Stock SALM SALMAR ASA
Add to a list
To use this feature you must be a member
Log inSign up

Financials SalMar ASA

Equities

SALM

NO0010310956

Food Processing

Market Closed - Oslo Bors
Other stock markets
 10:45:00 2024-04-26 am EDT 		5-day change 1st Jan Change
690 NOK +0.44% Intraday chart for SalMar ASA +5.75% +21.22%
Apr. 12 SalMar ASA Proposes Cash Dividend, Payable on June 20, 2024 CI
Apr. 10 Salmar Asa Reports Consolidated Operating Results for the First Quarter of 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 50,736 59,058 71,481 55,810 67,355 81,650 - -
Enterprise Value (EV) 1 53,638 63,950 77,024 74,889 80,462 96,072 94,224 93,316
P/E ratio 20.4 x 28.8 x 26.9 x 13.9 x 23.4 x 18.1 x 15.1 x 14.8 x
Yield 4.67% 3.97% 3.29% 5.2% 6.15% 5.01% 5.15% 4.67%
Capitalization / Revenue 4.15 x 4.57 x 4.75 x 2.77 x 2.39 x 2.72 x 2.3 x 2.22 x
EV / Revenue 4.38 x 4.95 x 5.12 x 3.72 x 2.85 x 3.2 x 2.66 x 2.54 x
EV / EBITDA 14.2 x 16.7 x 20.6 x 13.6 x 8.43 x 9.14 x 7.63 x 7.27 x
EV / FCF 31.3 x -111 x 951 x 38.3 x 7.5 x 23.2 x 16.9 x 14.5 x
FCF Yield 3.19% -0.9% 0.11% 2.61% 13.3% 4.31% 5.91% 6.89%
Price to Book 5.63 x 5.79 x 5.41 x 2.61 x 3.76 x 4.15 x 3.71 x 3.26 x
Nbr of stocks (in thousands) 112,923 117,271 117,568 145,037 118,333 118,333 - -
Reference price 2 449.3 503.6 608.0 384.8 569.2 690.0 690.0 690.0
Announcement Date 2/26/20 2/25/21 2/18/22 2/21/23 2/15/24 - - -
1NOK in Million2NOK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 12,238 12,912 15,044 20,158 28,219 30,038 35,444 36,758
EBITDA 1 3,786 3,820 3,734 5,502 9,540 10,511 12,342 12,837
EBIT 1 3,068 3,008 2,927 4,465 8,088 8,937 10,726 11,222
Operating Margin 25.07% 23.29% 19.46% 22.15% 28.66% 29.75% 30.26% 30.53%
Earnings before Tax (EBT) 1 3,158 2,572 3,387 4,562 7,279 8,146 9,848 10,303
Net income 1 2,488 1,979 2,668 3,312 3,203 5,017 6,038 6,133
Net margin 20.33% 15.33% 17.73% 16.43% 11.35% 16.7% 17.04% 16.68%
EPS 2 22.03 17.49 22.61 27.64 24.30 38.04 45.76 46.50
Free Cash Flow 1 1,712 -575.7 81 1,957 10,731 4,140 5,568 6,430
FCF margin 13.99% -4.46% 0.54% 9.71% 38.03% 13.78% 15.71% 17.49%
FCF Conversion (EBITDA) 45.22% - 2.17% 35.58% 112.48% 39.39% 45.12% 50.09%
FCF Conversion (Net income) 68.81% - 3.04% 59.1% 335.03% 82.52% 92.22% 104.85%
Dividend per Share 2 21.00 20.00 20.00 20.00 35.00 34.57 35.54 32.25
Announcement Date 2/26/20 2/25/21 2/18/22 2/21/23 2/15/24 - - -
1NOK in Million2NOK
Estimates

Income Statement Evolution (Quarterly data)

