Market Closed -
Oslo Bors
08:15:00 06/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
28.65
NOK
|
-1.21%
|
|
+1.06%
|
+6.11%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
758.3
|
588.8
|
662
|
685.1
|
690
|
-
|
-
|
Enterprise Value (EV)
1 |
637.7
|
437.9
|
616.1
|
783.5
|
696.2
|
465.3
|
97.53
|
P/E ratio
|
-18
x
|
11.4
x
|
15.1
x
|
8.57
x
|
2.85
x
|
3
x
|
2.06
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
4.73
x
|
2.17
x
|
2.38
x
|
1.35
x
|
0.78
x
|
0.78
x
|
0.65
x
|
EV / Revenue
|
3.98
x
|
1.61
x
|
2.22
x
|
1.54
x
|
0.79
x
|
0.53
x
|
0.09
x
|
EV / EBITDA
|
7.33
x
|
2.97
x
|
4
x
|
3.25
x
|
1.27
x
|
0.81
x
|
0.13
x
|
EV / FCF
|
-25.5
x
|
-35.6
x
|
-8.63
x
|
-5.38
x
|
3.4
x
|
-6.04
x
|
0.44
x
|
FCF Yield
|
-3.92%
|
-2.81%
|
-11.6%
|
-18.6%
|
29.4%
|
-16.6%
|
226%
|
Price to Book
|
1.67
x
|
1.03
x
|
1.25
x
|
1.14
x
|
0.74
x
|
0.6
x
|
0.5
x
|
Nbr of stocks (in thousands)
|
2,34,304
|
2,57,994
|
2,57,994
|
2,57,944
|
2,57,944
|
-
|
-
|
Reference price
2 |
3.236
|
2.282
|
2.566
|
2.656
|
2.675
|
2.675
|
2.675
|
Announcement Date
|
19/02/21
|
24/02/22
|
28/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
282.4
|
160.3
|
271.5
|
277.6
|
507.3
|
884.9
|
883
|
1,055
|
EBITDA
1 |
-
|
87
|
147.2
|
154.2
|
241
|
549.9
|
573.6
|
764.5
|
EBIT
1 |
-
|
16.1
|
98.4
|
94.1
|
141.1
|
394.3
|
383.1
|
524.9
|
Operating Margin
|
-
|
10.04%
|
36.24%
|
33.9%
|
27.81%
|
44.56%
|
43.39%
|
49.78%
|
Earnings before Tax (EBT)
1 |
-
|
-12.2
|
88.8
|
83.8
|
122.5
|
330.9
|
337.7
|
489.1
|
Net income
1 |
-
|
-41.1
|
52
|
45
|
81
|
242.7
|
230.4
|
334.6
|
Net margin
|
-
|
-25.64%
|
19.15%
|
16.21%
|
15.97%
|
27.43%
|
26.1%
|
31.73%
|
EPS
2 |
-
|
-0.1800
|
0.2000
|
0.1700
|
0.3100
|
0.9385
|
0.8931
|
1.299
|
Free Cash Flow
1 |
-
|
-25
|
-12.3
|
-71.4
|
-145.7
|
205
|
-77
|
220
|
FCF margin
|
-
|
-15.6%
|
-4.53%
|
-25.72%
|
-28.72%
|
23.17%
|
-8.72%
|
20.86%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
37.28%
|
-
|
28.78%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
84.46%
|
-
|
65.74%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
27/02/20
|
19/02/21
|
24/02/22
|
28/02/23
|
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 |
-
|
103.6
|
110.9
|
12.3
|
95.4
|
59
|
75.4
|
94.4
|
88
|
249.6
|
238
|
876
|
1,144
|
1,308
|
EBITDA
1 |
-
|
58.7
|
65.5
|
5.5
|
61.5
|
21.8
|
18.5
|
39.3
|
49.7
|
133.4
|
163
|
581
|
829
|
971
|
EBIT
1 |
-
|
51.9
|
46.2
|
-3.4
|
45.4
|
5.9
|
3.5
|
21.5
|
26
|
90.1
|
123
|
429
|
629
|
710
|
Operating Margin
|
-
|
50.1%
|
41.66%
|
-27.64%
|
47.59%
|
10%
|
4.64%
|
22.78%
|
29.55%
|
36.1%
|
51.68%
|
48.97%
|
54.98%
|
54.28%
|
Earnings before Tax (EBT)
1 |
-
|
48.5
|
45.9
|
-5.5
|
43.3
|
0.1
|
0.3
|
15.8
|
17.5
|
89
|
111
|
375
|
575
|
658
|
Net income
1 |
-10.3
|
38.8
|
35.7
|
-16.5
|
33.8
|
-8
|
-5
|
5.3
|
0.5
|
80.2
|
79
|
261
|
381
|
369
|
Net margin
|
-
|
37.45%
|
32.19%
|
-134.15%
|
35.43%
|
-13.56%
|
-6.63%
|
5.61%
|
0.57%
|
32.13%
|
33.19%
|
29.79%
|
33.3%
|
28.21%
|
EPS
2 |
-
|
0.1500
|
0.1400
|
-0.0700
|
0.1300
|
-0.0300
|
-
|
0.0200
|
-
|
0.3100
|
0.3100
|
1.010
|
1.480
|
1.430
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
23/11/21
|
24/02/22
|
27/05/22
|
25/08/22
|
17/11/22
|
28/02/23
|
24/05/23
|
23/08/23
|
16/11/23
|
28/02/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
98.4
|
6.22
|
-
|
-
|
Net Cash position
1 |
-
|
121
|
151
|
45.9
|
-
|
-
|
225
|
592
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
0.4083
x
|
0.0113
x
|
-
|
-
|
Free Cash Flow
1 |
-
|
-25
|
-12.3
|
-71.4
|
-146
|
205
|
-77
|
220
|
ROE (net income / shareholders' equity)
|
-
|
-6.62%
|
10.3%
|
7.6%
|
12.3%
|
29.6%
|
22.3%
|
24.9%
|
ROA (Net income/ Total Assets)
|
-
|
-3.56%
|
6.04%
|
4.16%
|
5.48%
|
14.4%
|
11.3%
|
14.6%
|
Assets
1 |
-
|
1,155
|
860.3
|
1,081
|
1,478
|
1,686
|
2,039
|
2,292
|
Book Value Per Share
2 |
-
|
1.940
|
2.220
|
2.050
|
2.330
|
3.630
|
4.450
|
5.370
|
Cash Flow per Share
|
-
|
0.2200
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
74.5
|
121
|
240
|
335
|
273
|
302
|
351
|
Capex / Sales
|
-
|
46.48%
|
44.64%
|
86.42%
|
66.04%
|
30.81%
|
34.17%
|
33.24%
|
Announcement Date
|
27/02/20
|
19/02/21
|
24/02/22
|
28/02/23
|
28/02/24
|
-
|
-
|
-
|
Last Close Price
2.675
USD Average target price
3.116
USD Spread / Average Target +16.49% Consensus |