Real-time
Oslo Bors
03:58:11 29/04/2024 pm IST
|
5-day change
|
1st Jan Change
|
24.45
NOK
|
-0.61%
|
|
+13.72%
|
+33.03%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
174.1
|
168.2
|
404.7
|
368.4
|
457
|
563
|
-
|
-
|
Enterprise Value (EV)
1 |
345
|
415.6
|
736.8
|
833.8
|
892.2
|
941.4
|
879.6
|
830.5
|
P/E ratio
|
27.4
x
|
-9.23
x
|
3.02
x
|
2.14
x
|
5.32
x
|
8.37
x
|
6.15
x
|
5.46
x
|
Yield
|
-
|
-
|
12.9%
|
29.9%
|
12.5%
|
7.21%
|
10.3%
|
12.1%
|
Capitalization / Revenue
|
1.65
x
|
1.02
x
|
0.62
x
|
0.48
x
|
1.05
x
|
1.18
x
|
1.06
x
|
0.99
x
|
EV / Revenue
|
3.28
x
|
2.51
x
|
1.13
x
|
1.09
x
|
2.05
x
|
1.98
x
|
1.65
x
|
1.46
x
|
EV / EBITDA
|
10.3
x
|
22.7
x
|
4.49
x
|
3.76
x
|
5.66
x
|
5.98
x
|
4.88
x
|
4.31
x
|
EV / FCF
|
-10.2
x
|
-114
x
|
12.5
x
|
10.1
x
|
7.49
x
|
8.48
x
|
6.71
x
|
6.32
x
|
FCF Yield
|
-9.81%
|
-0.88%
|
8.01%
|
9.89%
|
13.3%
|
11.8%
|
14.9%
|
15.8%
|
Price to Book
|
1.11
x
|
1.12
x
|
1.48
x
|
1.25
x
|
1.49
x
|
1.89
x
|
1.7
x
|
1.56
x
|
Nbr of stocks (in thousands)
|
2,11,677
|
2,27,627
|
2,52,752
|
2,52,765
|
2,52,765
|
2,52,765
|
-
|
-
|
Reference price
2 |
0.8224
|
0.7387
|
1.601
|
1.457
|
1.808
|
2.227
|
2.227
|
2.227
|
Announcement Date
|
21/02/20
|
23/02/21
|
21/02/22
|
22/02/23
|
19/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
105.2
|
165.4
|
650.7
|
761.8
|
434.2
|
476.3
|
531.7
|
568.5
|
EBITDA
1 |
33.58
|
18.3
|
164
|
222
|
157.6
|
157.5
|
180.1
|
192.6
|
EBIT
1 |
11.63
|
-4.623
|
135.2
|
182.9
|
111.9
|
109.5
|
131.5
|
141.8
|
Operating Margin
|
11.06%
|
-2.79%
|
20.78%
|
24.01%
|
25.77%
|
23%
|
24.73%
|
24.95%
|
Earnings before Tax (EBT)
1 |
6.755
|
-17.16
|
142.1
|
177.1
|
85
|
82.98
|
106
|
117.9
|
Net income
1 |
3.487
|
-19.9
|
104
|
146.9
|
75.9
|
68.75
|
91.5
|
103.3
|
Net margin
|
3.31%
|
-12.03%
|
15.98%
|
19.28%
|
17.48%
|
14.44%
|
17.21%
|
18.16%
|
EPS
2 |
0.0300
|
-0.0800
|
0.5300
|
0.6800
|
0.3400
|
0.2661
|
0.3623
|
0.4077
|
Free Cash Flow
1 |
-33.84
|
-3.644
|
58.99
|
82.46
|
119
|
111
|
131
|
131.3
|
FCF margin
|
-32.16%
|
-2.2%
|
9.07%
|
10.82%
|
27.42%
|
23.31%
|
24.64%
|
23.1%
|
FCF Conversion (EBITDA)
|
-
|
-
|
35.98%
|
37.15%
|
75.53%
|
70.48%
|
72.74%
|
68.19%
|
FCF Conversion (Net income)
|
-
|
-
|
56.73%
|
56.14%
|
156.86%
|
161.46%
|
143.17%
|
127.19%
|
Dividend per Share
2 |
-
|
-
|
0.2060
|
0.4359
|
0.2266
|
0.1606
|
0.2295
|
0.2693
|
Announcement Date
|
21/02/20
|
23/02/21
|
21/02/22
|
22/02/23
|
19/02/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
---|
Net sales
1 |
205.3
|
228.6
|
241.9
|
200.5
|
158.1
|
161.3
|
116.4
|
116.6
|
90.86
|
111.7
