Market Closed -
Oslo Bors
08:15:00 27/06/2024 pm IST
|
5-day change
|
1st Jan Change
|
11.86
NOK
|
+0.51%
|
|
+11.47%
|
+2.60%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,486
|
3,787
|
3,612
|
3,339
|
3,423
|
-
|
-
|
Enterprise Value (EV)
1 |
1,144
|
2,981
|
2,457
|
4,142
|
4,634
|
4,633
|
4,738
|
P/E ratio
|
-16.3
x
|
-41.3
x
|
27
x
|
12.3
x
|
-61.2
x
|
-96.3
x
|
189
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
408
x
|
92.6
x
|
16.6
x
|
5.47
x
|
7.34
x
|
6.54
x
|
5.8
x
|
EV / Revenue
|
314
x
|
72.9
x
|
11.3
x
|
6.79
x
|
9.94
x
|
8.85
x
|
8.02
x
|
EV / EBITDA
|
-38.4
x
|
-95.9
x
|
16.2
x
|
15.8
x
|
27.5
x
|
19.2
x
|
14.3
x
|
EV / FCF
|
-60.7
x
|
-12
x
|
-9.41
x
|
-13.4
x
|
-24.9
x
|
28.2
x
|
25.1
x
|
FCF Yield
|
-1.65%
|
-8.31%
|
-10.6%
|
-7.46%
|
-4.01%
|
3.55%
|
3.99%
|
Price to Book
|
1.41
x
|
1.44
x
|
0.95
x
|
0.73
x
|
0.88
x
|
0.88
x
|
0.83
x
|
Nbr of stocks (in thousands)
|
1,05,065
|
2,35,245
|
2,91,300
|
2,88,868
|
2,88,646
|
-
|
-
|
Reference price
2 |
14.14
|
16.10
|
12.40
|
11.56
|
11.86
|
11.86
|
11.86
|
Announcement Date
|
23/03/21
|
11/02/22
|
14/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
0.2794
|
3.64
|
40.9
|
217
|
610
|
466.1
|
523.3
|
590.7
|
EBITDA
1 |
-
|
-29.82
|
-31.08
|
152
|
262
|
168.8
|
241.3
|
331.5
|
EBIT
1 |
-
|
-33.11
|
-40.82
|
117
|
36
|
-28.12
|
44.93
|
88.85
|
Operating Margin
|
-
|
-909.64%
|
-99.81%
|
53.92%
|
5.9%
|
-6.03%
|
8.59%
|
15.04%
|
Earnings before Tax (EBT)
1 |
-
|
-34.25
|
-63.11
|
123
|
225
|
-46.23
|
-15.15
|
65.91
|
Net income
1 |
-
|
-33.86
|
-62.42
|
121
|
275
|
-39.63
|
-12.28
|
47.27
|
Net margin
|
-
|
-930.36%
|
-152.61%
|
55.76%
|
45.08%
|
-8.5%
|
-2.35%
|
8%
|
EPS
2 |
-
|
-0.8700
|
-0.3900
|
0.4600
|
0.9400
|
-0.1939
|
-0.1232
|
0.0629
|
Free Cash Flow
1 |
-
|
-18.85
|
-247.7
|
-261
|
-309
|
-186
|
164.5
|
189
|
FCF margin
|
-
|
-517.75%
|
-605.76%
|
-120.28%
|
-50.66%
|
-39.91%
|
31.43%
|
31.99%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
68.17%
|
57.02%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
399.84%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
01/04/20
|
23/03/21
|
11/02/22
|
14/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2020 S2
|
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 |
-
|
1.094
|
-
|
30
|
85
|
387
|
-
|
-
|
335
|
74
|
133
|
129
|
86.5
|
96.96
|
136.2
|
128
|
117
|
EBITDA
1 |
-
|
-22.62
|
-6.685
|
12
|
37
|
-
|
-
|
-
|
281
|
2
|
-41
|
58
|
10.73
|
27.97
|
72.3
|
46
|
33
|
EBIT
1 |
-
|
-24.3
|
-10.75
|
4
|
24
|
65
|
-
|
-
|
255
|
-42
|
-184
|
16
|
-36.62
|
-24.48
|
36.82
|
-2
|
-15
|
Operating Margin
|
-
|
-2,220.93%
|
-
|
13.33%
|
28.24%
|
16.8%
|
-
|
-
|
76.12%
|
-56.76%
|
-138.35%
|
12.4%
|
-42.33%
|
-25.24%
|
27.04%
|
-1.56%
|
-12.82%
|
Earnings before Tax (EBT)
1 |
-
|
-22.53
|
-
|
-7
|
30
|
60
|
41
|
-
|
326
|
-36
|
-177
|
20
|
-50.36
|
-33.39
|
9.781
|
-14
|
-25
|
Net income
1 |
-11.7
|
-22.2
|
-
|
-4
|
27
|
57
|
41
|
113
|
326
|
-35
|
-130
|
7
|
-47.83
|
-30.59
|
17.69
|
-14
|
-25
|
Net margin
|
-
|
-2,028.98%
|
-
|
-13.33%
|
31.76%
|
14.73%
|
-
|
-
|
97.31%
|
-47.3%
|
-97.74%
|
5.43%
|
-55.29%
|
-31.55%
|
12.99%
|
-10.94%
|
-21.37%
|
EPS
2 |
-
|
-
|
-0.0900
|
-0.0200
|
0.1100
|
0.2300
|
0.1400
|
0.3900
|
1.100
|
-0.1200
|
-0.4500
|
0.0300
|
-0.1652
|
-0.1050
|
0.0607
|
-0.0500
|
-0.0800
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
15/09/20
|
23/03/21
|
11/02/22
|
06/06/22
|
18/08/22
|
25/10/22
|
14/02/23
|
11/05/23
|
15/08/23
|
31/10/23
|
15/02/24
|
08/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
803
|
1,211
|
1,210
|
1,315
|
Net Cash position
1 |
-
|
342
|
806
|
1,155
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
3.065
x
|
7.174
x
|
5.014
x
|
3.966
x
|
Free Cash Flow
1 |
-
|
-18.8
|
-248
|
-261
|
-309
|
-186
|
165
|
189
|
ROE (net income / shareholders' equity)
|
-
|
-6.39%
|
-3.38%
|
3.76%
|
6.53%
|
-0.45%
|
-0.51%
|
0.58%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
4.87%
|
-0.4%
|
-1%
|
-0.7%
|
Assets
1 |
-
|
-
|
-
|
-
|
5,653
|
9,907
|
1,228
|
-6,753
|
Book Value Per Share
2 |
-
|
10.00
|
11.20
|
13.00
|
15.90
|
13.50
|
13.50
|
14.20
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
2.84
|
180
|
304
|
535
|
396
|
287
|
257
|
Capex / Sales
|
-
|
78.08%
|
438.9%
|
140.09%
|
87.7%
|
84.94%
|
54.84%
|
43.5%
|
Announcement Date
|
01/04/20
|
23/03/21
|
11/02/22
|
14/02/23
|
15/02/24
|
-
|
-
|
-
|
Last Close Price
11.86
NOK Average target price
11.4
NOK Spread / Average Target -3.88% Consensus |
1st Jan change
|
Capi.
|
---|
| +2.60% | 319M | | +13.24% | 33.63B | | +22.71% | 26.18B | | -28.15% | 15.18B | | -2.05% | 6.57B | | +24.77% | 6.16B | | -0.75% | 4.43B | | -17.67% | 3.75B | | -6.53% | 2.92B | | +8.40% | 2.9B |
Renewable IPPs
|