Market Closed -
Oslo Bors
10:45:00 2024-05-16 am EDT
|
5-day change
|
1st Jan Change
|
9.3
NOK
|
-0.11%
|
|
+1.86%
|
-19.55%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,486
|
3,787
|
3,612
|
3,339
|
2,687
|
-
|
-
|
Enterprise Value (EV)
1 |
1,144
|
2,981
|
2,457
|
4,142
|
3,888
|
3,883
|
4,002
|
P/E ratio
|
-16.3
x
|
-41.3
x
|
27
x
|
12.3
x
|
-59
x
|
-76.8
x
|
151
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
408
x
|
92.6
x
|
16.6
x
|
5.47
x
|
5.82
x
|
5.14
x
|
4.55
x
|
EV / Revenue
|
314
x
|
72.9
x
|
11.3
x
|
6.79
x
|
8.42
x
|
7.42
x
|
6.77
x
|
EV / EBITDA
|
-38.4
x
|
-95.9
x
|
16.2
x
|
15.8
x
|
21.7
x
|
16.1
x
|
12.1
x
|
EV / FCF
|
-60.7
x
|
-12
x
|
-9.41
x
|
-13.4
x
|
-20.9
x
|
23.6
x
|
21.2
x
|
FCF Yield
|
-1.65%
|
-8.31%
|
-10.6%
|
-7.46%
|
-4.78%
|
4.24%
|
4.72%
|
Price to Book
|
1.41
x
|
1.44
x
|
0.95
x
|
0.73
x
|
0.69
x
|
0.69
x
|
0.66
x
|
Nbr of stocks (in thousands)
|
105,065
|
235,245
|
291,300
|
288,868
|
288,646
|
-
|
-
|
Reference price
2 |
14.14
|
16.10
|
12.40
|
11.56
|
9.310
|
9.310
|
9.310
|
Announcement Date
|
3/23/21
|
2/11/22
|
2/14/23
|
2/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
0.2794
|
3.64
|
40.9
|
217
|
610
|
461.7
|
523.3
|
590.7
|
EBITDA
1 |
-
|
-29.82
|
-31.08
|
152
|
262
|
179.1
|
241.3
|
331.5
|
EBIT
1 |
-
|
-33.11
|
-40.82
|
117
|
36
|
14.6
|
44.93
|
89
|
Operating Margin
|
-
|
-909.64%
|
-99.81%
|
53.92%
|
5.9%
|
3.16%
|
8.59%
|
15.07%
|
Earnings before Tax (EBT)
1 |
-
|
-34.25
|
-63.11
|
123
|
225
|
-35.55
|
-14.45
|
65.86
|
Net income
1 |
-
|
-33.86
|
-62.42
|
121
|
275
|
-29.37
|
-11.74
|
47.21
|
Net margin
|
-
|
-930.36%
|
-152.61%
|
55.76%
|
45.08%
|
-6.36%
|
-2.24%
|
7.99%
|
EPS
2 |
-
|
-0.8700
|
-0.3900
|
0.4600
|
0.9400
|
-0.1579
|
-0.1212
|
0.0618
|
Free Cash Flow
1 |
-
|
-18.85
|
-247.7
|
-261
|
-309
|
-186
|
164.5
|
189
|
FCF margin
|
-
|
-517.75%
|
-605.76%
|
-120.28%
|
-50.66%
|
-40.28%
|
31.43%
|
31.99%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
68.17%
|
57.01%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
400.33%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
4/1/20
|
3/23/21
|
2/11/22
|
2/14/23
|
2/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2020 S2
|
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
|
2025 Q1
|
---|
Net sales
1 |
-
|
1.094
|
-
|
-
|
30
|
85
|
387
|
-
|
-
|
335
|
74
|
133
|
129
|
86.5
|
97
|
136
|
128
|
EBITDA
1 |
-
|
-22.62
|
-
|
-6.685
|
12
|
37
|
-
|
-
|
-
|
281
|
2
|
-41
|
58
|
10.67
|
28
|
72.5
|
46
|
EBIT
1 |
-
|
-24.3
|
-
|
-10.75
|
4
|
24
|
65
|
-
|
-
|
255
|
-42
|
-184
|
16
|
-36.5
|
-24
|
37
|
-2
|
Operating Margin
|
-
|
-2,220.93%
|
-
|
-
|
13.33%
|
28.24%
|
16.8%
|
-
|
-
|
76.12%
|
-56.76%
|
-138.35%
|
12.4%
|
-42.2%
|
-24.74%
|
27.21%
|
-1.56%
|
Earnings before Tax (EBT)
1 |
-
|
-22.53
|
-
|
-
|
-7
|
30
|
60
|
41
|
-
|
326
|
-36
|
-177
|
20
|
-50.21
|
-33.3
|
9.63
|
-14
|
Net income
1 |
-11.7
|
-22.2
|
-11.08
|
-
|
-4
|
27
|
57
|
41
|
113
|
326
|
-35
|
-130
|
7
|
-47.67
|
-30.5
|
17.48
|
-14
|
Net margin
|
-
|
-2,028.98%
|
-
|
-
|
-13.33%
|
31.76%
|
14.73%
|
-
|
-
|
97.31%
|
-47.3%
|
-97.74%
|
5.43%
|
-55.11%
|
-31.45%
|
12.85%
|
-10.94%
|
EPS
2 |
-
|
-
|
-0.0600
|
-0.0900
|
-0.0200
|
0.1100
|
0.2300
|
0.1400
|
0.3900
|
1.100
|
-0.1200
|
-0.4500
|
0.0300
|
-0.1649
|
-0.1032
|
0.0631
|
-0.0500
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
9/15/20
|
3/23/21
|
10/26/21
|
2/11/22
|
6/6/22
|
8/18/22
|
10/25/22
|
2/14/23
|
5/11/23
|
8/15/23
|
10/31/23
|
2/15/24
|
5/8/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
803
|
1,201
|
1,196
|
1,315
|
Net Cash position
1 |
-
|
342
|
806
|
1,155
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
3.065
x
|
6.706
x
|
4.956
x
|
3.966
x
|
Free Cash Flow
1 |
-
|
-18.8
|
-248
|
-261
|
-309
|
-186
|
165
|
189
|
ROE (net income / shareholders' equity)
|
-
|
-6.39%
|
-3.38%
|
3.76%
|
6.53%
|
-0.45%
|
-0.42%
|
0.58%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
4.87%
|
-0.4%
|
-1%
|
-0.7%
|
Assets
1 |
-
|
-
|
-
|
-
|
5,653
|
7,342
|
1,174
|
-6,744
|
Book Value Per Share
2 |
-
|
10.00
|
11.20
|
13.00
|
15.90
|
13.60
|
13.60
|
14.20
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
2.84
|
180
|
304
|
535
|
506
|
287
|
257
|
Capex / Sales
|
-
|
78.08%
|
438.9%
|
140.09%
|
87.7%
|
109.59%
|
54.84%
|
43.51%
|
Announcement Date
|
4/1/20
|
3/23/21
|
2/11/22
|
2/14/23
|
2/15/24
|
-
|
-
|
-
|
Last Close Price
9.31
NOK Average target price
11.6
NOK Spread / Average Target +24.60% Consensus |
1st Jan change
|
Capi.
|
---|
| -19.64% | 251M | | +15.49% | 34.92B | | +9.73% | 23.6B | | -18.43% | 16.78B | | -3.02% | 7B | | +0.66% | 5.02B | | -6.17% | 4.3B | | -5.82% | 4.27B | | -0.59% | 3.15B | | +8.85% | 2.97B |
Renewable IPPs
|