Market Closed -
Oslo Bors
08:15:00 21/06/2024 pm IST
|
5-day change
|
1st Jan Change
|
23.62
NOK
|
-1.99%
|
|
+1.20%
|
-11.20%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,786
|
1,056
|
2,628
|
3,554
|
2,764
|
2,454
|
-
|
-
|
Enterprise Value (EV)
1 |
2,679
|
2,585
|
3,377
|
4,136
|
2,186
|
2,232
|
1,549
|
2,538
|
P/E ratio
|
-22.7
x
|
-1.75
x
|
4.32
x
|
5.31
x
|
-2.96
x
|
4.08
x
|
3.23
x
|
5.08
x
|
Yield
|
-
|
-
|
-
|
11.4%
|
15%
|
-
|
16.7%
|
14.5%
|
Capitalization / Revenue
|
0.61
x
|
0.61
x
|
0.68
x
|
0.53
x
|
0.31
x
|
0.22
x
|
0.29
x
|
0.35
x
|
EV / Revenue
|
0.91
x
|
1.49
x
|
0.87
x
|
0.62
x
|
0.25
x
|
0.2
x
|
0.18
x
|
0.36
x
|
EV / EBITDA
|
1.64
x
|
2.98
x
|
1.3
x
|
0.87
x
|
0.38
x
|
0.32
x
|
0.28
x
|
0.63
x
|
EV / FCF
|
2.15
x
|
-7.11
x
|
-
|
4.55
x
|
1.1
x
|
-8.12
x
|
4.42
x
|
-6.79
x
|
FCF Yield
|
46.5%
|
-14.1%
|
-
|
22%
|
90.7%
|
-12.3%
|
22.6%
|
-14.7%
|
Price to Book
|
1.06
x
|
0.98
x
|
1.54
x
|
1.71
x
|
3.81
x
|
1.83
x
|
1.08
x
|
1.29
x
|
Nbr of stocks (in thousands)
|
1,02,064
|
1,02,503
|
1,03,870
|
1,03,910
|
1,03,910
|
1,03,910
|
-
|
-
|
Reference price
2 |
17.50
|
10.30
|
25.30
|
34.20
|
26.60
|
24.10
|
24.10
|
24.10
|
Announcement Date
|
13/02/20
|
05/02/21
|
11/02/22
|
31/01/23
|
08/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,936
|
1,730
|
3,882
|
6,653
|
8,885
|
10,924
|
8,535
|
7,000
|
EBITDA
1 |
1,636
|
867
|
2,607
|
4,758
|
5,756
|
6,984
|
5,541
|
4,049
|
EBIT
1 |
827.2
|
-1,219
|
2,298
|
3,526
|
1,316
|
4,264
|
3,565
|
2,337
|
Operating Margin
|
28.18%
|
-70.46%
|
59.19%
|
53%
|
14.81%
|
39.04%
|
41.77%
|
33.39%
|
Earnings before Tax (EBT)
1 |
419.4
|
-1,231
|
2,106
|
3,215
|
1,099
|
3,961
|
3,402
|
2,219
|
Net income
1 |
-71.13
|
-602.7
|
603.3
|
669.6
|
-935.4
|
613.1
|
776.3
|
493.3
|
Net margin
|
-2.42%
|
-34.84%
|
15.54%
|
10.07%
|
-10.53%
|
5.61%
|
9.09%
|
7.05%
|
EPS
2 |
-0.7700
|
-5.890
|
5.860
|
6.440
|
-9.000
|
5.903
|
7.470
|
4.748
|
Free Cash Flow
1 |
1,247
|
-363.7
|
-
|
909.6
|
1,983
|
-275
|
350.5
|
-373.7
|
FCF margin
|
42.47%
|
-21.02%
|
-
|
13.67%
|
22.31%
|
-2.52%
|
4.11%
|
-5.34%
|
FCF Conversion (EBITDA)
|
76.19%
|
-
|
-
|
19.12%
|
34.44%
|
-
|
6.33%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
135.85%
|
-
|
-
|
45.15%
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
3.900
|
4.000
|
-
|
4.028
|
3.500
|
Announcement Date
|
13/02/20
|
05/02/21
|
11/02/22
|
31/01/23
|
08/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
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 |
1,725
|
1,516
|
1,332
|
