Market Closed -
London S.E.
09:29:40 21/05/2018 pm IST
|
5-day change
|
1st Jan Change
|
111
NOK
|
+0.91%
|
|
+3.74%
|
-1.77%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
258
|
260.2
|
1,196
|
1,133
|
1,133
|
1,123
|
-
|
-
|
Enterprise Value (EV)
1 |
258
|
260.2
|
1,196
|
1,133
|
1,133
|
1,123
|
1,123
|
1,123
|
P/E ratio
|
6.95
x
|
12.5
x
|
22.1
x
|
9.06
x
|
10.2
x
|
7.28
x
|
7.6
x
|
8.34
x
|
Yield
|
7.39%
|
5.6%
|
3.79%
|
-
|
5.6%
|
8.87%
|
8.87%
|
7.26%
|
Capitalization / Revenue
|
0.63
x
|
0.66
x
|
2.08
x
|
1.61
x
|
1.34
x
|
1.23
x
|
1.22
x
|
1.21
x
|
EV / Revenue
|
0.63
x
|
0.66
x
|
2.08
x
|
1.61
x
|
1.34
x
|
1.23
x
|
1.22
x
|
1.21
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.83
x
|
0.83
x
|
1
x
|
-
|
0.86
x
|
0.78
x
|
0.75
x
|
0.73
x
|
Nbr of stocks (in thousands)
|
2,243
|
2,243
|
9,062
|
9,062
|
9,062
|
9,062
|
-
|
-
|
Reference price
2 |
115.0
|
116.0
|
132.0
|
125.0
|
125.0
|
124.0
|
124.0
|
124.0
|
Announcement Date
|
13/02/20
|
15/02/21
|
10/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
411.6
|
395.9
|
575
|
704
|
847
|
912.9
|
920.8
|
926.9
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
154.9
|
144
|
153
|
323
|
422
|
479.1
|
476.2
|
471.1
|
Operating Margin
|
37.63%
|
36.38%
|
26.61%
|
45.88%
|
49.82%
|
52.48%
|
51.72%
|
50.83%
|
Earnings before Tax (EBT)
1 |
263.4
|
175.1
|
175
|
390
|
409
|
511.6
|
509.1
|
483.6
|
Net income
1 |
229.8
|
144.8
|
146
|
331
|
314
|
415.3
|
406.6
|
382
|
Net margin
|
55.82%
|
36.57%
|
25.39%
|
47.02%
|
37.07%
|
45.49%
|
44.16%
|
41.21%
|
EPS
2 |
16.55
|
9.310
|
5.970
|
13.79
|
12.31
|
17.02
|
16.32
|
14.86
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
8.500
|
6.500
|
5.000
|
-
|
7.000
|
11.00
|
11.00
|
9.000
|
Announcement Date
|
13/02/20
|
15/02/21
|
10/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
156
|
163
|
162
|
169
|
195
|
204
|
205
|
215
|
219
|
229.3
|
223.3
|
233.2
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
20
|
46
|
66
|
76
|
97
|
96
|
100
|
112
|
108
|
119.5
|
115.8
|
119.8
|
Operating Margin
|
12.82%
|
28.22%
|
40.74%
|
44.97%
|
49.74%
|
47.06%
|
48.78%
|
52.09%
|
49.32%
|
52.12%
|
51.86%
|
51.37%
|
Earnings before Tax (EBT)
1 |
31
|
35
|
102
|
87
|
132
|
82
|
99
|
110
|
111
|
155.2
|
108.7
|
119.8
|
Net income
1 |
24
|
30
|
88
|
70
|
123
|
64
|
77
|
79
|
86
|
131.8
|
85.5
|
95
|
Net margin
|
15.38%
|
18.4%
|
54.32%
|
41.42%
|
63.08%
|
31.37%
|
37.56%
|
36.74%
|
39.27%
|
57.48%
|
38.29%
|
40.74%
|
EPS
2 |
1.690
|
1.940
|
3.740
|
3.080
|
5.060
|
2.450
|
3.030
|
3.100
|
3.410
|
5.400
|
3.500
|
3.890
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7.000
|
-
|
-
|
-
|
Announcement Date
|
10/11/21
|
10/02/22
|
10/05/22
|
16/08/22
|
15/02/23
|
15/05/23
|
14/08/23
|
27/10/23
|
14/02/24
|
-
|
-
|
-
|
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)
|
11.4%
|
6.5%
|
5.2%
|
-
|
8.6%
|
10.9%
|
10.5%
|
10.1%
|
ROA (Net income/ Total Assets)
|
1.51%
|
0.87%
|
0.68%
|
-
|
1.15%
|
1.5%
|
1.4%
|
1.3%
|
Assets
1 |
15,215
|
16,665
|
21,487
|
-
|
27,333
|
27,687
|
29,043
|
29,385
|
Book Value Per Share
2 |
138.0
|
139.0
|
132.0
|
-
|
145.0
|
160.0
|
165.0
|
169.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
13/02/20
|
15/02/21
|
10/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
Average target price
131
NOK Spread / Average Target +5.66% Consensus |
1st Jan change
|
Capi.
|
---|
| +20.39% | 588B | | +20.02% | 316B | | +23.04% | 268B | | +21.13% | 208B | | +15.27% | 175B | | +27.52% | 175B | | +6.00% | 158B | | -3.58% | 150B | | +10.60% | 154B |
Other Banks
|