Market Closed -
Oslo Bors
10:45:00 2024-05-03 am EDT
|
5-day change
|
1st Jan Change
|
242
NOK
|
+0.41%
|
|
+0.83%
|
+17.48%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
851.3
|
875.8
|
1,323
|
1,347
|
1,262
|
1,482
|
-
|
-
|
Enterprise Value (EV)
1 |
851.3
|
875.8
|
1,323
|
1,347
|
1,262
|
1,482
|
1,482
|
1,482
|
P/E ratio
|
7.69
x
|
9.64
x
|
12.6
x
|
11.3
x
|
9.2
x
|
9.61
x
|
9.26
x
|
9.13
x
|
Yield
|
6.12%
|
4.72%
|
4.63%
|
-
|
-
|
5.79%
|
5.79%
|
6.2%
|
Capitalization / Revenue
|
2.66
x
|
2.72
x
|
3.82
x
|
3.23
x
|
2.43
x
|
2.7
x
|
2.74
x
|
2.7
x
|
EV / Revenue
|
2.66
x
|
2.72
x
|
3.82
x
|
3.23
x
|
2.43
x
|
2.7
x
|
2.74
x
|
2.7
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.91
x
|
0.88
x
|
1.25
x
|
-
|
-
|
1.12
x
|
1.02
x
|
0.97
x
|
Nbr of stocks (in thousands)
|
6,125
|
6,125
|
6,125
|
6,125
|
6,125
|
6,125
|
-
|
-
|
Reference price
2 |
139.0
|
143.0
|
216.0
|
220.0
|
206.0
|
242.0
|
242.0
|
242.0
|
Announcement Date
|
2/11/20
|
2/9/21
|
2/9/22
|
2/7/23
|
2/12/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
319.9
|
322.6
|
346.5
|
417.3
|
518.6
|
549
|
540.1
|
549
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
253.6
|
230.8
|
235.9
|
306.4
|
379.9
|
406.6
|
391.7
|
394.7
|
Operating Margin
|
79.27%
|
71.55%
|
68.09%
|
73.42%
|
73.25%
|
74.06%
|
72.52%
|
71.89%
|
Earnings before Tax (EBT)
1 |
246.2
|
223.6
|
264
|
310.6
|
377.2
|
408
|
405
|
406.3
|
Net income
1 |
193.3
|
180
|
209.5
|
244.6
|
292.4
|
327
|
324.3
|
324.9
|
Net margin
|
60.42%
|
55.79%
|
60.47%
|
58.62%
|
56.38%
|
59.56%
|
60.04%
|
59.18%
|
EPS
2 |
18.07
|
14.84
|
17.11
|
19.40
|
22.38
|
25.19
|
26.14
|
26.52
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
8.500
|
6.750
|
10.00
|
-
|
-
|
14.00
|
14.00
|
15.00
|
Announcement Date
|
2/11/20
|
2/9/21
|
2/9/22
|
2/7/23
|
2/12/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
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
|
---|
Net sales
1 |
91.31
|
92.82
|
91.27
|
97.11
|
108.5
|
120.4
|
141.9
|
127.6
|
134.2
|
133.6
|
135.5
|
134.8
|
139.1
|
139.7
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
70.17
|
68.81
|
61.92
|
99.63
|
79.66
|
90.93
|
88.31
|
99.09
|
103.3
|
90.03
|
97
|
98.4
|
105.9
|
105.4
|
Operating Margin
|
76.85%
|
74.13%
|
67.84%
|
102.59%
|
73.44%
|
75.5%
|
62.25%
|
77.65%
|
77.02%
|
67.38%
|
71.59%
|
73%
|
76.13%
|
75.45%
|
Earnings before Tax (EBT)
1 |
71.31
|
69.52
|
55.54
|
97.72
|
75.89
|
81.45
|
77.11
|
125.8
|
92.86
|
81.05
|
83.5
|
124.5
|
99.7
|
100.6
|
Net income
1 |
54.28
|
54.68
|
42.26
|
83.44
|
57.78
|
61.14
|
58.57
|
102.7
|
70.54
|
60.18
|
63.2
|
102.7
|
75.6
|
76.7
|
Net margin
|
59.44%
|
58.91%
|
46.3%
|
85.92%
|
53.27%
|
50.77%
|
41.29%
|
80.45%
|
52.57%
|
45.03%
|
46.64%
|
76.19%
|
54.35%
|
54.9%
|
EPS
2 |
4.440
|
4.470
|
3.330
|
6.700
|
4.600
|
4.810
|
4.460
|
7.940
|
5.390
|
4.550
|
5.000
|
8.130
|
5.990
|
6.070
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
14.00
|
-
|
-
|
-
|
Announcement Date
|
10/21/21
|
2/9/22
|
4/28/22
|
8/11/22
|
10/27/22
|
2/7/23
|
4/27/23
|
8/31/23
|
10/26/23
|
2/12/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
10.6%
|
9.14%
|
9.92%
|
-
|
-
|
12%
|
11.3%
|
10.8%
|
ROA (Net income/ Total Assets)
|
1.18%
|
1.01%
|
1.06%
|
-
|
-
|
1.4%
|
1.4%
|
1.3%
|
Assets
1 |
16,387
|
17,870
|
19,746
|
-
|
-
|
23,357
|
23,164
|
24,992
|
Book Value Per Share
2 |
153.0
|
162.0
|
173.0
|
-
|
-
|
217.0
|
237.0
|
250.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/11/20
|
2/9/21
|
2/9/22
|
2/7/23
|
2/12/24
|
-
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| +17.48% | 137M | | +12.00% | 547B | | +10.60% | 291B | | +12.04% | 250B | | +21.78% | 210B | | +17.11% | 171B | | +11.40% | 169B | | +11.01% | 164B | | +3.27% | 143B | | -11.10% | 139B |
Other Banks
|