Real-time
Oslo Bors
10:45:00 2024-05-16 am EDT
|
5-day change
|
1st Jan Change
|
10.55
NOK
|
-3.21%
|
|
-3.21%
|
-20.97%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
530.4
|
863.7
|
1,129
|
975.2
|
592.8
|
470.2
|
-
|
-
|
Enterprise Value (EV)
1 |
633.3
|
897.9
|
1,013
|
1,047
|
758.3
|
599.7
|
607.2
|
616.2
|
P/E ratio
|
16.7
x
|
8.82
x
|
6.26
x
|
35.5
x
|
-17.3
x
|
-21.8
x
|
24.3
x
|
7.51
x
|
Yield
|
5%
|
3.59%
|
3.1%
|
3.64%
|
6.74%
|
-
|
5.92%
|
6.64%
|
Capitalization / Revenue
|
0.48
x
|
0.73
x
|
1.15
x
|
0.71
x
|
0.44
x
|
0.32
x
|
0.29
x
|
0.25
x
|
EV / Revenue
|
0.57
x
|
0.76
x
|
1.03
x
|
0.76
x
|
0.56
x
|
0.41
x
|
0.37
x
|
0.33
x
|
EV / EBITDA
|
8.47
x
|
9.05
x
|
18.9
x
|
13.9
x
|
149
x
|
26.1
x
|
7.94
x
|
4.76
x
|
EV / FCF
|
9.53
x
|
7.16
x
|
2.44
x
|
-16.7
x
|
-47.8
x
|
-40
x
|
-67.5
x
|
17.1
x
|
FCF Yield
|
10.5%
|
14%
|
40.9%
|
-5.97%
|
-2.09%
|
-2.5%
|
-1.48%
|
5.84%
|
Price to Book
|
2.02
x
|
2.36
x
|
2.3
x
|
1.95
x
|
1.26
x
|
1.03
x
|
1
x
|
0.95
x
|
Nbr of stocks (in thousands)
|
44,204
|
44,293
|
43,774
|
44,326
|
44,401
|
44,565
|
-
|
-
|
Reference price
2 |
12.00
|
19.50
|
25.80
|
22.00
|
13.35
|
10.55
|
10.55
|
10.55
|
Announcement Date
|
2/12/20
|
2/11/21
|
2/15/22
|
2/13/23
|
2/12/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,112
|
1,183
|
981.3
|
1,372
|
1,342
|
1,456
|
1,644
|
1,844
|
EBITDA
1 |
74.8
|
99.2
|
53.62
|
75.54
|
5.1
|
23
|
76.5
|
129.5
|
EBIT
1 |
45.38
|
56.6
|
27.5
|
37.35
|
-39.45
|
-24
|
35
|
87.5
|
Operating Margin
|
4.08%
|
4.78%
|
2.8%
|
2.72%
|
-2.94%
|
-1.65%
|
2.13%
|
4.75%
|
Earnings before Tax (EBT)
1 |
43.11
|
77.56
|
25.9
|
38.16
|
-45.33
|
-28.5
|
25
|
80
|
Net income
1 |
31.87
|
97.66
|
190.8
|
29.1
|
-34.2
|
-22
|
19.5
|
62.5
|
Net margin
|
2.87%
|
8.26%
|
19.44%
|
2.12%
|
-2.55%
|
-1.51%
|
1.19%
|
3.39%
|
EPS
2 |
0.7200
|
2.210
|
4.120
|
0.6200
|
-0.7700
|
-0.4850
|
0.4350
|
1.405
|
Free Cash Flow
1 |
66.44
|
125.4
|
414.7
|
-62.55
|
-15.87
|
-15
|
-9
|
36
|
FCF margin
|
5.98%
|
10.6%
|
42.26%
|
-4.56%
|
-1.18%
|
-1.03%
|
-0.55%
|
1.95%
|
FCF Conversion (EBITDA)
|
88.82%
|
126.44%
|
773.36%
|
-
|
-
|
-
|
-
|
27.8%
|
FCF Conversion (Net income)
|
208.46%
|
128.43%
|
217.38%
|
-
|
-
|
-
|
-
|
57.6%
|
Dividend per Share
2 |
0.6000
|
0.7000
|
0.8000
|
0.8000
