Market Closed -
Oslo Bors
08:15:00 26/04/2024 pm IST
|
5-day change
|
1st Jan Change
|
142
NOK
|
+0.06%
|
|
+1.10%
|
+0.14%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
13,010
|
12,620
|
19,279
|
16,472
|
20,394
|
20,476
|
-
|
-
|
Enterprise Value (EV)
1 |
13,010
|
12,620
|
19,279
|
16,472
|
20,394
|
20,476
|
20,476
|
20,476
|
P/E ratio
|
8.25
x
|
11
x
|
11.2
x
|
9.94
x
|
8.4
x
|
8.19
x
|
8.75
x
|
9.12
x
|
Yield
|
6.49%
|
4.1%
|
5.03%
|
5.1%
|
8.46%
|
8.88%
|
7.55%
|
7.42%
|
Capitalization / Revenue
|
2.11
x
|
2.01
x
|
2.9
x
|
3.06
x
|
3.04
x
|
2.55
x
|
2.57
x
|
2.56
x
|
EV / Revenue
|
2.11
x
|
2.01
x
|
2.9
x
|
3.06
x
|
3.04
x
|
2.55
x
|
2.57
x
|
2.56
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.1
x
|
1.03
x
|
1.44
x
|
1.16
x
|
1.18
x
|
1.12
x
|
1.08
x
|
1.05
x
|
Nbr of stocks (in thousands)
|
1,29,836
|
1,29,304
|
1,29,391
|
1,29,290
|
1,43,820
|
1,44,200
|
-
|
-
|
Reference price
2 |
100.2
|
97.60
|
149.0
|
127.4
|
141.8
|
142.0
|
142.0
|
142.0
|
Announcement Date
|
05/02/20
|
05/02/21
|
10/02/22
|
08/02/23
|
08/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,178
|
6,281
|
6,655
|
5,380
|
6,716
|
8,019
|
7,963
|
7,998
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
3,380
|
3,329
|
3,662
|
2,937
|
4,498
|
4,756
|
4,568
|
4,479
|
Operating Margin
|
54.71%
|
53%
|
55.03%
|
54.59%
|
66.97%
|
59.31%
|
57.37%
|
56%
|
Earnings before Tax (EBT)
1 |
3,081
|
2,378
|
3,501
|
3,324
|
4,484
|
4,869
|
4,543
|
4,466
|
Net income
1 |
2,563
|
1,793
|
2,692
|
2,785
|
3,688
|
3,742
|
3,498
|
3,366
|
Net margin
|
41.49%
|
28.55%
|
40.45%
|
51.77%
|
54.91%
|
46.66%
|
43.92%
|
42.09%
|
EPS
2 |
12.14
|
8.870
|
13.31
|
12.82
|
16.88
|
17.35
|
16.22
|
15.57
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
6.500
|
4.000
|
7.500
|
6.500
|
12.00
|
12.61
|
10.72
|
10.53
|
Announcement Date
|
05/02/20
|
05/02/21
|
10/02/22
|
08/02/23
|
08/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
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
|
---|
Net sales
1 |
1,578
|
1,395
|
1,395
|
1,546
|
1,499
|
1,435
|
1,576
|
1,757
|
1,772
|
1,811
|
1,974
|
2,036
|
2,009
|
2,000
|
2,102
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
880
|
848
|
868
|
788
|
810
|
789
|
847
|
1,074
|
1,032
|
1,517
|
1,151
|
1,229
|
1,192
|
1,078
|
1,256
|
Operating Margin
|
55.77%
|
60.79%
|
62.22%
|
50.97%
|
54.04%
|
54.98%
|
53.74%
|
61.13%
|
58.24%
|
83.77%
|
58.31%
|
60.38%
|
59.33%
|
53.89%
|
59.75%
|
Earnings before Tax (EBT)
1 |
849
|
816
|
868
|
880
|
788
|
932
|
946
|
1,045
|
996
|
1,496
|
1,157
|
1,397
|
1,214
|
1,104
|
1,141
|
Net income
1 |
650
|
565
|
646
|
646
|
585
|
768
|
778
|
923
|
705
|
1,247
|
864.2
|
1,056
|
913.7
|
827.8
|
859
|
Net margin
|
41.19%
|
40.5%
|
46.31%
|
41.79%
|
39.03%
|
53.52%
|
49.37%
|
52.53%
|
39.79%
|
68.86%
|
43.77%
|
51.88%
|
45.49%
|
41.38%
|
40.86%
|
EPS
2 |
3.220
|
3.200
|
3.200
|
3.200
|
2.890
|
3.530
|
3.510
|
4.210
|
3.280
|
5.620
|
4.006
|
4.900
|
4.238
|
3.836
|
3.978
|
Dividend per Share
2 |
-
|
7.500
|
-
|
-
|
-
|
6.500
|
-
|
-
|
-
|
12.00
|
-
|
-
|
-
|
12.50
|
-
|
Announcement Date
|
28/10/21
|
10/02/22
|
06/05/22
|
11/08/22
|
29/10/22
|
08/02/23
|
09/05/23
|
10/08/23
|
02/11/23
|
08/02/24
|
-
|
-
|
-
|
-
|
-
|
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)
|
13.7%
|
10%
|
13.5%
|
12.3%
|
14.4%
|
13.5%
|
12.4%
|
11.9%
|
ROA (Net income/ Total Assets)
|
1.57%
|
1.01%
|
1.39%
|
1.32%
|
1.62%
|
1.55%
|
1.4%
|
1.35%
|
Assets
1 |
1,63,686
|
1,77,279
|
1,93,377
|
2,11,145
|
2,28,020
|
2,41,402
|
2,49,847
|
2,49,334
|
Book Value Per Share
2 |
90.80
|
94.70
|
103.0
|
110.0
|
120.0
|
127.0
|
131.0
|
135.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
05/02/20
|
05/02/21
|
10/02/22
|
08/02/23
|
08/02/24
|
-
|
-
|
-
|
Average target price
159
NOK Spread / Average Target +11.97% Consensus |
1st Jan change
|
Capi.
|
---|
| +0.14% | 1.85B | | +13.75% | 556B | | +12.36% | 298B | | +8.64% | 247B | | +21.72% | 210B | | +16.11% | 170B | | +6.88% | 162B | | +4.42% | 153B | | +0.10% | 139B | | -11.67% | 138B |
Other Banks
|