Market Closed -
Oslo Bors
10:45:00 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
28.3
NOK
|
-4.65%
|
|
-8.18%
|
-15.52%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,970
|
3,245
|
4,650
|
5,545
|
6,640
|
5,610
|
-
|
-
|
Enterprise Value (EV)
1 |
2,754
|
4,003
|
5,221
|
7,172
|
8,110
|
6,916
|
6,704
|
6,563
|
P/E ratio
|
14.9
x
|
15.2
x
|
30.6
x
|
19.2
x
|
11.3
x
|
13.4
x
|
9.78
x
|
9.07
x
|
Yield
|
4.55%
|
3.86%
|
1.06%
|
1.78%
|
2.24%
|
3.33%
|
4.09%
|
5.3%
|
Capitalization / Revenue
|
0.6
x
|
0.82
x
|
1.25
x
|
0.85
x
|
0.75
x
|
0.68
x
|
0.61
x
|
0.58
x
|
EV / Revenue
|
0.83
x
|
1.01
x
|
1.41
x
|
1.11
x
|
0.92
x
|
0.83
x
|
0.73
x
|
0.68
x
|
EV / EBITDA
|
9.57
x
|
9.66
x
|
15.3
x
|
11.5
x
|
8.03
x
|
7.94
x
|
6.28
x
|
5.93
x
|
EV / FCF
|
-
|
19.3
x
|
65
x
|
112
x
|
16.7
x
|
6.26
x
|
12.5
x
|
11.8
x
|
FCF Yield
|
-
|
5.18%
|
1.54%
|
0.89%
|
5.98%
|
16%
|
7.98%
|
8.49%
|
Price to Book
|
2.65
x
|
-
|
3.79
x
|
3.68
x
|
3.15
x
|
2.22
x
|
1.88
x
|
-
|
Nbr of stocks (in thousands)
|
179,104
|
179,104
|
197,014
|
197,691
|
198,198
|
198,217
|
-
|
-
|
Reference price
2 |
11.00
|
18.12
|
23.60
|
28.05
|
33.50
|
28.30
|
28.30
|
28.30
|
Announcement Date
|
2/13/20
|
2/11/21
|
2/11/22
|
2/15/23
|
2/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,299
|
3,964
|
3,711
|
6,487
|
8,863
|
8,285
|
9,124
|
9,646
|
EBITDA
1 |
287.8
|
414.4
|
341.9
|
621
|
1,010
|
871
|
1,067
|
1,106
|
EBIT
1 |
201.5
|
312.6
|
240.8
|
459.6
|
808.3
|
695.6
|
815.2
|
865.1
|
Operating Margin
|
6.11%
|
7.89%
|
6.49%
|
7.08%
|
9.12%
|
8.4%
|
8.93%
|
8.97%
|
Earnings before Tax (EBT)
1 |
169.6
|
274.1
|
204.2
|
392.2
|
739.7
|
553.2
|
829.4
|
-
|
Net income
1 |
132.5
|
213.1
|
152.8
|
287.1
|
584.2
|
527.5
|
646.9
|
-
|
Net margin
|
4.02%
|
5.38%
|
4.12%
|
4.43%
|
6.59%
|
6.37%
|
7.09%
|
-
|
EPS
2 |
0.7400
|
1.190
|
0.7700
|
1.460
|
2.973
|
2.119
|
2.893
|
3.119
|
Free Cash Flow
1 |
-
|
207.4
|
80.34
|
63.76
|
485.2
|
1,105
|
534.8
|
557.1
|
FCF margin
|
-
|
5.23%
|
2.16%
|
0.98%
|
5.47%
|
13.33%
|
5.86%
|
5.78%
|
FCF Conversion (EBITDA)
|
-
|
50.05%
|
23.5%
|
10.27%
|
48.06%
|
126.83%
|
50.12%
|
50.35%
|
FCF Conversion (Net income)
|
-
|
97.32%
|
52.56%
|
22.21%
|
83.04%
|
209.42%
|
82.67%
|
-
|
Dividend per Share
2 |
0.5000
|
0.7000
|
0.2500
|
0.5000
|
0.7500
|
0.9423
|
1.157
|
1.501
|
Announcement Date
|
2/13/20
|
2/11/21
|
2/11/22
|
2/15/23
|
2/14/24
|
-
|
-
|
-
|
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 |
