Market Closed -
Oslo Bors
10:45:00 2024-06-11 am EDT
|
5-day change
|
1st Jan Change
|
66
NOK
|
-0.74%
|
|
-3.97%
|
+3.12%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,499
|
2,606
|
7,750
|
7,703
|
8,964
|
9,300
|
-
|
-
|
Enterprise Value (EV)
1 |
2,499
|
2,606
|
7,750
|
7,703
|
8,964
|
9,300
|
9,300
|
9,300
|
P/E ratio
|
8.55
x
|
9.52
x
|
12.2
x
|
12.9
x
|
11.7
x
|
10.6
x
|
11.5
x
|
11.3
x
|
Yield
|
7.45%
|
4.6%
|
3.82%
|
4.73%
|
6.06%
|
6.92%
|
6.44%
|
6.47%
|
Capitalization / Revenue
|
1.99
x
|
2.07
x
|
3.88
x
|
2.94
x
|
3
x
|
2.96
x
|
2.99
x
|
2.92
x
|
EV / Revenue
|
1.99
x
|
2.07
x
|
3.88
x
|
2.94
x
|
3
x
|
2.96
x
|
2.99
x
|
2.92
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.9
x
|
0.91
x
|
1.33
x
|
1.03
x
|
1.16
x
|
1.14
x
|
1.11
x
|
1.08
x
|
Nbr of stocks (in thousands)
|
63,101
|
63,101
|
118,501
|
140,055
|
140,055
|
139,871
|
-
|
-
|
Reference price
2 |
39.60
|
41.30
|
65.40
|
55.00
|
64.00
|
66.49
|
66.49
|
66.49
|
Announcement Date
|
2/7/20
|
2/11/21
|
2/11/22
|
2/9/23
|
2/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,255
|
1,260
|
1,995
|
2,623
|
2,987
|
3,146
|
3,110
|
3,187
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
667.1
|
660.7
|
1,109
|
1,351
|
1,654
|
1,767
|
1,685
|
1,716
|
Operating Margin
|
53.14%
|
52.45%
|
55.59%
|
51.51%
|
55.37%
|
56.15%
|
54.16%
|
53.83%
|
Earnings before Tax (EBT)
1 |
664.8
|
630
|
1,030
|
1,311
|
1,711
|
1,857
|
1,707
|
1,736
|
Net income
1 |
537.9
|
503.4
|
865
|
1,038
|
1,309
|
1,455
|
1,331
|
1,354
|
Net margin
|
42.85%
|
39.96%
|
43.36%
|
39.57%
|
43.82%
|
46.24%
|
42.81%
|
42.48%
|
EPS
2 |
4.630
|
4.340
|
5.370
|
4.270
|
5.470
|
6.301
|
5.769
|
5.865
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
2.950
|
1.900
|
2.500
|
2.600
|
3.880
|
4.598
|
4.282
|
4.304
|
Announcement Date
|
2/7/20
|
2/11/21
|
2/11/22
|
2/9/23
|
2/7/24
|
-
|
-
|
-
|
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 |
561
|
510
|
648
|
645
|
820
|
727
|
748
|
737
|
740
|
838
|
794.1
|
788.2
|
783.7
|
786
|
829
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
276
|
204
|
349
|
346
|
452
|
413
|
472
|
416
|
353
|
503
|
466.2
|
452.1
|
401.8
|
437
|
483
|
Operating Margin
|
49.2%
|
40%
|
53.86%
|
53.64%
|
55.12%
|
56.81%
|
63.1%
|
56.45%
|
47.7%
|
60.02%
|
58.7%
|
57.36%
|
51.27%
|
55.6%
|
58.26%
|
Earnings before Tax (EBT)
1 |
274
|
215
|
334
|
339
|
422
|
413
|
506
|
397
|
395
|
478
|
534.9
|
440.9
|
403
|
410
|
458
|
Net income
1 |
224
|
170
|
269
|
258
|
342
|
320
|
387
|
303
|
301
|
388
|
414.9
|
341.1
|
314.6
|
314
|
352
|
Net margin
|
39.93%
|
33.33%
|
41.51%
|
40%
|
41.71%
|
44.02%
|
51.74%
|
41.11%
|
40.68%
|
46.3%
|
52.24%
|
43.27%
|
40.14%
|
39.95%
|
42.46%
|
EPS
2 |
1.130
|
0.8400
|
1.150
|
1.020
|
1.460
|
1.360
|
3.010
|
1.280
|
1.270
|
1.650
|
1.798
|
1.477
|
1.362
|
1.360
|
1.520
|
Dividend per Share
2 |
2.500
|
-
|
-
|
-
|
2.600
|
-
|
1.500
|
-
|
2.380
|
-
|
2.250
|
-
|
4.700
|
-
|
-
|
Announcement Date
|
2/11/22
|
5/11/22
|
8/10/22
|
10/28/22
|
2/9/23
|
5/11/23
|
8/9/23
|
10/26/23
|
2/7/24
|
4/25/24
|
-
|
-
|
-
|
-
|
-
|
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)
|
10.7%
|
9.9%
|
11.4%
|
9.6%
|
10.4%
|
10.6%
|
9.75%
|
9.7%
|
ROA (Net income/ Total Assets)
|
1.43%
|
1.27%
|
1.5%
|
1.26%
|
1.46%
|
1.6%
|
1.35%
|
1.35%
|
Assets
1 |
37,702
|
39,638
|
57,682
|
82,231
|
89,774
|
90,912
|
98,616
|
100,290
|
Book Value Per Share
2 |
43.80
|
45.60
|
49.30
|
53.40
|
55.00
|
58.50
|
59.80
|
61.30
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/7/20
|
2/11/21
|
2/11/22
|
2/9/23
|
2/7/24
|
-
|
-
|
-
|
Last Close Price
66.49
NOK Average target price
68
NOK Spread / Average Target +2.27% Consensus |
1st Jan change
|
Capi.
|
---|
| +3.12% | 871M | | +14.34% | 573B | | +15.22% | 310B | | +14.14% | 254B | | +19.14% | 184B | | +24.83% | 172B | | +6.62% | 163B | | +8.03% | 150B | | -8.45% | 142B | | +11.74% | 139B |
Other Banks
|