Market Closed -
Oslo Bors
10:45:00 2024-05-31 am EDT
|
5-day change
|
1st Jan Change
|
130.9
NOK
|
+0.72%
|
|
+1.50%
|
+19.69%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,816
|
7,770
|
10,743
|
9,900
|
11,992
|
14,362
|
-
|
-
|
Enterprise Value (EV)
1 |
3,816
|
7,770
|
10,743
|
9,900
|
11,992
|
14,362
|
14,362
|
14,362
|
P/E ratio
|
8.5
x
|
9.85
x
|
10.9
x
|
8.98
x
|
8.57
x
|
8.74
x
|
8.95
x
|
9.1
x
|
Yield
|
4.42%
|
5.52%
|
4.49%
|
5.95%
|
6.86%
|
6.59%
|
6.76%
|
6.75%
|
Capitalization / Revenue
|
0.92
x
|
1.92
x
|
2.35
x
|
1.89
x
|
1.91
x
|
1.99
x
|
2.02
x
|
2.04
x
|
EV / Revenue
|
0.92
x
|
1.92
x
|
2.35
x
|
1.89
x
|
1.91
x
|
1.99
x
|
2.02
x
|
2.04
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.08
x
|
1.14
x
|
1.46
x
|
1.22
x
|
1.36
x
|
1.5
x
|
1.38
x
|
1.33
x
|
Nbr of stocks (in thousands)
|
60,188
|
107,319
|
107,220
|
107,138
|
109,613
|
109,686
|
-
|
-
|
Reference price
2 |
63.40
|
72.40
|
100.2
|
92.40
|
109.4
|
130.9
|
130.9
|
130.9
|
Announcement Date
|
1/30/20
|
2/10/21
|
2/2/22
|
2/2/23
|
2/1/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,169
|
4,046
|
4,563
|
5,244
|
6,285
|
7,208
|
7,108
|
7,053
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
2,646
|
2,598
|
3,024
|
3,556
|
4,513
|
5,316
|
5,250
|
5,192
|
Operating Margin
|
63.47%
|
64.21%
|
66.27%
|
67.81%
|
71.81%
|
73.74%
|
73.87%
|
73.62%
|
Earnings before Tax (EBT)
1 |
2,594
|
2,392
|
3,055
|
3,504
|
4,418
|
5,105
|
5,016
|
4,971
|
Net income
1 |
2,064
|
2,033
|
2,513
|
2,817
|
3,545
|
3,991
|
3,806
|
3,627
|
Net margin
|
49.51%
|
50.25%
|
55.07%
|
53.72%
|
56.4%
|
55.36%
|
53.55%
|
51.43%
|
EPS
2 |
7.460
|
7.350
|
9.160
|
10.29
|
12.76
|
14.98
|
14.63
|
14.39
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
2.800
|
4.000
|
4.500
|
5.500
|
7.500
|
8.630
|
8.855
|
8.843
|
Announcement Date
|
1/30/20
|
2/10/21
|
2/2/22
|
2/2/23
|
2/1/24
|
-
|
-
|
-
|
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 |
1,290
|
1,259
|
1,159
|
1,495
|
1,331
|
1,427
|
1,506
|
1,614
|
1,739
|
1,742
|
1,809
|
1,812
|
1,796
|
1,762
|
1,811
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
880
|
855
|
739
|
1,084
|
878
|
977
|
1,058
|
1,178
|
1,300
|
1,299
|
1,328
|
1,345
|
1,320
|
1,292
|
1,317
|
Operating Margin
|
68.22%
|
67.91%
|
63.76%
|
72.51%
|
65.97%
|
68.47%
|
70.25%
|
72.99%
|
74.76%
|
74.57%
|
73.38%
|
74.22%
|
73.48%
|
73.33%
|
72.72%
|
Earnings before Tax (EBT)
1 |
883
|
849
|
720
|
1,095
|
840
|
944
|
1,030
|
1,157
|
1,287
|
1,256
|
1,290
|
1,309
|
1,280
|
1,182
|
1,187
|
Net income
1 |
716
|
756
|
567
|
846
|
649
|
870
|
787
|
886
|
1,001
|
1,224
|
937.3
|
930.2
|
878.5
|
1,090
|
884.9
|
Net margin
|
55.5%
|
60.05%
|
48.92%
|
56.59%
|
48.76%
|
60.97%
|
52.26%
|
54.89%
|
57.56%
|
70.26%
|
51.81%
|
51.33%
|
48.92%
|
61.88%
|
48.86%
|
EPS
2 |
2.620
|
2.770
|
2.070
|
3.110
|
2.340
|
3.140
|
2.840
|
3.180
|
3.600
|
4.400
|
3.526
|
3.581
|
3.493
|
3.976
|
3.214
|
Dividend per Share
2 |
4.500
|
-
|
-
|
-
|
5.500
|
-
|
-
|
-
|
7.500
|
-
|
4.750
|
-
|
8.780
|
-
|
-
|
Announcement Date
|
2/2/22
|
5/5/22
|
8/10/22
|
10/26/22
|
2/2/23
|
5/4/23
|
8/9/23
|
10/25/23
|
2/1/24
|
4/29/24
|
-
|
-
|
-
|
-
|
-
|
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)
|
13.5%
|
12.3%
|
14%
|
14.6%
|
16.5%
|
18%
|
16.3%
|
15%
|
ROA (Net income/ Total Assets)
|
1.07%
|
0.97%
|
1.1%
|
1.13%
|
1.24%
|
1.33%
|
1.19%
|
1.1%
|
Assets
1 |
193,277
|
209,221
|
227,937
|
249,182
|
285,154
|
300,047
|
319,685
|
328,818
|
Book Value Per Share
2 |
58.60
|
63.50
|
68.60
|
75.90
|
80.70
|
87.20
|
95.10
|
98.50
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/30/20
|
2/10/21
|
2/2/22
|
2/2/23
|
2/1/24
|
-
|
-
|
-
|
Last Close Price
130.9
NOK Average target price
139.2
NOK Spread / Average Target +6.31% Consensus |
1st Jan change
|
Capi.
|
---|
| +19.69% | 1.37B | | +19.12% | 582B | | +18.87% | 313B | | +15.71% | 251B | | +21.74% | 209B | | +19.14% | 180B | | +24.16% | 169B | | +9.58% | 164B | | +11.18% | 154B | | -10.40% | 140B |
Other Banks
|