Market Closed -
Oslo Bors
08:15:00 17/07/2024 pm IST
|
5-day change
|
1st Jan Change
|
298
NOK
|
-0.67%
|
|
0.00%
|
-1.97%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,600
|
3,725
|
5,165
|
5,071
|
4,758
|
4,664
|
-
|
-
|
Enterprise Value (EV)
1 |
3,600
|
3,725
|
5,165
|
5,071
|
4,758
|
4,664
|
4,664
|
4,664
|
P/E ratio
|
8.7
x
|
10.5
x
|
11.9
x
|
12.8
x
|
10.6
x
|
8.57
x
|
8.51
x
|
8.93
x
|
Yield
|
5.78%
|
4.79%
|
4.91%
|
-
|
-
|
6.54%
|
6.54%
|
6.38%
|
Capitalization / Revenue
|
4.05
x
|
4.48
x
|
5.61
x
|
5.34
x
|
4.48
x
|
3.94
x
|
3.83
x
|
3.82
x
|
EV / Revenue
|
4.05
x
|
4.48
x
|
5.61
x
|
5.34
x
|
4.48
x
|
3.94
x
|
3.83
x
|
3.82
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.98
x
|
0.97
x
|
1.27
x
|
-
|
1.07
x
|
0.96
x
|
0.91
x
|
0.88
x
|
Nbr of stocks (in thousands)
|
15,650
|
15,650
|
15,650
|
15,650
|
15,650
|
15,650
|
-
|
-
|
Reference price
2 |
230.0
|
238.0
|
330.0
|
324.0
|
304.0
|
298.0
|
298.0
|
298.0
|
Announcement Date
|
11/02/20
|
11/02/21
|
11/02/22
|
14/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
889.5
|
832
|
921
|
949
|
1,063
|
1,183
|
1,217
|
1,221
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
526.1
|
483
|
552
|
554
|
626
|
693.1
|
712.6
|
701.8
|
Operating Margin
|
59.15%
|
58.05%
|
59.93%
|
58.38%
|
58.89%
|
58.61%
|
58.54%
|
57.46%
|
Earnings before Tax (EBT)
1 |
517.4
|
455
|
558
|
535
|
612
|
734.4
|
730
|
694.4
|
Net income
1 |
425.3
|
367
|
446
|
421
|
461
|
559.2
|
563
|
536.5
|
Net margin
|
47.81%
|
44.11%
|
48.43%
|
44.36%
|
43.37%
|
47.29%
|
46.25%
|
43.93%
|
EPS
2 |
26.45
|
22.77
|
27.72
|
25.32
|
28.67
|
34.77
|
35.00
|
33.36
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
13.30
|
11.40
|
16.20
|
-
|
-
|
19.50
|
19.50
|
19.00
|
Announcement Date
|
11/02/20
|
11/02/21
|
11/02/22
|
14/02/23
|
14/02/24
|
-
|
-
|
-
|
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 |
231
|
209
|
222
|
225
|
276
|
263
|
263
|
270
|
284
|
318
|
297.6
|
291.6
|
294
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
138
|
124
|
126
|
129
|
169
|
150
|
146
|
179
|
151
|
193
|
174.6
|
176.6
|
167.4
|
-
|
-
|
Operating Margin
|
59.74%
|
59.33%
|
56.76%
|
57.33%
|
61.23%
|
57.03%
|
55.51%
|
66.3%
|
53.17%
|
60.69%
|
58.67%
|
60.58%
|
56.93%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
137
|
128
|
128
|
116
|
162
|
153
|
148
|
176
|
134
|
193
|
206.4
|
171.9
|
163.2
|
161
|
164.1
|
Net income
1 |
111
|
98
|
99
|
86
|
138
|
120
|
107
|
136
|
99
|
145
|
157.2
|
131.9
|
125.2
|
126.8
|
127
|
Net margin
|
48.05%
|
46.89%
|
44.59%
|
38.22%
|
50%
|
45.63%
|
40.68%
|
50.37%
|
34.86%
|
45.6%
|
52.82%
|
45.25%
|
42.57%
|
-
|
-
|
EPS
2 |
6.920
|
6.120
|
6.120
|
5.030
|
9.610
|
7.450
|
6.620
|
8.470
|
6.150
|
9.010
|
9.781
|
8.207
|
7.786
|
7.885
|
7.897
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/02/22
|
11/05/22
|
15/08/22
|
31/10/22
|
14/02/23
|
10/05/23
|
11/08/23
|
01/11/23
|
14/02/24
|
06/05/24
|
-
|
-
|
-
|
-
|
-
|
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)
|
11.6%
|
9.5%
|
11%
|
-
|
10.4%
|
11%
|
10.7%
|
10.1%
|
ROA (Net income/ Total Assets)
|
1.74%
|
1.4%
|
1.62%
|
-
|
1.54%
|
1.9%
|
1.8%
|
1.6%
|
Assets
1 |
24,423
|
26,147
|
27,611
|
-
|
29,955
|
29,434
|
31,276
|
33,529
|
Book Value Per Share
2 |
235.0
|
245.0
|
260.0
|
-
|
283.0
|
311.0
|
326.0
|
340.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/02/20
|
11/02/21
|
11/02/22
|
14/02/23
|
14/02/24
|
-
|
-
|
-
|
Average target price
330
NOK Spread / Average Target +10.74% Consensus |
1st Jan change
|
Capi.
|
---|
| -1.97% | 433M | | +27.50% | 608B | | +30.62% | 343B | | +14.14% | 267B | | +23.75% | 205B | | +15.44% | 179B | | +17.42% | 178B | | +4.91% | 157B | | +14.42% | 156B | | +19.15% | 149B |
Other Banks
|