Market Closed -
Oslo Bors
08:15:00 26/04/2024 pm IST
|
5-day change
|
1st Jan Change
|
7.2
NOK
|
-1.77%
|
|
-1.23%
|
-13.04%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
48.12
|
24.4
|
98.43
|
110.7
|
108
|
86.41
|
-
|
-
|
Enterprise Value (EV)
1 |
284.8
|
255.6
|
300.6
|
292.2
|
270.4
|
237.6
|
215.8
|
205
|
P/E ratio
|
-6.05
x
|
-3.07
x
|
4.64
x
|
20.9
x
|
2.81
x
|
3.16
x
|
6.83
x
|
-49.9
x
|
Yield
|
-
|
-
|
-
|
5.65%
|
18.4%
|
23.3%
|
8.42%
|
1.59%
|
Capitalization / Revenue
|
1.43
x
|
0.8
x
|
1.72
x
|
2.44
x
|
1.28
x
|
1.15
x
|
1.75
x
|
2.11
x
|
EV / Revenue
|
8.45
x
|
8.34
x
|
5.26
x
|
6.45
x
|
3.2
x
|
3.17
x
|
4.36
x
|
4.99
x
|
EV / EBITDA
|
11.3
x
|
14.1
x
|
6.95
x
|
9.39
x
|
3.92
x
|
3.99
x
|
6.3
x
|
7.93
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.47
x
|
0.25
x
|
0.82
x
|
0.88
x
|
0.75
x
|
0.6
x
|
0.58
x
|
0.57
x
|
Nbr of stocks (in thousands)
|
1,32,549
|
1,32,549
|
1,32,549
|
1,32,549
|
1,32,549
|
1,32,549
|
-
|
-
|
Reference price
2 |
0.3630
|
0.1841
|
0.7426
|
0.8349
|
0.8145
|
0.6519
|
0.6519
|
0.6519
|
Announcement Date
|
28/02/20
|
19/02/21
|
18/02/22
|
16/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
33.7
|
30.66
|
57.11
|
45.31
|
84.44
|
74.99
|
49.47
|
41.04
|
EBITDA
1 |
25.2
|
18.12
|
43.25
|
31.13
|
68.9
|
59.56
|
34.27
|
25.84
|
EBIT
1 |
12.1
|
5.615
|
30.69
|
18.41
|
55.99
|
44.65
|
20.82
|
11.89
|
Operating Margin
|
35.91%
|
18.31%
|
53.74%
|
40.62%
|
66.3%
|
59.54%
|
42.08%
|
28.96%
|
Earnings before Tax (EBT)
1 |
-8.3
|
-7.853
|
21.12
|
5.8
|
38.29
|
27.33
|
5.827
|
-1.591
|
Net income
1 |
-8.3
|
-7.853
|
21.12
|
5.8
|
38.29
|
27.33
|
5.827
|
-1.591
|
Net margin
|
-24.63%
|
-25.61%
|
36.98%
|
12.8%
|
45.35%
|
36.45%
|
11.78%
|
-3.88%
|
EPS
2 |
-0.0600
|
-0.0600
|
0.1600
|
0.0400
|
0.2900
|
0.2062
|
0.0955
|
-0.0131
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
0.0472
|
0.1500
|
0.1520
|
0.0549
|
0.0104
|
Announcement Date
|
28/02/20
|
19/02/21
|
18/02/22
|
16/02/23
|
28/02/24
|
-
|
-
|
-
|
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 |
14.3
|
14.49
|
14.12
|
10.18
|
4.804
|
16.2
|
20.66
|
21.94
|
14.85
|
27.18
|
21.67
|
21.67
|
17.04
|
14.61
|
EBITDA
1 |
10.8
|
10.73
|
10.98
|
6.761
|
1.322
|
12.06
|
16.6
|
18.44
|
11.06
|
22.8
|
17.83
|
17.83
|
13.17
|
10.73
|
EBIT
1 |
7.645
|
7.567
|
7.867
|
3.444
|
-1.821
|
8.916
|
13.44
|
15.3
|
7.867
|
19.37
|
14.1
|
14.1
|
9.439
|
7.007
|
Operating Margin
|
53.46%
|
52.24%
|
55.73%
|
33.81%
|
-37.91%
|
55.02%
|
65.09%
|
69.77%
|
52.99%
|
71.27%
|
65.07%
|
65.07%
|
55.4%
|
47.97%
|
Earnings before Tax (EBT)
1 |
5.1
|
5.777
|
5.969
|
0.035
|
-5.112
|
4.908
|
9.046
|
11.04
|
3.344
|
14.86
|
9.661
|
9.735
|
5.147
|
2.789
|
Net income
1 |
5.1
|
5.777
|
5.969
|
0.035
|
-5.112
|
4.908
|
9.046
|
11.04
|
3.344
|
14.86
|
9.661
|
9.735
|
5.147
|
2.789
|
Net margin
|
35.66%
|
39.88%
|
42.29%
|
0.34%
|
-106.41%
|
30.29%
|
43.8%
|
50.34%
|
22.52%
|
54.66%
|
44.58%
|
44.92%
|
30.21%
|
19.1%
|
EPS
2 |
0.0400
|
0.0400
|
0.0500
|
-
|
-0.0400
|
0.0400
|
0.0700
|
0.0800
|
0.0300
|
0.1100
|
0.0729
|
0.0734
|
0.0388
|
0.0210
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
0.0472
|
0.0480
|
0.0460
|
0.0230
|
0.0330
|
0.0475
|
0.0475
|
0.0285
|
0.0285
|
Announcement Date
|
26/11/21
|
18/02/22
|
27/05/22
|
23/08/22
|
29/11/22
|
16/02/23
|
24/05/23
|
23/08/23
|
15/11/23
|
28/02/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
237
|
231
|
202
|
182
|
162
|
151
|
129
|
119
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
9.393
x
|
12.76
x
|
4.674
x
|
5.834
x
|
2.358
x
|
2.538
x
|
3.776
x
|
4.589
x
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
-
|
19.2%
|
4.7%
|
28.2%
|
19%
|
8.68%
|
3.86%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
0.7800
|
0.7500
|
0.9100
|
0.9500
|
1.090
|
1.080
|
1.120
|
1.150
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
13.1
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
15.52%
|
-
|
-
|
-
|
Announcement Date
|
28/02/20
|
19/02/21
|
18/02/22
|
16/02/23
|
28/02/24
|
-
|
-
|
-
|
Last Close Price
0.6519
USD Average target price
0.944
USD Spread / Average Target +44.80% Consensus |
1st Jan change
|
Capi.
|
---|
| -13.04% | 86.41M | | +2.64% | 76.02B | | +10.28% | 63.11B | | +15.44% | 47.31B | | +14.24% | 42.4B | | +5.90% | 41.46B | | -4.75% | 37.36B | | +34.52% | 26.01B | | -1.57% | 23.72B | | +7.32% | 20.73B |
Other Oil & Gas Transportation Services
|