Real-time
Oslo Bors
05:30:15 20/06/2024 pm IST
|
5-day change
|
1st Jan Change
|
59.7
NOK
|
+0.17%
|
|
+0.51%
|
+10.76%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,696
|
2,745
|
4,156
|
3,345
|
4,139
|
4,576
|
-
|
-
|
Enterprise Value (EV)
1 |
2,696
|
2,745
|
4,156
|
3,345
|
4,139
|
4,576
|
4,576
|
4,576
|
P/E ratio
|
6.93
x
|
6.56
x
|
8.39
x
|
6.21
x
|
7.3
x
|
7.11
x
|
6.93
x
|
6.55
x
|
Yield
|
7.25%
|
3.82%
|
5.88%
|
8.07%
|
7.24%
|
7.97%
|
8.81%
|
9.23%
|
Capitalization / Revenue
|
3.89
x
|
3.64
x
|
4.89
x
|
3.47
x
|
3.7
x
|
3.67
x
|
3.6
x
|
3.47
x
|
EV / Revenue
|
3.89
x
|
3.64
x
|
4.89
x
|
3.47
x
|
3.7
x
|
3.67
x
|
3.6
x
|
3.47
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.88
x
|
0.82
x
|
1.15
x
|
0.85
x
|
0.91
x
|
0.93
x
|
0.88
x
|
0.83
x
|
Nbr of stocks (in thousands)
|
69,852
|
69,852
|
69,852
|
69,915
|
76,782
|
76,782
|
-
|
-
|
Reference price
2 |
38.60
|
39.30
|
59.50
|
47.85
|
53.90
|
59.60
|
59.60
|
59.60
|
Announcement Date
|
23/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
692.3
|
754.5
|
850.7
|
965.3
|
1,119
|
1,246
|
1,273
|
1,318
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
554.3
|
610
|
688.3
|
778.8
|
915.9
|
1,023
|
1,036
|
1,072
|
Operating Margin
|
80.06%
|
80.85%
|
80.91%
|
80.68%
|
81.82%
|
82.12%
|
81.43%
|
81.38%
|
Earnings before Tax (EBT)
1 |
524.5
|
565.1
|
668.2
|
733.8
|
794.2
|
884.6
|
908.7
|
960.4
|
Net income
1 |
397.6
|
428.4
|
504.5
|
555.5
|
605.5
|
643.4
|
660.2
|
699
|
Net margin
|
57.44%
|
56.77%
|
59.3%
|
57.55%
|
54.09%
|
51.65%
|
51.87%
|
53.04%
|
EPS
2 |
5.570
|
5.990
|
7.090
|
7.710
|
7.380
|
8.380
|
8.598
|
9.104
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
2.800
|
1.500
|
3.500
|
3.860
|
3.900
|
4.750
|
5.250
|
5.500
|
Announcement Date
|
23/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
217.6
|
215.7
|
231.2
|
244.2
|
274.2
|
259.5
|
266.1
|
284.3
|
309.4
|
302.2
|
309.6
|
316.2
|
317.8
|
316
|
323
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
177.5
|
170.4
|
185.6
|
197.5
|
225.3
|
209
|
214.7
|
233.9
|
258.3
|
246.6
|
253.5
|
261
|
262.5
|
256
|
262
|
Operating Margin
|
81.57%
|
79%
|
80.27%
|
80.89%
|
82.16%
|
80.54%
|
80.67%
|
82.27%
|
83.48%
|
81.6%
|
81.89%
|
82.55%
|
82.6%
|
81.01%
|
81.11%
|
Earnings before Tax (EBT)
1 |
166.4
|
154.9
|
175.9
|
176.5
|
226.5
|
172.7
|
201.8
|
203.6
|
216.2
|
231.3
|
214.4
|
220.7
|
223.6
|
220.9
|
224.7
|
Net income
1 |
126
|
116.9
|
133
|
133.5
|
172.1
|
130.9
|
154.4
|
155.2
|
165
|
176.1
|
155.4
|
160.2
|
162.4
|
160.5
|
163.3
|
Net margin
|
57.9%
|
54.2%
|
57.53%
|
54.67%
|
62.78%
|
50.43%
|
58.02%
|
54.59%
|
53.32%
|
58.27%
|
50.21%
|
50.67%
|
51.08%
|
50.81%
|
50.55%
|
EPS
2 |
1.770
|
1.640
|
1.840
|
1.850
|
2.390
|
1.790
|
2.030
|
1.890
|
2.010
|
2.150
|
2.024
|
2.086
|
2.114
|
2.089
|
2.127
|
Dividend per Share
2 |
3.500
|
-
|
-
|
-
|
3.860
|
-
|
-
|
-
|
3.900
|
-
|
-
|
-
|
5.000
|
-
|
-
|
Announcement Date
|
27/01/22
|
27/04/22
|
20/07/22
|
20/10/22
|
26/01/23
|
25/04/23
|
18/07/23
|
25/10/23
|
25/01/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
14.3%
|
13%
|
14%
|
14.6%
|
13.8%
|
13.6%
|
13.1%
|
13.1%
|
ROA (Net income/ Total Assets)
|
2.4%
|
2.32%
|
2.56%
|
2.49%
|
2.52%
|
2.4%
|
2.4%
|
2.4%
|
Assets
1 |
16,559
|
18,494
|
19,707
|
22,296
|
24,071
|
26,810
|
27,508
|
29,125
|
Book Value Per Share
2 |
43.80
|
47.80
|
51.90
|
56.10
|
59.30
|
63.80
|
67.60
|
71.50
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
23/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Last Close Price
59.6
NOK Average target price
68
NOK Spread / Average Target +14.09% Consensus |
1st Jan change
|
Capi.
|
---|
| +10.76% | 43Cr | | +18.77% | 31TCr | | +19.90% | 25TCr | | +24.52% | 19TCr | | +30.54% | 17TCr | | +9.10% | 16TCr | | -2.33% | 15TCr | | +5.79% | 15TCr | | +14.27% | 14TCr | | +22.75% | 12TCr |
Other Banks
|