Market Closed -
Oslo Bors
10:45:00 2024-05-10 am EDT
|
5-day change
|
1st Jan Change
|
7.69
NOK
|
-0.77%
|
|
+5.20%
|
+13.42%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,505
|
2,673
|
2,859
|
2,806
|
3,183
|
-
|
-
|
Enterprise Value (EV)
1 |
899
|
2,403
|
3,162
|
3,093
|
4,075
|
5,087
|
5,791
|
P/E ratio
|
-52.7
x
|
-78.2
x
|
-82.7
x
|
-18.3
x
|
72.2
x
|
34.4
x
|
15.9
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
2,138
x
|
218
x
|
60
x
|
16.7
x
|
5.34
x
|
4.25
x
|
3.09
x
|
EV / Revenue
|
1,277
x
|
196
x
|
66.3
x
|
18.4
x
|
6.83
x
|
6.8
x
|
5.62
x
|
EV / EBITDA
|
-52.5
x
|
-67.5
x
|
-46.2
x
|
-36.8
x
|
27
x
|
19.2
x
|
14.9
x
|
EV / FCF
|
-5.12
x
|
-2.73
x
|
-3.62
x
|
-7.7
x
|
-5.47
x
|
-4.04
x
|
-6.37
x
|
FCF Yield
|
-19.5%
|
-36.7%
|
-27.7%
|
-13%
|
-18.3%
|
-24.8%
|
-15.7%
|
Price to Book
|
1.91
x
|
2.07
x
|
1.83
x
|
1.38
x
|
1.62
x
|
1.53
x
|
1.39
x
|
Nbr of stocks (in thousands)
|
219,731
|
310,796
|
345,755
|
413,937
|
413,937
|
-
|
-
|
Reference price
2 |
6.850
|
8.600
|
8.270
|
6.780
|
7.690
|
7.690
|
7.690
|
Announcement Date
|
3/2/21
|
2/10/22
|
2/8/23
|
2/13/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
0.704
|
12.26
|
47.68
|
168.4
|
596.3
|
748.7
|
1,030
|
EBITDA
1 |
-
|
-17.13
|
-35.61
|
-68.48
|
-83.95
|
150.7
|
264.6
|
389.6
|
EBIT
1 |
-
|
-17.68
|
-37.84
|
-74.67
|
-130.7
|
80.28
|
193.4
|
289.2
|
Operating Margin
|
-
|
-2,510.8%
|
-308.73%
|
-156.61%
|
-77.59%
|
13.46%
|
25.83%
|
28.08%
|
Earnings before Tax (EBT)
1 |
-
|
-16.83
|
-33.29
|
-32.73
|
-145.8
|
50.73
|
118.2
|
271.1
|
Net income
1 |
-11.27
|
-16.83
|
-33.29
|
-32.73
|
-145.8
|
39.37
|
95.57
|
210.7
|
Net margin
|
-
|
-2,390.06%
|
-271.57%
|
-68.64%
|
-86.55%
|
6.6%
|
12.77%
|
20.46%
|
EPS
2 |
-
|
-0.1300
|
-0.1100
|
-0.1000
|
-0.3700
|
0.1065
|
0.2233
|
0.4843
|
Free Cash Flow
1 |
-
|
-175.6
|
-880.9
|
-874.8
|
-401.9
|
-745
|
-1,260
|
-909.8
|
FCF margin
|
-
|
-24,936.08%
|
-7,186.69%
|
-1,834.6%
|
-238.65%
|
-124.94%
|
-168.35%
|
-88.32%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
9/17/20
|
3/2/21
|
2/10/22
|
2/8/23
|
2/13/24
|
-
|
-
|
-
|
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 |
0.005
|
6.818
|
12.68
|
-0.223
|
28.41
|
2.972
|
60.75
|
15.86
|
88.85
|
100.3
|
188.4
|
142.5
|
164.5
|
208.5
|
215.5
|
EBITDA
1 |
-11.6
|
-9.992
|
-15.11
|
-20.75
|
-22.63
|
-22.36
|
-20.79
|
-24.64
|
-16.16
|
24.12
