Market Closed -
Oslo Bors
10:45:00 2024-06-10 am EDT
|
5-day change
|
1st Jan Change
|
148.2
NOK
|
-0.84%
|
|
-2.79%
|
+4.54%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
13,010
|
12,620
|
19,279
|
16,472
|
20,394
|
21,547
|
-
|
-
|
Enterprise Value (EV)
1 |
13,010
|
12,620
|
19,279
|
16,472
|
20,394
|
21,547
|
21,547
|
21,547
|
P/E ratio
|
8.25
x
|
11
x
|
11.2
x
|
9.94
x
|
8.4
x
|
8.34
x
|
9.2
x
|
9.41
x
|
Yield
|
6.49%
|
4.1%
|
5.03%
|
5.1%
|
8.46%
|
7.83%
|
7.25%
|
7.13%
|
Capitalization / Revenue
|
2.11
x
|
2.01
x
|
2.9
x
|
3.06
x
|
3.04
x
|
2.64
x
|
2.68
x
|
2.64
x
|
EV / Revenue
|
2.11
x
|
2.01
x
|
2.9
x
|
3.06
x
|
3.04
x
|
2.64
x
|
2.68
x
|
2.64
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
|
1.18
x
|
1.13
x
|
1.09
x
|
Nbr of stocks (in thousands)
|
129,836
|
129,304
|
129,391
|
129,290
|
143,820
|
144,130
|
-
|
-
|
Reference price
2 |
100.2
|
97.60
|
149.0
|
127.4
|
141.8
|
148.2
|
148.2
|
148.2
|
Announcement Date
|
2/5/20
|
2/5/21
|
2/10/22
|
2/8/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,178
|
6,281
|
6,655
|
5,380
|
6,716
|
8,169
|
8,045
|
8,174
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
3,380
|
3,329
|
3,662
|
2,937
|
4,498
|
4,892
|
4,610
|
4,613
|
Operating Margin
|
54.71%
|
53%
|
55.03%
|
54.59%
|
66.97%
|
59.88%
|
57.3%
|
56.43%
|
Earnings before Tax (EBT)
1 |
3,081
|
2,378
|
3,501
|
3,324
|
4,484
|
5,042
|
4,575
|
4,604
|
Net income
1 |
2,563
|
1,793
|
2,692
|
2,785
|
3,688
|
3,833
|
3,472
|
3,405
|
Net margin
|
41.49%
|
28.55%
|
40.45%
|
51.77%
|
54.91%
|
46.92%
|
43.16%
|
41.65%
|
EPS
2 |
12.14
|
8.870
|
13.31
|
12.82
|
16.88
|
17.78
|
16.11
|
15.75
|
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
|
11.60
|
10.74
|
10.57
|
Announcement Date
|
2/5/20
|
2/5/21
|
2/10/22
|
2/8/23
|
2/8/24
|
-
|
-
|
-
|
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 |
1,395
|
1,395
|
1,546
|
1,499
|
1,435
|
1,576
|
1,757
|
1,772
|
1,811
|
1,878
|
2,067
|
2,023
|
2,014
|
2,141
|
2,194
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
848
|
868
|
788
|
810
|
789
|
847
|
1,074
|
1,032
|
1,517
|
1,377
|
1,278
|
1,221
|
1,119
|
1,289
|
1,364
|
Operating Margin
|
60.79%
|
62.22%
|
50.97%
|
54.04%
|
54.98%
|
53.74%
|
61.13%
|
58.24%
|
83.77%
|
73.32%
|
61.84%
|
60.35%
|
55.56%
|
60.21%
|
62.17%
|
Earnings before Tax (EBT)
1 |
816
|
868
|
880
|
788
|
932
|
946
|
1,045
|
996
|
1,496
|
1,353
|
1,424
|
1,216
|
1,111
|
1,155
|
1,204
|
Net income
1 |
565
|
646
|
646
|
585
|
768
|
778
|
923
|
705
|
1,247
|
1,011
|
1,060
|
897.4
|
815.4
|
848.7
|
889.3
|
Net margin
|
40.5%
|
46.31%
|
41.79%
|
39.03%
|
53.52%
|
49.37%
|
52.53%
|
39.79%
|
68.86%
|
53.83%
|
51.28%
|
44.35%
|
40.49%
|
39.64%
|
40.53%
|
EPS
2 |
3.200
|
3.200
|
3.200
|
2.890
|
3.530
|
3.510
|
4.210
|
3.280
|
5.620
|
4.680
|
4.915
|
4.161
|
3.782
|
3.934
|
4.119
|
Dividend per Share
2 |
7.500
|
-
|
-
|
-
|
6.500
|
-
|
-
|
-
|
12.00
|
-
|
-
|
-
|
12.50
|
-
|
-
|
Announcement Date
|
2/10/22
|
5/6/22
|
8/11/22
|
10/29/22
|
2/8/23
|
5/9/23
|
8/10/23
|
11/2/23
|
2/8/24
|
5/8/24
|
-
|
-
|
-
|
-
|
-
|
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%
|
13.8%
|
12.3%
|
12%
|
ROA (Net income/ Total Assets)
|
1.57%
|
1.01%
|
1.39%
|
1.32%
|
1.62%
|
1.65%
|
1.4%
|
1.4%
|
Assets
1 |
163,686
|
177,279
|
193,377
|
211,145
|
228,020
|
232,301
|
248,035
|
243,210
|
Book Value Per Share
2 |
90.80
|
94.70
|
103.0
|
110.0
|
120.0
|
126.0
|
132.0
|
136.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/5/20
|
2/5/21
|
2/10/22
|
2/8/23
|
2/8/24
|
-
|
-
|
-
|
Last Close Price
149.5
NOK Average target price
164.2
NOK Spread / Average Target +9.87% Consensus |
1st Jan change
|
Capi.
|
---|
| +4.54% | 2.01B | | +17.35% | 574B | | +17.82% | 311B | | +15.71% | 254B | | +17.70% | 203B | | +21.72% | 184B | | +27.18% | 172B | | +9.14% | 163B | | +9.11% | 150B | | -8.66% | 143B |
Other Banks
|