2,143
|
1,664
|
2,954
|
1,707
|
2,105
|
2,118
|
3,422
|
2,475
|
2,423
|
2,623
|
EBITDA
1 |
1,258
|
1,143
|
927.7
|
1,636
|
1,086
|
1,591
|
1,167
|
1,336
|
1,661
|
2,159
|
1,562
|
1,596
|
1,825
|
EBIT
1 |
714.8
|
1,348
|
762.6
|
1,460
|
565
|
1,170
|
505.6
|
435.8
|
-795.2
|
1,223
|
935.3
|
925.2
|
1,026
|
Operating Margin
|
41.45%
|
88.93%
|
57.25%
|
68.1%
|
33.95%
|
39.61%
|
29.62%
|
20.7%
|
-37.55%
|
35.75%
|
37.79%
|
38.19%
|
39.12%
|
Earnings before Tax (EBT)
1 |
653.6
|
1,287
|
531.6
|
737.6
|
658.7
|
1,121
|
391
|
460.2
|
-872.9
|
1,080
|
884.2
|
864.6
|
965.3
|
Net income
1 |
283.2
|
213.3
|
27.78
|
104.5
|
324.1
|
226.1
|
68.87
|
32.39
|
-1,263
|
-49.44
|
200.5
|
194.9
|
217.7
|
Net margin
|
16.42%
|
14.07%
|
2.09%
|
4.87%
|
19.47%
|
7.66%
|
4.03%
|
1.54%
|
-59.62%
|
-1.44%
|
8.1%
|
8.05%
|
8.3%
|
EPS
2 |
2.720
|
2.050
|
0.2700
|
1.000
|
3.120
|
2.180
|
0.6600
|
0.3100
|
-12.15
|
-0.4800
|
2.270
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
1.000
|
1.000
|
1.000
|
-
|
-
|
1.000
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/02/22
|
05/05/22
|
13/07/22
|
26/10/22
|
31/01/23
|
04/05/23
|
13/07/23
|
26/10/23
|
08/02/24
|
25/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
893
|
1,529
|
750
|
583
|
-
|
-
|
-
|
83.3
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
578
|
222
|
905
|
-
|
Leverage (Debt/EBITDA)
|
0.5457
x
|
1.764
x
|
0.2875
x
|
0.1224
x
|
-
|
-
|
-
|
0.0206
x
|
Free Cash Flow
1 |
1,247
|
-364
|
-
|
910
|
1,983
|
-275
|
351
|
-374
|
ROE (net income / shareholders' equity)
|
-4.53%
|
-
|
43.2%
|
35.4%
|
-66.7%
|
51.9%
|
45.7%
|
26%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-5.48%
|
3%
|
3.8%
|
2.3%
|
Assets
1 |
-
|
-
|
-
|
-
|
17,060
|
20,438
|
20,428
|
21,446
|
Book Value Per Share
2 |
16.50
|
10.50
|
16.50
|
20.00
|
6.980
|
13.20
|
22.40
|
18.70
|
Cash Flow per Share
2 |
-
|
-
|
-
|
-
|
49.90
|
40.00
|
29.50
|
21.40
|
Capex
1 |
874
|
1,005
|
673
|
1,089
|
1,957
|
3,905
|
2,746
|
2,284
|
Capex / Sales
|
29.79%
|
58.08%
|
17.33%
|
16.37%
|
22.02%
|
35.74%
|
32.17%
|
32.64%
|
Announcement Date
|
13/02/20
|
05/02/21
|
11/02/22
|
31/01/23
|
08/02/24
|
-
|
-
|
-
|
Last Close Price
24.1
NOK Average target price
37
NOK Spread / Average Target +53.53% Consensus |
1st Jan change
|
Capi.
|
---|
| -11.20% | 24Cr | | +31.50% | 4.09TCr | | +11.72% | 867.77Cr | | -9.76% | 423.62Cr | | +0.86% | 105.61Cr | | +25.46% | 87Cr | | -12.48% | 60Cr | | +108.42% | 19Cr | | -7.45% | 18Cr | | -10.53% | 9.76Cr |
Oil Exploration & Production - Offshore
|