Market Closed -
Oslo Bors
10:45:00 2024-05-31 am EDT
|
5-day change
|
1st Jan Change
|
3.7
NOK
|
+0.82%
|
|
+2.21%
|
+35.04%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
286.5
|
152
|
163.5
|
526
|
-
|
-
|
Enterprise Value (EV)
1 |
306.2
|
571.1
|
995.9
|
1,451
|
1,402
|
2,587
|
P/E ratio
|
-11.1
x
|
-6.7
x
|
-1.53
x
|
-6.62
x
|
18.2
x
|
12.5
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
-
|
-
|
27,251
x
|
8.84
x
|
1.18
x
|
1.06
x
|
EV / Revenue
|
-
|
-
|
165,983
x
|
24.4
x
|
3.16
x
|
5.22
x
|
EV / EBITDA
|
-31.5
x
|
-26.3
x
|
-20.5
x
|
119
x
|
7.44
x
|
12.1
x
|
EV / FCF
|
-0.76
x
|
-1.33
x
|
-1.75
x
|
-7.72
x
|
-1.97
x
|
-2.46
x
|
FCF Yield
|
-132%
|
-75.2%
|
-57.3%
|
-13%
|
-50.6%
|
-40.7%
|
Price to Book
|
0.73
x
|
0.39
x
|
0.38
x
|
1.09
x
|
0.98
x
|
0.91
x
|
Nbr of stocks (in thousands)
|
39,788
|
39,788
|
59,673
|
142,173
|
-
|
-
|
Reference price
2 |
7.200
|
3.820
|
2.740
|
3.700
|
3.700
|
3.700
|
Announcement Date
|
3/30/22
|
2/24/23
|
2/23/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
-
|
-
|
0.006
|
59.5
|
443.9
|
495.2
|
EBITDA
1 |
-11.14
|
-9.713
|
-21.74
|
-48.5
|
12.24
|
188.4
|
213.7
|
EBIT
1 |
-11.14
|
-9.825
|
-25.48
|
-63.76
|
-21.2
|
150.5
|
171.8
|
Operating Margin
|
-
|
-
|
-
|
-1,062,750%
|
-35.63%
|
33.9%
|
34.7%
|
Earnings before Tax (EBT)
1 |
-10.67
|
-25.02
|
-28.72
|
-90.71
|
-78.18
|
94.12
|
102
|
Net income
1 |
-10.67
|
-25.02
|
-22.56
|
-93.34
|
-74.22
|
73.04
|
73.76
|
Net margin
|
-
|
-
|
-
|
-1,555,750%
|
-124.75%
|
16.45%
|
14.9%
|
EPS
2 |
-0.8500
|
-0.6500
|
-0.5700
|
-1.790
|
-0.5585
|
0.2033
|
0.2952
|
Free Cash Flow
1 |
-
|
-403.9
|
-429.3
|
-570.6
|
-188
|
-710
|
-1,052
|
FCF margin
|
-
|
-
|
-
|
-9,509,666.67%
|
-315.98%
|
-159.94%
|
-212.36%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
4/20/21
|
3/30/22
|
2/24/23
|
2/23/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.006
|
-
|
-
|
-
|
-
|
-
|
19.13
|
40.37
|
-
|
-
|
EBITDA
1 |
-2.13
|
-
|
-5.44
|
-5.44
|
-5.43
|
-
|
-
|
-5.852
|
-10.42
|
-8.04
|
-24.18
|
-9.356
|
-7.561
|
10.17
|
17.01
|
-
|
-
|
EBIT
1 |
-2.14
|
-4.279
|
-5.54
|
-5.54
|
-7.2
|
-
|
-14.41
|
-8.956
|
-13.55
|
-11
|
-30.26
|
-20.48
|
-15
|
2.728
|
9.569
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-149,266.67%
|
-
|
-
|
-
|
-
|
-
|
14.26%
|
23.7%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-2.79
|
-
|
-5.53
|
-5.53
|
-8.83
|
-
|
-
|
-9.673
|
-13.69
|
-14.38
|
-52.96
|
-29.49
|
-29.51
|
-12.76
|
-6.491
|
17.96
|
17.19
|
Net income
1 |
-2.79
|
-
|
-5.53
|
-5.53
|
-5.75
|
-
|
-
|
-1.962
|
-24.2
|
-22.35
|
-44.83
|
-29.96
|
-29.51
|
-9.822
|
-4.998
|
13.83
|
13.24
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-32,700%
|
-
|
-
|
-
|
-
|
-
|
-51.35%
|
-12.38%
|
-
|
-
|
EPS
2 |
-0.0700
|
-
|
-0.1400
|
-0.1400
|
-0.1500
|
-
|
-
|
-0.5700
|
-0.4900
|
-0.3800
|
-0.7500
|
-
|
-0.2221
|
-0.0739
|
-0.0376
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/30/22
|
3/30/22
|
8/31/22
|
8/31/22
|
2/24/23
|
2/24/23
|
2/24/23
|
5/11/23
|
8/18/23
|
11/10/23
|
2/23/24
|
5/16/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
19.7
|
419
|
832
|
925
|
876
|
2,061
|
Net Cash position
1 |
27
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-2.03
x
|
-19.28
x
|
-17.16
x
|
75.59
x
|
4.649
x
|
9.642
x
|
Free Cash Flow
1 |
-
|
-404
|
-429
|
-571
|
-188
|
-710
|
-1,052
|
ROE (net income / shareholders' equity)
|
-
|
-
|
-
|
-
|
-
|
7.42%
|
7.5%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
2.260
|
9.810
|
9.800
|
7.140
|
3.390
|
3.790
|
4.080
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
376
|
398
|
541
|
165
|
969
|
1,217
|
Capex / Sales
|
-
|
-
|
-
|
9,014,416.67%
|
276.48%
|
218.17%
|
245.68%
|
Announcement Date
|
4/20/21
|
3/30/22
|
2/24/23
|
2/23/24
|
-
|
-
|
-
|
Average target price
4
NOK Spread / Average Target +8.11% Consensus |
1st Jan change
|
Capi.
|
---|
| +35.04% | 50.03M | | +8.46% | 3.25B | | -.--% | 1.07B | | +6.22% | 774M | | -.--% | 496M | | -20.17% | 383M | | -11.72% | 377M | | +23.46% | 374M | | +14.61% | 349M | | -15.07% | 348M |
Aquaculture
|