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 4,019 4,673 4,682 4,172 4,898 6,406 6,792 5,895 7,512 8,019 6,383 6,878 9,143 8,415 8,271
EBITDA 1 947 1,105 1,490 1,113 1,550 1,349 2,227 2,088 2,653 2,571 2,077 2,582 2,439 2,755 3,009
EBIT 1 748 890 1,262 883 1,313 1,006 1,884 1,745 2,300 2,158 1,702 2,207 2,058 2,235 2,649
Operating Margin 18.61% 19.05% 26.95% 21.16% 26.81% 15.7% 27.74% 29.6% 30.62% 26.91% 26.67% 32.08% 22.5% 26.56% 32.03%
Earnings before Tax (EBT) 1 912 493 1,388 2,547 850 -222 2,235 1,766 2,304 974 1,692 2,237 1,541 1,979 2,489
Net income 1 711 396 1,081 1,837 669 -164 1,734 -844 995 1,318 1,113 1,435 1,198 1,385 1,448
Net margin 17.69% 8.47% 23.09% 44.03% 13.66% -2.56% 25.53% -14.32% 13.25% 16.44% 17.43% 20.86% 13.11% 16.46% 17.51%
EPS 2 5.870 3.510 9.170 15.58 4.740 -1.300 13.20 -6.400 7.600 10.00 8.427 10.87 9.076 9.753 10.97
Dividend per Share 2 - 20.00 - - - 20.00 - 20.00 - 15.00 - 17.50 - 17.50 -
Announcement Date 11/17/21 2/18/22 5/11/22 8/25/22 11/10/22 2/21/23 5/11/23 8/24/23 11/9/23 2/15/24 - - - - -
1NOK in Million2NOK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 2,902 4,893 5,543 19,079 13,107 14,422 12,574 11,667
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 0.7665 x 1.281 x 1.484 x 3.468 x 1.374 x 1.372 x 1.019 x 0.9088 x
Free Cash Flow 1 1,712 -576 81 1,957 10,731 4,140 5,568 6,430
ROE (net income / shareholders' equity) 27.6% 22.5% 23.1% 20.3% 16.3% 23.3% 26.3% 25.2%
ROA (Net income/ Total Assets) 15% 10.6% 9.64% 7.31% 5.53% 7.86% 8.92% 9.5%
Assets 1 16,561 18,670 27,670 45,293 57,916 63,855 67,679 64,525
Book Value Per Share 2 79.80 86.90 112.0 147.0 151.0 166.0 186.0 212.0
Cash Flow per Share 2 26.80 28.00 25.10 35.20 68.20 52.80 66.60 -
Capex 1 1,317 3,747 2,827 2,455 2,348 1,920 1,694 1,516
Capex / Sales 10.77% 29.02% 18.79% 12.18% 8.32% 6.39% 4.78% 4.12%
Announcement Date 2/26/20 2/25/21 2/18/22 2/21/23 2/15/24 - - -
1NOK in Million2NOK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for SalMar ASA

Trading Rating
Investor Rating
ESG Refinitiv
C+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
9
Last Close Price
690 NOK
Average target price
699 NOK
Spread / Average Target
+1.30%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Seafood Product Preparation & Packaging

1st Jan change Capi.
SALMAR ASA Stock SalMar ASA
+21.22% 7.39B
MOWI ASA Stock Mowi ASA
+6.15% 9.05B
LEROY SEAFOOD Stock Leroy Seafood
+14.96% 2.59B
NISSUI CORPORATION Stock Nissui Corporation
+25.16% 1.88B
THAI UNION GROUP Stock Thai Union Group
-2.67% 1.73B
AUSTEVOLL SEAFOOD ASA Stock Austevoll Seafood ASA
+16.25% 1.58B
DONGWON INDUSTRIES CO., LTD. Stock Dongwon Industries Co., Ltd.
+9.76% 957M
ÍSFÉLAG HF. Stock Ísfélag hf.
-3.38% 905M
VINH HOAN CORPORATION Stock Vinh Hoan Corporation
+19.35% 656M
ZHANJIANG GUOLIAN AQUATIC PRODUCTS CO., LTD. Stock Zhanjiang Guolian Aquatic Products Co., Ltd.
-34.47% 480M
Seafood Product Preparation & Packaging
  1. Stock Market
  2. Equities
  3. SALM Stock
  4. Financials SalMar ASA