|
0.9000
|
-
|
0.6250
|
0.7000
|
Announcement Date
|
2/12/20
|
2/11/21
|
2/15/22
|
2/13/23
|
2/12/24
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
284.2
|
300.7
|
321
|
345.9
|
405
|
381.4
|
-
|
292.9
|
330.9
|
359
|
362
|
EBITDA
1 |
20.06
|
11.5
|
10
|
20.67
|
34
|
13.47
|
2.081
|
3.785
|
-19.2
|
-6.184
|
-2
|
EBIT
1 |
12.78
|
4.754
|
1.4
|
10.23
|
21
|
4.021
|
-7.333
|
-5.139
|
-31
|
-16.78
|
-13
|
Operating Margin
|
4.5%
|
1.58%
|
0.44%
|
2.96%
|
5.19%
|
1.05%
|
-
|
-1.75%
|
-9.37%
|
-4.68%
|
-3.59%
|
Earnings before Tax (EBT)
1 |
10.89
|
3.514
|
7.305
|
9.911
|
17
|
7.603
|
-1.051
|
-13.52
|
-38.36
|
-14.8
|
-14
|
Net income
1 |
9.171
|
3.171
|
5.3
|
8.033
|
13
|
5.196
|
-0.947
|
-9.34
|
-29.11
|
-11.38
|
-11
|
Net margin
|
3.23%
|
1.05%
|
1.65%
|
2.32%
|
3.21%
|
1.36%
|
-
|
-3.19%
|
-8.8%
|
-3.17%
|
-3.04%
|
EPS
2 |
0.2000
|
0.0700
|
0.1100
|
0.1700
|
0.2700
|
0.1200
|
-0.0200
|
-0.2100
|
-0.6500
|
-0.2600
|
-0.2400
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/15/22
|
4/28/22
|
7/12/22
|
10/26/22
|
2/13/23
|
4/27/23
|
7/14/23
|
10/23/23
|
2/12/24
|
4/25/24
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
103
|
34.1
|
-
|
71.7
|
166
|
130
|
137
|
146
|
Net Cash position
1 |
-
|
-
|
116
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.374
x
|
0.3442
x
|
-
|
0.9493
x
|
32.47
x
|
5.63
x
|
1.791
x
|
1.127
x
|
Free Cash Flow
1 |
66.4
|
125
|
415
|
-62.5
|
-15.9
|
-15
|
-9
|
36
|
ROE (net income / shareholders' equity)
|
17.3%
|
31%
|
44.1%
|
5.79%
|
-6.97%
|
-6%
|
5.65%
|
16.5%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
5.950
|
8.250
|
11.20
|
11.30
|
10.60
|
10.30
|
10.50
|
11.10
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
14.5
|
6.53
|
8.79
|
11.1
|
17.6
|
26.5
|
33.5
|
35.5
|
Capex / Sales
|
1.31%
|
0.55%
|
0.9%
|
0.81%
|
1.31%
|
1.82%
|
2.04%
|
1.93%
|
Announcement Date
|
2/12/20
|
2/11/21
|
2/15/22
|
2/13/23
|
2/12/24
|
-
|
-
|
-
|
Last Close Price
10.55
NOK Average target price
16
NOK Spread / Average Target +51.66% Consensus |
1st Jan change
|
Capi.
|
---|
| -20.97% | 44.03M | | +15.78% | 5.2B | | +8.00% | 4.25B | | +53.71% | 1.67B | | -2.51% | 1.56B | | -5.38% | 1.42B | | +36.63% | 1.33B | | +11.60% | 1.13B | | +113.00% | 857M | | -1.32% | 643M |
Computer Peripherals
|