Market Closed -
Oslo Bors
10:45:00 2024-05-28 am EDT
|
5-day change
|
1st Jan Change
|
334.3
NOK
|
+0.72%
|
|
+3.50%
|
-7.45%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
98,984
|
93,628
|
113,383
|
109,685
|
92,007
|
84,543
|
-
|
-
|
Enterprise Value (EV)
1 |
133,593
|
118,475
|
148,112
|
142,779
|
130,973
|
121,903
|
119,519
|
119,130
|
P/E ratio
|
18
x
|
16.2
x
|
28.9
x
|
3.81
x
|
179
x
|
17.8
x
|
11.8
x
|
11.3
x
|
Yield
|
4.11%
|
10.7%
|
11.2%
|
15.1%
|
1.38%
|
3.33%
|
4.44%
|
4.64%
|
Capitalization / Revenue
|
0.83
x
|
0.94
x
|
0.78
x
|
0.44
x
|
0.56
x
|
0.54
x
|
0.51
x
|
0.51
x
|
EV / Revenue
|
1.12
x
|
1.19
x
|
1.02
x
|
0.57
x
|
0.79
x
|
0.78
x
|
0.73
x
|
0.71
x
|
EV / EBITDA
|
6.68
x
|
6.44
x
|
5.83
x
|
2.81
x
|
7.2
x
|
5.87
x
|
5.3
x
|
5.11
x
|
EV / FCF
|
16.7
x
|
6.09
x
|
28.1
x
|
9.44
x
|
10.8
x
|
26.4
x
|
17.6
x
|
15.9
x
|
FCF Yield
|
6%
|
16.4%
|
3.56%
|
10.6%
|
9.26%
|
3.78%
|
5.7%
|
6.29%
|
Price to Book
|
1.21
x
|
1.36
x
|
1.81
x
|
1.24
x
|
1.15
x
|
1
x
|
0.97
x
|
0.92
x
|
Nbr of stocks (in thousands)
|
271,041
|
263,001
|
254,792
|
254,726
|
254,726
|
254,726
|
-
|
-
|
Reference price
2 |
365.2
|
356.0
|
445.0
|
430.6
|
361.2
|
331.9
|
331.9
|
331.9
|
Announcement Date
|
2/7/20
|
2/9/21
|
2/8/22
|
2/8/23
|
2/9/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
119,485
|
99,871
|
145,876
|
249,666
|
165,083
|
156,345
|
164,248
|
167,057
|
EBITDA
1 |
19,997
|
18,402
|
25,386
|
50,751
|
18,179
|
20,770
|
22,560
|
23,308
|
EBIT
1 |
10,499
|
12,228
|
18,293
|
39,727
|
3,313
|
9,747
|
12,428
|
13,527
|
Operating Margin
|
8.79%
|
12.24%
|
12.54%
|
15.91%
|
2.01%
|
6.23%
|
7.57%
|
8.1%
|
Earnings before Tax (EBT)
1 |
7,417
|
7,238
|
6,491
|
37,775
|
2,028
|
7,890
|
11,907
|
12,498
|
Net income
1 |
5,565
|
5,884
|
3,968
|
28,827
|
509.7
|
4,396
|
6,975
|
7,186
|
Net margin
|
4.66%
|
5.89%
|
2.72%
|
11.55%
|
0.31%
|
2.81%
|
4.25%
|
4.3%
|
EPS
2 |
20.32
|
21.97
|
15.37
|
113.1
|
2.017
|
18.69
|
28.19
|
29.41
|
Free Cash Flow
1 |
8,018
|
19,462
|
5,276
|
15,123
|
12,133
|
4,612
|
6,810
|
7,493
|
FCF margin
|
6.71%
|
19.49%
|
3.62%
|
6.06%
|
7.35%
|
2.95%
|
4.15%
|
4.49%
|
FCF Conversion (EBITDA)
|
40.1%
|
105.76%
|
20.78%
|
29.8%
|
66.75%
|
22.21%
|
30.19%
|
32.15%
|
FCF Conversion (Net income)
|
144.07%
|
330.74%
|
132.96%
|
52.46%
|
2,380.62%
|
104.91%
|
97.64%
|
104.27%
|
Dividend per Share
2 |
15.00
|
38.00
|
50.00
|
65.00
|
5.000
|
11.05
|
14.72
|
15.42
|
Announcement Date
|
2/7/20
|
2/9/21
|
2/8/22
|
2/8/23
|
2/9/24
|
-
|
-
|
-
|
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 |
44,192
|
54,579
|
64,909
|
66,019
|
56,720
|
44,265
|
39,603
|
