Real-time
Oslo Bors
03:22:34 30/04/2024 pm IST
|
5-day change
|
1st Jan Change
|
1.78
NOK
|
-1.11%
|
|
+0.56%
|
+2.01%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
296.1
|
562.2
|
678.6
|
607.1
|
660.1
|
680.9
|
-
|
Enterprise Value (EV)
1 |
296.1
|
562.2
|
678.6
|
607.1
|
660.1
|
680.9
|
680.9
|
P/E ratio
|
7.42
x
|
13
x
|
8.16
x
|
7.3
x
|
6.98
x
|
8.17
x
|
5.69
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
5.56%
|
5.56%
|
Capitalization / Revenue
|
1.22
x
|
2.14
x
|
2.11
x
|
1.7
x
|
1.5
x
|
1.48
x
|
1.31
x
|
EV / Revenue
|
1.22
x
|
2.14
x
|
2.11
x
|
1.7
x
|
1.5
x
|
1.48
x
|
1.31
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.52
x
|
1.04
x
|
1.02
x
|
0.77
x
|
0.7
x
|
0.72
x
|
0.66
x
|
Nbr of stocks (in thousands)
|
3,32,642
|
3,32,642
|
3,32,642
|
3,32,642
|
3,78,262
|
3,78,262
|
-
|
Reference price
2 |
0.8900
|
1.690
|
2.040
|
1.825
|
1.745
|
1.800
|
1.800
|
Announcement Date
|
11/02/20
|
10/02/21
|
10/02/22
|
08/02/23
|
08/02/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
242.1
|
263.1
|
321.1
|
357.6
|
441.1
|
461.2
|
521
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
126.5
|
149.9
|
193.1
|
-
|
275
|
288
|
344
|
Operating Margin
|
52.25%
|
56.98%
|
60.12%
|
-
|
62.34%
|
62.44%
|
66.02%
|
Earnings before Tax (EBT)
1 |
54.97
|
57.01
|
112.2
|
103.3
|
131.2
|
121.3
|
169.3
|
Net income
1 |
41.24
|
42.68
|
83.45
|
82.24
|
100.9
|
83.39
|
119.7
|
Net margin
|
17.03%
|
16.22%
|
25.99%
|
23%
|
22.87%
|
18.08%
|
22.97%
|
EPS
2 |
0.1200
|
0.1300
|
0.2500
|
0.2500
|
0.2500
|
0.2204
|
0.3164
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
0.1000
|
0.1000
|
Announcement Date
|
11/02/20
|
10/02/21
|
10/02/22
|
08/02/23
|
08/02/24
|
-
|
-
|
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 |
86.19
|
89.76
|
85.38
|
-
|
86.23
|
98
|
100.8
|
102.8
|
112.4
|
125.1
|
109
|
112
|
118
|
123
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
53.01
|
57.9
|
45.67
|
-
|
48.22
|
-
|
62.41
|
63.03
|
-
|
79.39
|
66
|
69
|
74
|
79
|
Operating Margin
|
61.51%
|
64.51%
|
53.49%
|
-
|
55.92%
|
-
|
61.94%
|
61.33%
|
-
|
63.47%
|
60.55%
|
61.61%
|
62.71%
|
64.23%
|
Earnings before Tax (EBT)
1 |
32.55
|
34.88
|
25.2
|
-
|
24.56
|
29.88
|
31.56
|
30.1
|
36.77
|
32.8
|
26.22
|
28.31
|
31.42
|
35.36
|
Net income
1 |
24.4
|
25.48
|
20.65
|
17.77
|
18.42
|
25.4
|
23.67
|
23.85
|
28.18
|
25.17
|
17.75
|
19.33
|
21.67
|
24.64
|
Net margin
|
28.32%
|
28.39%
|
24.18%
|
-
|
21.36%
|
25.92%
|
23.49%
|
23.2%
|
25.06%
|
20.12%
|
16.28%
|
17.26%
|
18.37%
|
20.03%
|
EPS
2 |
0.0700
|
0.0800
|
0.0600
|
0.1200
|
0.1700
|
0.0800
|
0.0700
|
0.0500
|
-
|
0.0600
|
0.0469
|
0.0511
|
0.0573
|
0.0651
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
05/11/21
|
10/02/22
|
06/05/22
|
11/08/22
|
03/11/22
|
08/02/23
|
26/04/23
|
10/08/23
|
02/11/23
|
08/02/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
7.84%
|
7.41%
|
14.4%
|
11.3%
|
11.6%
|
9.2%
|
12.1%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
1.710
|
1.630
|
2.000
|
2.360
|
2.510
|
2.510
|
2.720
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/02/20
|
10/02/21
|
10/02/22
|
08/02/23
|
08/02/24
|
-
|
-
|
Average target price
1.9
NOK Spread / Average Target +5.56% Consensus |
1st Jan change
|
Capi.
|
---|
| +2.01% | 61.93M | | +16.61% | 208B | | +4.26% | 74.42B | | +8.64% | 55.3B | | +3.27% | 48.03B | | +25.00% | 45B | | +11.66% | 36.77B | | -16.09% | 35.19B | | -96.60% | 32.25B | | +7.28% | 25.3B |
Commercial Banks
|