Market Closed -
Oslo Bors
08:15:00 10/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
135
NOK
|
+2.27%
|
|
+1.50%
|
-6.90%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,592
|
4,582
|
4,644
|
4,489
|
4,180
|
-
|
-
|
Enterprise Value (EV)
1 |
3,592
|
4,955
|
5,303
|
4,489
|
4,782
|
4,428
|
4,180
|
P/E ratio
|
-163
x
|
188
x
|
11.3
x
|
44.1
x
|
21.5
x
|
8.98
x
|
7.62
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
-
|
4.99
x
|
2.51
x
|
2.32
x
|
3.13
x
|
1.95
x
|
1.7
x
|
EV / Revenue
|
-
|
5.39
x
|
2.87
x
|
2.32
x
|
3.58
x
|
2.07
x
|
1.7
x
|
EV / EBITDA
|
-
|
38.1
x
|
10.4
x
|
13
x
|
10.7
x
|
5.48
x
|
4.09
x
|
EV / FCF
|
-
|
-38.4
x
|
-90.2
x
|
-
|
14.1
x
|
127
x
|
10.5
x
|
FCF Yield
|
-
|
-2.61%
|
-1.11%
|
-
|
7.07%
|
0.79%
|
9.48%
|
Price to Book
|
-
|
4.26
x
|
2.74
x
|
-
|
2.11
x
|
1.68
x
|
-
|
Nbr of stocks (in thousands)
|
30,962
|
30,962
|
30,962
|
30,962
|
30,962
|
-
|
-
|
Reference price
2 |
116.0
|
148.0
|
150.0
|
145.0
|
135.0
|
135.0
|
135.0
|
Announcement Date
|
23/04/21
|
17/02/22
|
28/04/23
|
19/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
919
|
1,848
|
1,937
|
1,337
|
2,139
|
2,461
|
EBITDA
1 |
-
|
130.1
|
511.3
|
345
|
447.1
|
807.7
|
1,021
|
EBIT
1 |
-
|
74
|
423.9
|
238.3
|
300.7
|
667.5
|
875.1
|
Operating Margin
|
-
|
8.05%
|
22.94%
|
12.3%
|
22.49%
|
31.21%
|
35.56%
|
Earnings before Tax (EBT)
1 |
-
|
25.58
|
490.3
|
119.8
|
243.1
|
582.1
|
687.7
|
Net income
1 |
-19.58
|
23.29
|
409.4
|
100.7
|
194.4
|
465.7
|
624.3
|
Net margin
|
-
|
2.53%
|
22.16%
|
5.2%
|
14.54%
|
21.77%
|
25.37%
|
EPS
2 |
-0.7121
|
0.7870
|
13.25
|
3.290
|
6.280
|
15.04
|
17.72
|
Free Cash Flow
1 |
-
|
-129.2
|
-58.79
|
-
|
338
|
34.97
|
396.3
|
FCF margin
|
-
|
-14.06%
|
-3.18%
|
-
|
25.28%
|
1.64%
|
16.11%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
75.61%
|
4.33%
|
38.82%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
173.84%
|
7.51%
|
63.48%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
23/04/21
|
17/02/22
|
28/04/23
|
19/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 S1
|
2025 S2
|
2026 S1
|
---|
Net sales
1 |
364.6
|
267.4
|
357
|
348.1
|
338.2
|
696.9
|
350.8
|
606.3
|
1,003
|
794.4
|
31.01
|
824.8
|
500
|
602.6
|
1,096
|
293.1
|
276.8
|
524.5
|
379.6
|
383.1
|
757.7
|
1,002
|
1,049
|
1,107
|
EBITDA
1 |
-
|
13.91
|
14.58
|
143.8
|
143.8
|
255.6
|
-
|
-
|
201.3
|
-
|
-
|
226.3
|
-
|
-
|
-
|
100.4
|
132
|
209.8
|