|
106
|
114.6
|
126.5
|
144.9
|
108
|
EBITDA
1 |
57.1
|
62.2
|
60.5
|
48.95
|
56.42
|
56.09
|
43.67
|
40.73
|
32.98
|
40.81
|
33.84
|
37.46
|
44.07
|
46.84
|
28
|
EBIT
1 |
50.36
|
54.1
|
52.27
|
40.92
|
53.87
|
45.2
|
32.39
|
28.05
|
22.34
|
28.31
|
21.67
|
25.29
|
32.24
|
34.51
|
18
|
Operating Margin
|
24.53%
|
23.66%
|
21.61%
|
20.41%
|
34.07%
|
28.03%
|
27.83%
|
24.06%
|
24.59%
|
25.35%
|
20.46%
|
22.08%
|
25.49%
|
23.82%
|
16.67%
|
Earnings before Tax (EBT)
1 |
44.84
|
74.09
|
60.73
|
32.26
|
50.06
|
34.1
|
27.86
|
17.59
|
15.33
|
24.61
|
15.41
|
19.03
|
25.64
|
28.57
|
13
|
Net income
1 |
10.2
|
48.48
|
46.74
|
27.02
|
46.67
|
26.46
|
23.19
|
24.27
|
15.05
|
18.16
|
11.9
|
14.38
|
20.85
|
22.94
|
7
|
Net margin
|
4.97%
|
21.21%
|
19.32%
|
13.47%
|
29.52%
|
16.41%
|
19.93%
|
20.82%
|
16.56%
|
16.26%
|
11.24%
|
12.56%
|
16.48%
|
15.83%
|
6.48%
|
EPS
2 |
0.1400
|
0.2300
|
0.2300
|
0.1200
|
0.1900
|
0.1300
|
0.1100
|
0.1000
|
0.0600
|
0.0900
|
0.0474
|
0.0573
|
0.0824
|
0.0893
|
-
|
Dividend per Share
2 |
0.0635
|
0.1002
|
0.2286
|
0.0772
|
0.0740
|
0.0726
|
0.0662
|
0.0564
|
0.0404
|
0.0571
|
0.0165
|
0.0521
|
0.0613
|
0.0742
|
0.0100
|
Announcement Date
|
12/11/21
|
21/02/22
|
12/05/22
|
17/08/22
|
10/11/22
|
22/02/23
|
09/05/23
|
21/08/23
|
09/11/23
|
19/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
171
|
247
|
332
|
465
|
435
|
378
|
317
|
267
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
5.09
x
|
13.52
x
|
2.026
x
|
2.097
x
|
2.761
x
|
2.403
x
|
1.758
x
|
1.389
x
|
Free Cash Flow
1 |
-33.8
|
-3.64
|
59
|
82.5
|
119
|
111
|
131
|
131
|
ROE (net income / shareholders' equity)
|
-1.04%
|
-12.1%
|
54%
|
58.9%
|
25.2%
|
23.6%
|
27.9%
|
27.7%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
6.88%
|
5.86%
|
6.97%
|
6.81%
|
Assets
1 |
-
|
-
|
-
|
-
|
1,103
|
1,174
|
1,314
|
1,517
|
Book Value Per Share
2 |
0.7400
|
0.6600
|
1.080
|
1.170
|
1.210
|
1.180
|
1.310
|
1.430
|
Cash Flow per Share
|
0.1000
|
0.0600
|
0.7600
|
0.6700
|
0.4800
|
-
|
-
|
-
|
Capex
1 |
54
|
15.3
|
90.5
|
89.1
|
1.85
|
4.5
|
4.5
|
5
|
Capex / Sales
|
51.32%
|
9.22%
|
13.9%
|
11.7%
|
0.43%
|
0.94%
|
0.85%
|
0.88%
|
Announcement Date
|
21/02/20
|
23/02/21
|
21/02/22
|
22/02/23
|
19/02/24
|
-
|
-
|
-
|
Last Close Price
2.227
USD Average target price
2.62
USD Spread / Average Target +17.62% Consensus |
1st Jan change
|
Capi.
|
---|
| +33.03% | 563M | | +30.31% | 12.25B | | +22.58% | 4.13B | | +36.60% | 4B | | +16.23% | 2.8B | | -15.05% | 1.89B | | +18.10% | 1.88B | | +10.24% | 1.85B | | +0.14% | 1.66B | | +33.94% | 1.59B |
Deep Sea Freight
|