|
63.59
|
24.77
|
41.53
|
86.5
|
93.5
|
EBIT
1 |
-12.42
|
-11.04
|
-16.58
|
-22.32
|
-24.74
|
-24.56
|
-32.17
|
-40.7
|
-33.25
|
5.755
|
46.93
|
8.144
|
24.03
|
67.5
|
74.5
|
Operating Margin
|
-248,360%
|
-161.85%
|
-130.74%
|
10,009.42%
|
-87.08%
|
-826.31%
|
-52.96%
|
-256.68%
|
-37.43%
|
5.74%
|
24.91%
|
5.71%
|
14.6%
|
32.37%
|
34.57%
|
Earnings before Tax (EBT)
1 |
-12.08
|
-1.57
|
-10.48
|
-14.19
|
-6.492
|
-32.38
|
-26.01
|
-36.5
|
-50.89
|
-1.201
|
37.49
|
8.696
|
14.37
|
56.4
|
57.04
|
Net income
1 |
-12.08
|
-1.57
|
-10.48
|
-14.19
|
-6.492
|
-32.38
|
-26.01
|
-36.5
|
-50.89
|
-1.201
|
31.75
|
6.696
|
11.06
|
47.43
|
48.12
|
Net margin
|
-241,700%
|
-23.03%
|
-82.65%
|
6,361.88%
|
-22.85%
|
-1,089.43%
|
-42.82%
|
-230.18%
|
-57.27%
|
-1.2%
|
16.85%
|
4.7%
|
6.72%
|
22.75%
|
22.33%
|
EPS
2 |
-0.0400
|
-0.0100
|
-0.0300
|
-0.0400
|
-0.0200
|
-0.0900
|
-0.0700
|
-0.0900
|
-0.1200
|
-
|
0.0776
|
0.0162
|
0.0246
|
0.1097
|
0.1076
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/10/22
|
5/24/22
|
8/18/22
|
11/16/22
|
2/8/23
|
5/23/23
|
8/16/23
|
11/15/23
|
2/13/24
|
5/7/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
303
|
287
|
892
|
1,904
|
2,608
|
Net Cash position
1 |
-
|
606
|
270
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-4.424
x
|
-3.417
x
|
5.918
x
|
7.197
x
|
6.692
x
|
Free Cash Flow
1 |
-
|
-176
|
-881
|
-875
|
-402
|
-745
|
-1,260
|
-910
|
ROE (net income / shareholders' equity)
|
-
|
-4.07%
|
-3.2%
|
-2.29%
|
-9.52%
|
1.95%
|
4.64%
|
9.03%
|
ROA (Net income/ Total Assets)
|
-
|
-3.57%
|
-2.56%
|
-1.63%
|
-6.62%
|
1.46%
|
3.18%
|
5.22%
|
Assets
1 |
-
|
471.6
|
1,299
|
2,006
|
2,203
|
2,704
|
3,002
|
4,039
|
Book Value Per Share
2 |
-
|
3.590
|
4.150
|
4.520
|
4.910
|
4.740
|
5.040
|
5.540
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
146
|
768
|
805
|
276
|
811
|
1,449
|
1,060
|
Capex / Sales
|
-
|
20,690.34%
|
6,266.45%
|
1,689.12%
|
163.69%
|
136.05%
|
193.48%
|
102.91%
|
Announcement Date
|
9/17/20
|
3/2/21
|
2/10/22
|
2/8/23
|
2/13/24
|
-
|
-
|
-
|
Last Close Price
7.69
NOK Average target price
10.04
NOK Spread / Average Target +30.56% Consensus |
1st Jan change
|
Capi.
|
---|
| +13.42% | 293M | | +17.11% | 3.4B | | 0.00% | 1.07B | | +8.78% | 768M | | -.--% | 484M | | -14.71% | 410M | | +27.75% | 403M | | -4.21% | 394M | | -6.90% | 385M | | +16.13% | 352M |
Aquaculture
|