42,594
|
38,035
|
36,424
|
39,936
|
40,733
|
40,973
|
-
|
-
|
EBITDA
1 |
6,720
|
12,426
|
14,837
|
10,621
|
11,076
|
5,181
|
2,533
|
4,367
|
6,116
|
4,780
|
5,153
|
5,507
|
6,681
|
7,068
|
6,648
|
EBIT
1 |
5,161
|
10,146
|
12,302
|
8,350
|
8,066
|
2,511
|
-50.22
|
1,136
|
2,761
|
1,989
|
2,572
|
2,445
|
3,887
|
4,086
|
3,667
|
Operating Margin
|
11.68%
|
18.59%
|
18.95%
|
12.65%
|
14.22%
|
5.67%
|
-0.13%
|
2.67%
|
7.26%
|
5.46%
|
6.44%
|
6%
|
9.49%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
325
|
11,364
|
9,264
|
5,655
|
9,893
|
1,713
|
-2,923
|
132.3
|
3,281
|
670.2
|
2,001
|
2,055
|
3,529
|
3,274
|
2,935
|
Net income
1 |
362.3
|
8,715
|
6,679
|
4,265
|
7,983
|
1,106
|
-3,016
|
22.06
|
2,591
|
198.8
|
1,171
|
1,114
|
1,920
|
2,551
|
2,198
|
Net margin
|
0.82%
|
15.97%
|
10.29%
|
6.46%
|
14.07%
|
2.5%
|
-7.61%
|
0.05%
|
6.81%
|
0.55%
|
2.93%
|
2.74%
|
4.69%
|
-
|
-
|
EPS
2 |
1.405
|
34.25
|
26.25
|
16.66
|
31.35
|
4.362
|
-11.86
|
-
|
10.19
|
0.7731
|
4.079
|
4.858
|
8.289
|
9.856
|
8.748
|
Dividend per Share
2 |
50.00
|
-
|
30.99
|
10.58
|
-
|
55.00
|
-
|
-
|
-
|
-
|
-
|
-
|
9.070
|
-
|
-
|
Announcement Date
|
2/8/22
|
4/27/22
|
7/19/22
|
10/20/22
|
2/8/23
|
4/28/23
|
7/19/23
|
10/20/23
|
2/9/24
|
4/26/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
34,609
|
24,846
|
34,729
|
33,094
|
38,967
|
37,359
|
34,976
|
34,587
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.731
x
|
1.35
x
|
1.368
x
|
0.6521
x
|
2.144
x
|
1.799
x
|
1.55
x
|
1.484
x
|
Free Cash Flow
1 |
8,018
|
19,462
|
5,276
|
15,123
|
12,133
|
4,612
|
6,810
|
7,493
|
ROE (net income / shareholders' equity)
|
6.84%
|
8.14%
|
5.89%
|
35.4%
|
0.59%
|
6.13%
|
8.15%
|
7.61%
|
ROA (Net income/ Total Assets)
|
3.59%
|
4.15%
|
2.65%
|
15.8%
|
0.28%
|
2.77%
|
4.03%
|
4.18%
|
Assets
1 |
155,071
|
141,914
|
149,684
|
182,981
|
180,545
|
158,451
|
172,916
|
171,799
|
Book Value Per Share
2 |
303.0
|
262.0
|
246.0
|
348.0
|
313.0
|
331.0
|
343.0
|
359.0
|
Cash Flow per Share
2 |
65.10
|
64.80
|
48.40
|
96.90
|
94.90
|
53.30
|
57.30
|
55.20
|
Capex
1 |
9,904
|
6,267
|
7,149
|
9,559
|
12,028
|
13,837
|
13,443
|
14,083
|
Capex / Sales
|
8.29%
|
6.27%
|
4.9%
|
3.83%
|
7.29%
|
8.85%
|
8.18%
|
8.43%
|
Announcement Date
|
2/7/20
|
2/9/21
|
2/8/22
|
2/8/23
|
2/9/24
|
-
|
-
|
-
|
Last Close Price
331.9
NOK Average target price
354.7
NOK Spread / Average Target +6.88% Consensus |
1st Jan change
|
Capi.
|
---|
| -7.45% | 8.06B | | -0.74% | 14.17B | | -21.85% | 13.76B | | +9.03% | 12.96B | | -12.93% | 9.96B | | -.--% | 7.57B | | -19.19% | 5.56B | | +3.15% | 4.42B | | -30.30% | 2.38B | | +7.64% | 2.19B |
Fertilizer
|