Market Closed -
Oslo Bors
10:45:00 2024-07-12 am EDT
|
5-day change
|
1st Jan Change
|
65
NOK
|
0.00%
|
|
+3.17%
|
+12.07%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,454
|
3,460
|
3,204
|
2,073
|
2,113
|
2,363
|
-
|
-
|
Enterprise Value (EV)
1 |
3,085
|
4,113
|
4,138
|
3,061
|
3,222
|
3,320
|
3,274
|
3,181
|
P/E ratio
|
168
x
|
39.9
x
|
259
x
|
-14.3
x
|
-95.1
x
|
41
x
|
18.4
x
|
13
x
|
Yield
|
2.36%
|
0.95%
|
1.13%
|
-
|
-
|
0.38%
|
2.52%
|
3.58%
|
Capitalization / Revenue
|
0.8
x
|
1.08
x
|
1.03
x
|
0.61
x
|
0.62
x
|
0.67
x
|
0.59
x
|
0.54
x
|
EV / Revenue
|
1
x
|
1.29
x
|
1.33
x
|
0.91
x
|
0.94
x
|
0.94
x
|
0.82
x
|
0.73
x
|
EV / EBITDA
|
11.3
x
|
12.2
x
|
16.4
x
|
19.4
x
|
12.2
x
|
9.46
x
|
7.25
x
|
6.12
x
|
EV / FCF
|
39.6
x
|
-
|
-
|
-
|
-199
x
|
-39.1
x
|
25.7
x
|
13.6
x
|
FCF Yield
|
2.52%
|
-
|
-
|
-
|
-0.5%
|
-2.56%
|
3.89%
|
7.34%
|
Price to Book
|
2.5
x
|
3.43
x
|
2.3
x
|
1.81
x
|
1.84
x
|
1.97
x
|
1.82
x
|
1.74
x
|
Nbr of stocks (in thousands)
|
33,156
|
32,956
|
36,325
|
36,373
|
36,437
|
36,357
|
-
|
-
|
Reference price
2 |
74.00
|
105.0
|
88.20
|
57.00
|
58.00
|
65.00
|
65.00
|
65.00
|
Announcement Date
|
2/14/20
|
3/12/21
|
2/11/22
|
2/10/23
|
2/16/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,077
|
3,190
|
3,120
|
3,376
|
3,431
|
3,545
|
4,016
|
4,376
|
EBITDA
1 |
271.9
|
337
|
252.5
|
158
|
263.4
|
351.1
|
451.6
|
519.6
|
EBIT
1 |
62.28
|
147.2
|
69.8
|
-56
|
67.6
|
152.1
|
248.3
|
312.3
|
Operating Margin
|
2.02%
|
4.62%
|
2.24%
|
-1.66%
|
1.97%
|
4.29%
|
6.18%
|
7.14%
|
Earnings before Tax (EBT)
1 |
13.48
|
114.3
|
2.549
|
-152
|
-29.31
|
77.44
|
167.6
|
236.5
|
Net income
1 |
14.63
|
86.7
|
11.48
|
-145
|
-22.14
|
58.04
|
129.4
|
182.8
|
Net margin
|
0.48%
|
2.72%
|
0.37%
|
-4.3%
|
-0.65%
|
1.64%
|
3.22%
|
4.18%
|
EPS
2 |
0.4400
|
2.630
|
0.3400
|
-3.990
|
-0.6100
|
1.587
|
3.541
|
4.995
|
Free Cash Flow
1 |
77.86
|
-
|
-
|
-
|
-16.19
|
-85
|
127.5
|
233.5
|
FCF margin
|
2.53%
|
-
|
-
|
-
|
-0.47%
|
-2.4%
|
3.17%
|
5.34%
|
FCF Conversion (EBITDA)
|
28.64%
|
-
|
-
|
-
|
-
|
-
|
28.23%
|
44.94%
|
FCF Conversion (Net income)
|
532.07%
|
-
|
-
|
-
|
-
|
-
|
98.5%
|
127.74%
|
Dividend per Share
2 |
1.750
|
1.000
|
1.000
|
-
|
-
|
0.2500
|
1.639
|
2.326
|
Announcement Date
|
2/14/20
|
3/12/21
|
2/11/22
|
2/10/23
|
2/16/24
|
-
|
-
|
-
|
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 |
831
|
849
|
907.2
|
840
|
779
|
873.6
|
