Market Closed -
Oslo Bors
10:45:00 2024-06-10 am EDT
|
5-day change
|
1st Jan Change
|
147.9
NOK
|
-0.71%
|
|
-1.11%
|
+2.74%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,722
|
1,794
|
2,265
|
5,383
|
5,986
|
6,194
|
-
|
-
|
Enterprise Value (EV)
1 |
1,722
|
1,794
|
2,265
|
5,383
|
5,986
|
6,194
|
6,194
|
6,194
|
P/E ratio
|
9.4
x
|
10.1
x
|
12
x
|
10.9
x
|
8.78
x
|
8.08
x
|
8.72
x
|
9.48
x
|
Yield
|
7.27%
|
5.24%
|
5.48%
|
4.63%
|
6.94%
|
8.56%
|
8.56%
|
8.56%
|
Capitalization / Revenue
|
0.73
x
|
0.73
x
|
0.89
x
|
1.9
x
|
1.68
x
|
1.59
x
|
1.65
x
|
1.7
x
|
EV / Revenue
|
0.73
x
|
0.73
x
|
0.89
x
|
1.9
x
|
1.68
x
|
1.59
x
|
1.65
x
|
1.7
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.86
x
|
0.82
x
|
1.07
x
|
0.92
x
|
0.96
x
|
0.93
x
|
0.9
x
|
0.89
x
|
Nbr of stocks (in thousands)
|
15,659
|
15,664
|
15,514
|
41,571
|
41,571
|
41,571
|
-
|
-
|
Reference price
2 |
110.0
|
114.5
|
146.0
|
129.5
|
144.0
|
147.9
|
147.9
|
147.9
|
Announcement Date
|
2/6/20
|
2/11/21
|
2/11/22
|
2/10/23
|
2/9/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,368
|
2,444
|
2,549
|
2,834
|
3,573
|
3,897
|
3,756
|
3,654
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,450
|
1,486
|
1,531
|
1,690
|
2,276
|
2,510
|
2,318
|
2,166
|
Operating Margin
|
61.23%
|
60.8%
|
60.06%
|
59.63%
|
63.7%
|
64.4%
|
61.72%
|
59.29%
|
Earnings before Tax (EBT)
1 |
1,467
|
1,403
|
1,549
|
1,615
|
2,227
|
2,440
|
2,236
|
2,099
|
Net income
1 |
1,125
|
1,094
|
1,223
|
1,283
|
1,773
|
1,933
|
1,793
|
1,651
|
Net margin
|
47.51%
|
44.76%
|
47.98%
|
45.27%
|
49.62%
|
49.59%
|
47.75%
|
45.19%
|
EPS
2 |
11.70
|
11.30
|
12.20
|
11.90
|
16.40
|
18.31
|
16.97
|
15.61
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
8.000
|
6.000
|
8.000
|
6.000
|
10.00
|
12.67
|
12.67
|
12.67
|
Announcement Date
|
2/6/20
|
2/11/21
|
2/11/22
|
2/10/23
|
2/9/24
|
-
|
-
|
-
|
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 |
658
|
682
|
612
|
654
|
677
|
892
|
828
|
867
|
935
|
943
|
956
|
992
|
980.9
|
976.8
|
948
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
409
|
414
|
352
|
361
|
395
|
581
|
525
|
541
|
637
|
573
|
626
|
637.9
|
647.9
|
606.5
|
603
|
Operating Margin
|
62.16%
|
60.7%
|
57.52%
|
55.2%
|
58.35%
|
65.13%
|
63.41%
|
62.4%
|
68.13%
|
60.76%
|
65.48%
|
64.3%
|
66.05%
|
62.09%
|
63.61%
|
Earnings before Tax (EBT)
1 |
407
|
412
|
355
|
351
|
344
|
566
|
529
|
550
|
605
|
543
|
620
|
613.1
|
619.4
|
581.9
|
556
|
Net income
1 |
315
|
328
|
276
|
273
|
267
|
468
|
462
|
426
|
457
|
426
|
573
|
461.9
|
466.6
|
437
|
525
|
Net margin
|
47.87%
|
48.09%
|
45.1%
|
41.74%
|
39.44%
|
52.47%
|
55.8%
|
49.13%
|
48.88%
|
45.17%
|
59.94%
|
46.57%
|
47.56%
|
44.74%
|
55.38%
|
EPS
2 |
3.200
|
3.200
|
2.600
|
2.400
|
2.500
|
4.500
|
4.300
|
3.900
|
4.300
|
3.900
|
5.300
|
4.374
|
4.417
|
4.133
|
4.860
|
Dividend per Share
2 |
-
|
8.000
|
-
|
-
|
-
|
6.000
|
-
|
-
|
-
|
10.00
|
-
|
12.00
|
-
|
-
|
-
|
Announcement Date
|
10/28/21
|
2/11/22
|
5/5/22
|
8/12/22
|
10/27/22
|
2/10/23
|
5/5/23
|
8/15/23
|
10/26/23
|
2/9/24
|
5/7/24
|
-
|
-
|
-
|
-
|
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)
|
9.5%
|
8.4%
|
9%
|
8.7%
|
11.3%
|
11.2%
|
10%
|
9.28%
|
ROA (Net income/ Total Assets)
|
0.9%
|
0.81%
|
0.85%
|
0.85%
|
1.13%
|
1.2%
|
1.1%
|
1.05%
|
Assets
1 |
125,306
|
135,816
|
143,158
|
150,764
|
157,418
|
161,064
|
163,042
|
157,257
|
Book Value Per Share
2 |
129.0
|
140.0
|
136.0
|
141.0
|
150.0
|
160.0
|
164.0
|
167.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/6/20
|
2/11/21
|
2/11/22
|
2/10/23
|
2/9/24
|
-
|
-
|
-
|
Average target price
167.3
NOK Spread / Average Target +12.30% Consensus |
1st Jan change
|
Capi.
|
---|
| +2.74% | 579M | | +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
|