Market Closed -
London S.E.
07:50:00 07/06/2024 pm IST
|
5-day change
|
1st Jan Change
|
98.23
NOK
|
+0.12%
|
|
-1.97%
|
-4.27%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,881
|
7,490
|
11,305
|
9,638
|
10,361
|
9,749
|
-
|
-
|
Enterprise Value (EV)
1 |
7,881
|
7,490
|
11,305
|
9,638
|
10,361
|
9,749
|
9,749
|
9,749
|
P/E ratio
|
8.36
x
|
9.46
x
|
11
x
|
11.6
x
|
9.08
x
|
7.46
x
|
8.18
x
|
8.13
x
|
Yield
|
7.01%
|
5.23%
|
6.22%
|
8.54%
|
6.78%
|
8.7%
|
8.08%
|
8.34%
|
Capitalization / Revenue
|
1.91
x
|
1.84
x
|
2.62
x
|
2.37
x
|
1.96
x
|
1.71
x
|
1.71
x
|
1.7
x
|
EV / Revenue
|
1.91
x
|
1.84
x
|
2.62
x
|
2.37
x
|
1.96
x
|
1.71
x
|
1.71
x
|
1.7
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.27
x
|
1.13
x
|
1.71
x
|
1.34
x
|
1.42
x
|
1.22
x
|
1.19
x
|
1.11
x
|
Nbr of stocks (in thousands)
|
1,00,398
|
1,00,398
|
1,00,398
|
1,00,398
|
1,00,398
|
1,00,398
|
-
|
-
|
Reference price
2 |
78.50
|
74.60
|
112.6
|
96.00
|
103.2
|
97.10
|
97.10
|
97.10
|
Announcement Date
|
13/02/20
|
11/02/21
|
10/02/22
|
09/02/23
|
08/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,124
|
4,060
|
4,307
|
4,064
|
5,297
|
5,711
|
5,709
|
5,725
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
2,484
|
2,434
|
2,559
|
2,427
|
3,389
|
3,806
|
3,735
|
3,681
|
Operating Margin
|
60.23%
|
59.95%
|
59.41%
|
59.72%
|
63.98%
|
66.65%
|
65.43%
|
64.29%
|
Earnings before Tax (EBT)
1 |
2,473
|
2,102
|
2,794
|
2,364
|
3,273
|
3,753
|
3,509
|
3,440
|
Net income
1 |
2,062
|
1,742
|
2,283
|
1,824
|
2,521
|
2,818
|
2,576
|
2,587
|
Net margin
|
50%
|
42.91%
|
53.01%
|
44.88%
|
47.59%
|
49.33%
|
45.13%
|
45.19%
|
EPS
2 |
9.390
|
7.890
|
10.24
|
8.250
|
11.36
|
13.01
|
11.88
|
11.95
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
5.500
|
3.900
|
7.000
|
8.200
|
7.000
|
8.450
|
7.842
|
8.100
|
Announcement Date
|
13/02/20
|
11/02/21
|
10/02/22
|
09/02/23
|
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
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
1,298
|
928
|
844
|
972
|
1,320
|
1,267
|
1,198
|
1,220
|
1,612
|
1,440
|
1,440
|
1,436
|
1,434
|
1,441
|
1,466
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
726
|
532
|
448
|
584
|
863
|
846
|
768
|
756
|
1,019
|
952
|
1,000
|
980
|
873.5
|
931
|
955
|
Operating Margin
|
55.93%
|
57.33%
|
53.08%
|
60.08%
|
65.38%
|
66.77%
|
64.11%
|
61.97%
|
63.21%
|
66.11%
|
69.43%
|
68.25%
|
60.91%
|
64.61%
|
65.14%
|
Earnings before Tax (EBT)
1 |
838
|
564
|
431
|
528
|
841
|
903
|
738
|
704
|
928
|
916
|
1,099
|
914.9
|
822.4
|
886.9
|
919.6
|
Net income
1 |
711
|
454
|
345
|
389
|
659
|
721
|
547
|
509
|
752
|
705
|
838.9
|
694
|
627.6
|
663.3
|
692
|
Net margin
|
54.78%
|
48.92%
|
40.88%
|
40.02%
|
49.92%
|
56.91%
|
45.66%
|
41.72%
|
46.65%
|
48.96%
|
58.25%
|
48.33%
|
43.76%
|
46.03%
|
47.21%
|
EPS
2 |
3.080
|
2.020
|
1.560
|
1.730
|
3.010
|
3.240
|
2.410
|
2.270
|
3.380
|
3.140
|
3.837
|
3.169
|
2.861
|
3.061
|
3.193
|
Dividend per Share
2 |
7.000
|
-
|
-
|
3.400
|
4.800
|
-
|
-
|
-
|
7.000
|
-
|
4.300
|
-
|
8.750
|
-
|
-
|
Announcement Date
|
10/02/22
|
06/05/22
|
11/08/22
|
27/10/22
|
09/02/23
|
10/05/23
|
10/08/23
|
26/10/23
|
08/02/24
|
08/05/24
|
-
|
-
|
-
|
-
|
-
|
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)
|
15.9%
|
12.6%
|
15.1%
|
11.9%
|
16.4%
|
16.6%
|
14.9%
|
14.4%
|
ROA (Net income/ Total Assets)
|
1.89%
|
1.52%
|
1.93%
|
1.51%
|
2.01%
|
2.15%
|
1.9%
|
1.75%
|
Assets
1 |
1,09,101
|
1,14,411
|
1,18,239
|
1,20,851
|
1,25,230
|
1,31,048
|
1,35,596
|
1,47,834
|
Book Value Per Share
2 |
61.80
|
65.80
|
65.80
|
71.70
|
72.50
|
79.90
|
81.90
|
87.70
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
13/02/20
|
11/02/21
|
10/02/22
|
09/02/23
|
08/02/24
|
-
|
-
|
-
|
Last Close Price
97.1
NOK Average target price
113
NOK Spread / Average Target +16.37% Consensus |
1st Jan change
|
Capi.
|
---|
| +17.55% | 574B | | +18.15% | 311B | | +15.71% | 254B | | +18.57% | 203B | | +21.72% | 184B | | +27.18% | 172B | | +9.30% | 163B | | +9.22% | 150B | | -7.95% | 143B |
Other Banks
|