85.67
|
96.99
|
Net margin
|
-
|
6.97%
|
6.93%
|
6.5%
|
6.74%
|
8.78%
|
8.88%
|
EPS
2 |
0.6000
|
0.5400
|
0.6298
|
0.7000
|
0.7236
|
1.042
|
1.180
|
Free Cash Flow
1 |
-
|
36.95
|
59.75
|
75.93
|
95
|
101
|
111
|
FCF margin
|
-
|
5.84%
|
8.12%
|
8.71%
|
10.76%
|
10.35%
|
10.16%
|
FCF Conversion (EBITDA)
|
-
|
42.44%
|
54.83%
|
66.81%
|
86.85%
|
70.7%
|
69.96%
|
FCF Conversion (Net income)
|
-
|
83.7%
|
117.18%
|
133.95%
|
159.75%
|
117.9%
|
114.45%
|
Dividend per Share
2 |
-
|
0.3500
|
0.5000
|
0.7000
|
0.6000
|
0.8000
|
1.000
|
Announcement Date
|
4/28/21
|
2/17/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
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 |
167.8
|
-
|
183.5
|
170.9
|
205.5
|
230.3
|
225.2
|
193.9
|
222.1
|
228.5
|
232.5
|
193.7
|
228.1
|
-
|
-
|
EBITDA
1 |
20.76
|
-
|
28.81
|
18.66
|
28.18
|
40.81
|
26.37
|
16.93
|
29.54
|
29.2
|
30.48
|
17.5
|
33.69
|
-
|
-
|
EBIT
1 |
13.64
|
-
|
21.5
|
10.16
|
19.42
|
33.22
|
18.37
|
8.701
|
21.06
|
20.74
|
22.13
|
9.474
|
25.8
|
-
|
-
|
Operating Margin
|
8.13%
|
-
|
11.71%
|
5.94%
|
9.45%
|
14.42%
|
8.16%
|
4.49%
|
9.48%
|
9.08%
|
9.52%
|
4.89%
|
11.31%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
12.63
|
-
|
21.78
|
10.92
|
19.47
|
31.73
|
19.15
|
7.632
|
16.89
|
18.01
|
22.13
|
9.476
|
25.8
|
29.59
|
27.45
|
Net income
1 |
9.098
|
-
|
14.76
|
8.049
|
16.84
|
24.48
|
14.78
|
5.843
|
11.58
|
13.94
|
17.26
|
7.391
|
20.12
|
23.08
|
21.41
|
Net margin
|
5.42%
|
-
|
8.04%
|
4.71%
|
8.2%
|
10.63%
|
6.56%
|
3.01%
|
5.21%
|
6.1%
|
7.42%
|
3.82%
|
8.82%
|
-
|
-
|
EPS
2 |
0.1100
|
-
|
0.1823
|
0.1000
|
0.2100
|
0.3000
|
0.1800
|
0.0700
|
0.1400
|
0.1700
|
0.2100
|
0.0899
|
0.2449
|
0.2808
|
0.2606
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
0.3000
|
-
|
0.4000
|
-
|
-
|
0.2000
|
-
|
-
|
-
|
Announcement Date
|
2/17/22
|
6/2/22
|
8/25/22
|
10/25/22
|
2/16/23
|
5/11/23
|
8/23/23
|
10/27/23
|
2/15/24
|
5/3/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
37.5
|
41.9
|
49.2
|
19
|
37
|
49
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
37
|
59.8
|
75.9
|
95
|
101
|
111
|
ROE (net income / shareholders' equity)
|
-
|
120%
|
138%
|
121%
|
112%
|
125%
|
113%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
0.4900
|
0.6100
|
0.5900
|
0.7100
|
0.9600
|
1.140
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
32.8
|
16.3
|
19.8
|
14
|
19
|
22
|
Capex / Sales
|
-
|
5.18%
|
2.21%
|
2.27%
|
1.59%
|
1.95%
|
2.01%
|
Announcement Date
|
4/28/21
|
2/17/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
Last Close Price
11.55
NOK Average target price
12
NOK Spread / Average Target +3.90% Consensus |
1st Jan change
|
Capi.
|
---|
| -4.15% | 88.87M | | +11.93% | 68.44B | | +6.30% | 17.28B | | +21.03% | 13.67B | | +6.43% | 13.08B | | +12.72% | 9.87B | | -19.16% | 6.92B | | -6.80% | 5.82B | | +2.30% | 5.22B | | -4.38% | 4.79B |
Other Business Support Services
|