Market Closed -
Oslo Bors
10:45:00 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
224
NOK
|
-0.67%
|
|
+2.99%
|
+24.44%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,288
|
4,880
|
8,928
|
10,363
|
14,830
|
18,467
|
-
|
-
|
Enterprise Value (EV)
1 |
4,288
|
4,880
|
8,928
|
10,363
|
14,830
|
18,467
|
18,467
|
18,467
|
P/E ratio
|
-874
x
|
4.97
x
|
7.25
x
|
12.3
x
|
9.84
x
|
11
x
|
11.3
x
|
10.5
x
|
Yield
|
-
|
5.03%
|
9.23%
|
-
|
-
|
4.99%
|
5.13%
|
5.43%
|
Capitalization / Revenue
|
1,033,975
x
|
1,057,856
x
|
1,814,442
x
|
1,813,333
x
|
-
|
-
|
-
|
-
|
EV / Revenue
|
1,033,975
x
|
1,057,856
x
|
1,814,442
x
|
1,813,333
x
|
-
|
-
|
-
|
-
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2.24
x
|
1.69
x
|
2.49
x
|
3.01
x
|
3.28
x
|
3.35
x
|
2.97
x
|
2.62
x
|
Nbr of stocks (in thousands)
|
81,762
|
81,886
|
82,365
|
82,378
|
82,392
|
82,440
|
-
|
-
|
Reference price
2 |
52.45
|
59.60
|
108.4
|
125.8
|
180.0
|
224.0
|
224.0
|
224.0
|
Announcement Date
|
2/6/20
|
2/4/21
|
2/2/22
|
2/1/23
|
1/31/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
|
4,148
|
4,614
|
4,921
|
5,715
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-71.9
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-1.73%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-71.9
|
1,045
|
1,416
|
1,012
|
1,933
|
2,146
|
2,005
|
2,290
|
Net income
1 |
-4.5
|
979.2
|
1,232
|
842
|
1,509
|
1,673
|
1,628
|
1,806
|
Net margin
|
-0.11%
|
21.22%
|
25.04%
|
14.73%
|
-
|
-
|
-
|
-
|
EPS
2 |
-0.0600
|
12.00
|
14.96
|
10.20
|
18.30
|
20.29
|
19.75
|
21.43
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
3.000
|
10.00
|
-
|
-
|
11.17
|
11.50
|
12.17
|
Announcement Date
|
2/6/20
|
2/4/21
|
2/2/22
|
2/1/23
|
1/31/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
---|
Net sales
|
1,257
|
1,269
|
1,337
|
1,428
|
1,423
|
1,528
|
-
|
2,387
|
2,366
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
200
|
305.9
|
8
|
70
|
214
|
719
|
641.5
|
330.5
|
121.7
|
840
|
573
|
523
|
537
|
512
|
-
|
Net income
1 |
-
|
263.6
|
-20
|
51
|
175
|
636
|
626.2
|
218.5
|
-11.2
|
676
|
456
|
408
|
419
|
399
|
-
|
Net margin
|
-
|
20.77%
|
-1.5%
|
3.57%
|
12.3%
|
41.62%
|
-
|
9.15%
|
-0.47%
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
1.600
|
3.200
|
-0.2000
|
0.6000
|
2.100
|
7.700
|
7.600
|
2.700
|
-0.1000
|
8.200
|
5.500
|
5.240
|
5.235
|
4.405
|
3.790
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.500
|
2.000
|
2.000
|
3.500
|
-
|
Announcement Date
|
10/27/21
|
2/2/22
|
4/27/22
|
7/7/22
|
10/26/22
|
2/1/23
|
4/27/23
|
7/10/23
|
10/19/23
|
1/31/24
|
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)
|
-0.22%
|
38.8%
|
37.3%
|
24%
|
36%
|
34.2%
|
28.3%
|
26.7%
|
ROA (Net income/ Total Assets)
|
-0.03%
|
-
|
-
|
4.3%
|
7.93%
|
7.49%
|
6.65%
|
6.5%
|
Assets
1 |
13,636
|
-
|
-
|
19,580
|
19,034
|
22,342
|
24,488
|
27,802
|
Book Value Per Share
2 |
23.40
|
35.20
|
43.50
|
41.80
|
54.90
|
66.80
|
75.40
|
85.50
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/6/20
|
2/4/21
|
2/2/22
|
2/1/23
|
1/31/24
|
-
|
-
|
-
|
Average target price
259.7
NOK Spread / Average Target +15.92% Consensus |
1st Jan change
|
Capi.
|
---|
| +24.44% | 1.67B | | +9.73% | 110B | | +8.61% | 99.67B | | +4.48% | 97.53B | | +0.07% | 69.25B | | +18.56% | 28.19B | | +10.29% | 19.64B | | -4.64% | 12.38B | | +8.95% | 10.98B | | +8.55% | 10.43B |
Other Multiline Insurance & Brokers
|