Market Closed -
Oslo Bors
08:15:00 16/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
3.5
NOK
|
-2.78%
|
|
-0.28%
|
+27.74%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
286.5
|
152
|
163.5
|
497.6
|
-
|
-
|
Enterprise Value (EV)
1 |
306.2
|
571.1
|
995.9
|
1,449
|
1,712
|
2,966
|
P/E ratio
|
-11.1
x
|
-6.7
x
|
-1.53
x
|
-7.27
x
|
15.6
x
|
14.9
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
-
|
-
|
27,251
x
|
2.53
x
|
1.04
x
|
0.98
x
|
EV / Revenue
|
-
|
-
|
1,65,983
x
|
7.37
x
|
3.57
x
|
5.87
x
|
EV / EBITDA
|
-31.5
x
|
-26.3
x
|
-20.5
x
|
31.4
x
|
8.57
x
|
13.6
x
|
EV / FCF
|
-0.76
x
|
-1.33
x
|
-1.75
x
|
-7.71
x
|
-2.41
x
|
-2.82
x
|
FCF Yield
|
-132%
|
-75.2%
|
-57.3%
|
-13%
|
-41.5%
|
-35.5%
|
Price to Book
|
0.73
x
|
0.39
x
|
0.38
x
|
1.04
x
|
1.01
x
|
0.94
x
|
Nbr of stocks (in thousands)
|
39,788
|
39,788
|
59,673
|
1,42,173
|
-
|
-
|
Reference price
2 |
7.200
|
3.820
|
2.740
|
3.500
|
3.500
|
3.500
|
Announcement Date
|
30/03/22
|
24/02/23
|
23/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
-
|
-
|
0.006
|
196.6
|
479.6
|
505.3
|
EBITDA
1 |
-11.14
|
-9.713
|
-21.74
|
-48.5
|
46.08
|
199.8
|
217.9
|
EBIT
1 |
-11.14
|
-9.825
|
-25.48
|
-63.76
|
16.56
|
159.1
|
175.2
|
Operating Margin
|
-
|
-
|
-
|
-10,62,750%
|
8.43%
|
33.17%
|
34.68%
|
Earnings before Tax (EBT)
1 |
-10.67
|
-25.02
|
-28.72
|
-90.71
|
-62.92
|
102.1
|
90.34
|
Net income
1 |
-10.67
|
-25.02
|
-22.56
|
-93.34
|
-66.01
|
79.17
|
69.28
|
Net margin
|
-
|
-
|
-
|
-15,55,750%
|
-33.58%
|
16.51%
|
13.71%
|
EPS
2 |
-0.8500
|
-0.6500
|
-0.5700
|
-1.790
|
-0.4812
|
0.2238
|
0.2347
|
Free Cash Flow
1 |
-
|
-403.9
|
-429.3
|
-570.6
|
-188
|
-710
|
-1,052
|
FCF margin
|
-
|
-
|
-
|
-95,09,666.67%
|
-95.64%
|
-148.05%
|
-208.09%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20/04/21
|
30/03/22
|
24/02/23
|
23/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.006
|
-
|
-
|
-
|
-
|
-
|
95.64
|
100.9
|
-
|
EBITDA
1 |
-2.13
|
-2.13
|
-
|
-5.44
|
-5.44
|
-5.43
|
-
|
-
|
-5.852
|
-10.42
|
-8.04
|
-24.18
|
-18.92
|
-2.561
|
32.64
|
34.92
|
-
|
EBIT
1 |
-2.14
|
-2.14
|
-4.279
|
-5.54
|
-5.54
|
-7.2
|
-
|
-14.41
|
-8.956
|
-13.55
|
-11
|
-30.26
|
-25
|
-10
|
24.64
|
26.92
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-1,49,266.67%
|
-
|
-
|
-
|
-
|
-
|
25.76%
|
26.68%
|
-
|
Earnings before Tax (EBT)
1 |
-2.79
|
-2.79
|
-
|
-5.53
|
-5.53
|
-8.83
|
-
|
-
|
-9.673
|
-13.69
|
-14.38
|
-52.96
|
-48.56
|
-27.77
|
5.583
|
7.831
|
21.15
|
Net income
1 |
-2.79
|
-2.79
|
-
|
-5.53
|
-5.53
|
-5.75
|
-
|
-
|
-1.962
|
-24.2
|
-22.35
|
-44.83
|
-48.56
|
-27.77
|
4.299
|
6.03
|
16.29
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-32,700%
|
-
|
-
|
-
|
-
|
-
|
4.49%
|
5.97%
|
-
|
EPS
|
-0.0700
|
-0.0700
|
-
|
-0.1400
|
-0.1400
|
-0.1500
|
-
|
-
|
-0.5700
|
-0.4900
|
-0.3800
|
-0.7500
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
30/03/22
|
30/03/22
|
30/03/22
|
31/08/22
|
31/08/22
|
24/02/23
|
24/02/23
|
24/02/23
|
11/05/23
|
18/08/23
|
10/11/23
|
23/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
19.7
|
419
|
832
|
951
|
1,215
|
2,468
|
Net Cash position
1 |
27
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-2.03
x
|
-19.28
x
|
-17.16
x
|
20.65
x
|
6.08
x
|
11.33
x
|
Free Cash Flow
1 |
-
|
-404
|
-429
|
-571
|
-188
|
-710
|
-1,052
|
ROE (net income / shareholders' equity)
|
-
|
-
|
-
|
-
|
-
|
8.89%
|
6.53%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
2.260
|
9.810
|
9.800
|
7.140
|
3.360
|
3.480
|
3.710
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
376
|
398
|
541
|
165
|
969
|
1,217
|
Capex / Sales
|
-
|
-
|
-
|
90,14,416.67%
|
83.69%
|
201.95%
|
240.75%
|
Announcement Date
|
20/04/21
|
30/03/22
|
24/02/23
|
23/02/24
|
-
|
-
|
-
|
Average target price
4
NOK Spread / Average Target +14.29% Consensus |
1st Jan change
|
Capi.
|
---|
| +27.74% | 4.78Cr | | 0.00% | 108.19Cr | | +12.45% | 77Cr | | -.--% | 49Cr | | +32.31% | 42Cr | | -14.71% | 41Cr | | -15.86% | 37Cr | | -8.43% | 36Cr | | +16.13% | 35Cr | | +19.23% | 35Cr |
Aquaculture
|