831
|
948.6
|
1,429
|
1,580
|
1,664
|
1,813
|
2,235
|
2,318
|
2,122
|
2,276
|
2,047
|
2,013
|
-
|
-
|
EBITDA
1 |
75.7
|
78.44
|
116.2
|
142.7
|
158.8
|
203.2
|
250.9
|
264
|
245.2
|
260.7
|
178.9
|
200.1
|
223.6
|
270.7
|
EBIT
1 |
50.1
|
52.26
|
78.1
|
100.2
|
116.3
|
165
|
202.8
|
215.7
|
191.9
|
205.8
|
124.8
|
153
|
164.8
|
211.9
|
Operating Margin
|
6.03%
|
5.51%
|
5.47%
|
6.34%
|
6.99%
|
9.1%
|
9.08%
|
9.31%
|
9.04%
|
9.04%
|
6.1%
|
7.6%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
40.91
|
47.8
|
54.4
|
82.46
|
103.9
|
151.5
|
191.7
|
215.7
|
145.4
|
193.2
|
101.2
|
141.2
|
-
|
-
|
Net income
1 |
19.5
|
39.97
|
44.4
|
66.3
|
75.22
|
101.2
|
155.9
|
176.4
|
114.9
|
140.6
|
76.51
|
94.16
|
105.9
|
153
|
Net margin
|
2.35%
|
4.21%
|
3.11%
|
4.2%
|
4.52%
|
5.58%
|
6.98%
|
7.61%
|
5.41%
|
6.18%
|
3.74%
|
4.68%
|
-
|
-
|
EPS
2 |
0.1100
|
0.2000
|
0.2300
|
0.3300
|
0.3800
|
0.5200
|
0.8208
|
0.8987
|
0.5922
|
0.6860
|
0.3531
|
-
|
-
|
-
|
Dividend per Share
|
-
|
0.2500
|
-
|
-
|
-
|
0.5000
|
-
|
-
|
-
|
0.7500
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/20/21
|
2/11/22
|
4/27/22
|
7/12/22
|
10/26/22
|
2/15/23
|
4/28/23
|
7/13/23
|
10/25/23
|
2/14/24
|
4/25/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
784
|
758
|
571
|
1,627
|
1,470
|
1,307
|
1,095
|
953
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.725
x
|
1.829
x
|
1.671
x
|
2.619
x
|
1.456
x
|
1.5
x
|
1.026
x
|
0.8617
x
|
Free Cash Flow
1 |
-
|
207
|
80.3
|
63.8
|
485
|
1,105
|
535
|
557
|
ROE (net income / shareholders' equity)
|
18.5%
|
27.1%
|
14.5%
|
21%
|
31.3%
|
20.6%
|
20.4%
|
20.9%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
8.97%
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
6,516
|
-
|
-
|
-
|
Book Value Per Share
2 |
4.160
|
-
|
6.230
|
7.620
|
10.60
|
12.70
|
15.10
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
99.7
|
29.6
|
46
|
96.6
|
183
|
153
|
179
|
202
|
Capex / Sales
|
3.02%
|
0.75%
|
1.24%
|
1.49%
|
2.06%
|
1.84%
|
1.96%
|
2.1%
|
Announcement Date
|
2/13/20
|
2/11/21
|
2/11/22
|
2/15/23
|
2/14/24
|
-
|
-
|
-
|
Last Close Price
28.3
NOK Average target price
36.33
NOK Spread / Average Target +28.39% Consensus |
1st Jan change
|
Capi.
|
---|
| -15.52% | 508M | | +21.55% | 72.28B | | -4.21% | 34.41B | | -16.43% | 28.52B | | -7.17% | 14.26B | | -13.03% | 9.92B | | +5.83% | 9.52B | | +71.16% | 8.54B | | +26.49% | 8.36B | | +69.91% | 8.21B |
Electronic Component
|