94.6
|
119.1
|
233.1
|
454.6
|
338
|
512.9
|
EBIT
1 |
-
|
1.545
|
37
|
-
|
44.18
|
-
|
39.22
|
109.4
|
153.7
|
211.8
|
-35.45
|
176.4
|
35.2
|
23.7
|
58.41
|
64.23
|
95.77
|
128.2
|
58.39
|
81.75
|
139.9
|
361.3
|
233.1
|
396.3
|
Operating Margin
|
-
|
0.58%
|
10.36%
|
-
|
13.06%
|
-
|
11.18%
|
18.05%
|
15.33%
|
26.66%
|
-114.33%
|
21.38%
|
7.04%
|
3.93%
|
5.33%
|
21.91%
|
34.6%
|
24.44%
|
15.38%
|
21.34%
|
18.46%
|
36.05%
|
22.22%
|
35.79%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
123.1
|
123.1
|
246.6
|
-
|
-
|
191.2
|
-
|
-
|
163.2
|
-
|
-
|
-46.58
|
-
|
-
|
104.9
|
-
|
-
|
128.2
|
349.7
|
221.5
|
396.3
|
Net income
1 |
23.83
|
0.2898
|
-
|
98.04
|
98.04
|
196.2
|
-
|
-
|
171.4
|
-
|
-
|
129.5
|
-
|
-
|
-31.42
|
40.88
|
65.4
|
81.59
|
35.04
|
52.56
|
104.9
|
279.7
|
186.5
|
314.7
|
Net margin
|
6.54%
|
0.11%
|
-
|
28.16%
|
28.99%
|
28.16%
|
-
|
-
|
17.1%
|
-
|
-
|
15.7%
|
-
|
-
|
-2.87%
|
13.94%
|
23.63%
|
15.56%
|
9.23%
|
13.72%
|
13.85%
|
27.91%
|
17.78%
|
28.42%
|
EPS
|
-
|
-
|
-
|
3.187
|
3.187
|
6.342
|
-
|
-
|
5.511
|
-
|
-
|
4.148
|
-
|
-
|
-0.9401
|
-
|
-
|
2.564
|
-
|
-
|
3.264
|
8.975
|
5.828
|
10.14
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
03/09/21
|
25/08/22
|
17/02/22
|
25/08/22
|
25/08/22
|
25/08/22
|
10/11/22
|
28/04/23
|
28/04/23
|
10/05/23
|
24/08/23
|
24/08/23
|
09/11/23
|
19/04/24
|
19/04/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
373
|
659
|
-
|
602
|
248
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
2.864
x
|
1.289
x
|
-
|
1.347
x
|
0.3075
x
|
-
|
Free Cash Flow
1 |
-
|
-129
|
-58.8
|
-
|
338
|
35
|
396
|
ROE (net income / shareholders' equity)
|
-
|
2.06%
|
27.5%
|
-
|
10.3%
|
20.5%
|
19.5%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
6.6%
|
14.9%
|
15.4%
|
Assets
1 |
-
|
-
|
-
|
-
|
2,946
|
3,125
|
4,054
|
Book Value Per Share
2 |
-
|
34.70
|
54.80
|
-
|
63.90
|
80.50
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
127
|
195
|
-
|
175
|
163
|
117
|
Capex / Sales
|
-
|
13.79%
|
10.58%
|
-
|
13.08%
|
7.63%
|
4.74%
|
Announcement Date
|
23/04/21
|
17/02/22
|
28/04/23
|
19/04/24
|
-
|
-
|
-
|
Average target price
172.5
NOK Spread / Average Target +27.78% Consensus |
1st Jan change
|
Capi.
|
---|
| -6.90% | 385M | | +17.11% | 3.4B | | 0.00% | 1.07B | | +8.78% | 768M | | -.--% | 484M | | -14.71% | 410M | | +27.75% | 403M | | -4.21% | 394M | | +16.13% | 352M | | +18.46% | 348M |
Aquaculture
|