940.3
|
817.5
|
799.5
|
784.4
|
957.7
|
930.1
|
856.2
|
898
|
1,131
|
EBITDA
1 |
60.68
|
102
|
105
|
25
|
27
|
58.76
|
85.94
|
78
|
40.71
|
67.45
|
93.51
|
107.4
|
95.37
|
94
|
118
|
EBIT
1 |
18.84
|
59
|
61
|
-59
|
-14
|
10.69
|
37.98
|
28.76
|
-9.828
|
20.18
|
43.09
|
56.83
|
44.7
|
43
|
67
|
Operating Margin
|
2.27%
|
6.95%
|
6.72%
|
-7.02%
|
-1.8%
|
1.22%
|
4.04%
|
3.52%
|
-1.23%
|
2.57%
|
4.5%
|
6.11%
|
5.22%
|
4.79%
|
5.92%
|
Earnings before Tax (EBT)
1 |
-0.028
|
47
|
-54.21
|
-108
|
-37
|
-1.191
|
28.4
|
-3.359
|
-53.17
|
9.749
|
22.62
|
34.26
|
23.31
|
29.47
|
43.02
|
Net income
1 |
5.831
|
40
|
-41.14
|
-93
|
-51
|
0.405
|
20.33
|
-2.97
|
-39.9
|
4.775
|
17.34
|
26.43
|
17.97
|
23.08
|
33.29
|
Net margin
|
0.7%
|
4.71%
|
-4.54%
|
-11.07%
|
-6.55%
|
0.05%
|
2.16%
|
-0.36%
|
-4.99%
|
0.61%
|
1.81%
|
2.84%
|
2.1%
|
2.57%
|
2.94%
|
EPS
2 |
0.1600
|
1.100
|
-1.130
|
-2.550
|
-1.410
|
0.0100
|
0.5600
|
-0.0800
|
-1.100
|
0.1300
|
0.4749
|
0.7227
|
0.4915
|
0.6248
|
0.9078
|
Dividend per Share
2 |
1.000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.2500
|
-
|
0.5000
|
-
|
Announcement Date
|
2/11/22
|
5/13/22
|
8/12/22
|
11/4/22
|
2/10/23
|
5/12/23
|
8/11/23
|
11/10/23
|
2/16/24
|
5/3/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
632
|
653
|
934
|
988
|
1,109
|
956
|
910
|
817
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.323
x
|
1.937
x
|
3.701
x
|
6.253
x
|
4.21
x
|
2.724
x
|
2.016
x
|
1.573
x
|
Free Cash Flow
1 |
77.9
|
-
|
-
|
-
|
-16.2
|
-85
|
128
|
234
|
ROE (net income / shareholders' equity)
|
1.43%
|
8.64%
|
0.98%
|
-11.9%
|
-1.93%
|
5.03%
|
10.4%
|
13.7%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-0.61%
|
1.8%
|
3.1%
|
3.8%
|
Assets
1 |
-
|
-
|
-
|
-
|
3,614
|
3,224
|
4,176
|
4,810
|
Book Value Per Share
2 |
29.60
|
30.60
|
38.40
|
31.50
|
31.50
|
33.00
|
35.70
|
37.30
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
142
|
112
|
80.3
|
168
|
175
|
185
|
186
|
181
|
Capex / Sales
|
4.61%
|
3.52%
|
2.57%
|
4.97%
|
5.11%
|
5.22%
|
4.63%
|
4.14%
|
Announcement Date
|
2/14/20
|
3/12/21
|
2/11/22
|
2/10/23
|
2/16/24
|
-
|
-
|
-
|
Average target price
65.67
NOK Spread / Average Target +1.03% Consensus |
1st Jan change
|
Capi.
|
---|
| +12.07% | 220M | | +2.54% | 3.02B | | 0.00% | 1.08B | | -13.54% | 618M | | -.--% | 510M | | +28.85% | 383M | | +13.51% | 371M | | -18.62% | 341M | | +7.91% | 331M | | +4.28% | 305M |
Aquaculture
|