Real-time
Oslo Bors
08:21:57 2024-07-05 am EDT
|
5-day change
|
1st Jan Change
|
13.2
NOK
|
-1.12%
|
|
+2.33%
|
+23.36%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,085
|
2,316
|
1,748
|
1,050
|
776.1
|
972.7
|
-
|
-
|
Enterprise Value (EV)
1 |
4,718
|
3,474
|
2,640
|
2,000
|
1,537
|
1,711
|
1,626
|
1,552
|
P/E ratio
|
-51
x
|
-37.4
x
|
-63.3
x
|
-2.89
x
|
21
x
|
66.3
x
|
10.1
x
|
6.52
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
5.62%
|
7.49%
|
Capitalization / Revenue
|
0.5
x
|
0.36
x
|
0.29
x
|
0.15
x
|
0.12
x
|
0.14
x
|
0.13
x
|
0.13
x
|
EV / Revenue
|
0.76
x
|
0.54
x
|
0.44
x
|
0.28
x
|
0.23
x
|
0.25
x
|
0.22
x
|
0.2
x
|
EV / EBITDA
|
12
x
|
13.2
x
|
7.86
x
|
5.97
x
|
4.63
x
|
4.92
x
|
3.94
x
|
3.23
x
|
EV / FCF
|
128
x
|
12.3
x
|
7.93
x
|
10.6
x
|
-
|
7.34
x
|
5.68
x
|
4.59
x
|
FCF Yield
|
0.78%
|
8.12%
|
12.6%
|
9.4%
|
-
|
13.6%
|
17.6%
|
21.8%
|
Price to Book
|
1.52
x
|
0.85
x
|
0.67
x
|
0.45
x
|
0.32
x
|
0.39
x
|
0.37
x
|
0.36
x
|
Nbr of stocks (in thousands)
|
54,023
|
72,939
|
72,672
|
72,838
|
72,536
|
72,859
|
-
|
-
|
Reference price
2 |
57.10
|
31.75
|
24.05
|
14.42
|
10.70
|
13.35
|
13.35
|
13.35
|
Announcement Date
|
2/12/20
|
2/17/21
|
2/16/22
|
2/21/23
|
2/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,193
|
6,449
|
5,957
|
7,030
|
6,732
|
6,968
|
7,351
|
7,754
|
EBITDA
1 |
392
|
264
|
336
|
335
|
332
|
347.8
|
412.5
|
480.6
|
EBIT
1 |
121
|
-8
|
75
|
112
|
121
|
114
|
217
|
279
|
Operating Margin
|
1.95%
|
-0.12%
|
1.26%
|
1.59%
|
1.8%
|
1.64%
|
2.95%
|
3.6%
|
Earnings before Tax (EBT)
1 |
-163
|
-94
|
-24
|
-313
|
45
|
19.79
|
123.8
|
191.5
|
Net income
1 |
-61
|
-63
|
-26
|
-363
|
38
|
14.7
|
96.6
|
149.3
|
Net margin
|
-0.98%
|
-0.98%
|
-0.44%
|
-5.16%
|
0.56%
|
0.21%
|
1.31%
|
1.93%
|
EPS
2 |
-1.120
|
-0.8500
|
-0.3800
|
-4.990
|
0.5100
|
0.2015
|
1.324
|
2.047
|
Free Cash Flow
1 |
37
|
282
|
333
|
188
|
-
|
233
|
286
|
338
|
FCF margin
|
0.6%
|
4.37%
|
5.59%
|
2.67%
|
-
|
3.34%
|
3.89%
|
4.36%
|
FCF Conversion (EBITDA)
|
9.44%
|
106.82%
|
99.11%
|
56.12%
|
-
|
66.99%
|
69.33%
|
70.32%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
1,585.11%
|
296.06%
|
226.34%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
0.7500
|
1.000
|
Announcement Date
|
2/12/20
|
2/17/21
|
2/16/22
|
2/21/23
|
2/27/24
|
-
|
-
|
-
|
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 |
1,601
|
1,176
|
1,912
|
1,988
|
1,954
|
1,291
|
1,797
|
1,844
|
1,800
|
1,306
|
1,975
|
2,002
|
1,685
|
1,412
|
2,032
|
EBITDA
1 |
97
|
7
|
109
|
138
|
81
|
2
|
118
|
132
|
77
|
4
|
131.7
|
150.5
|
60.67
|
-29
|
145
|
EBIT
1 |
31
|
-47
|
54
|
85
|
20
|
-48
|
64
|
80
|
24
|
-43
|
87
|
105
|
16
|
-80
|
98
|
Operating Margin
|
1.94%
|
-4%
|
2.82%
|
4.28%
|
1.02%
|
-3.72%
|
3.56%
|
4.34%
|
1.33%
|
-3.29%
|
4.41%
|
5.25%
|
0.95%
|
-5.67%
|
4.82%
|
Earnings before Tax (EBT)
1 |
-6
|
-62
|
40
|
61
|
-353
|
-65
|
47
|
56
|
6
|
-117
|
62.66
|
81.46
|
-7.331
|
-
|
-
|
Net income
1 |
-9
|
-48
|
32
|
47
|
-393
|
-42
|
37
|
49
|
-6
|
-92
|
48.88
|
63.54
|
-5.718
|
-
|
-
|
Net margin
|
-0.56%
|
-4.08%
|
1.67%
|
2.36%
|
-20.11%
|
-3.25%
|
2.06%
|
2.66%
|
-0.33%
|
-7.04%
|
2.47%
|
3.17%
|
-0.34%
|
-
|
-
|
EPS
2 |
-0.1200
|
-0.6600
|
0.4300
|
0.6300
|
-5.400
|
-0.5900
|
0.5100
|
0.6600
|
-0.0800
|
-1.270
|
0.6700
|
0.8709
|
-0.0784
|
-1.090
|
0.7900
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.5000
|
-
|
-
|
Announcement Date
|
2/16/22
|
5/11/22
|
8/18/22
|
11/8/22
|
2/21/23
|
5/24/23
|
8/29/23
|
11/24/23
|
2/27/24
|
5/23/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,633
|
1,158
|
892
|
950
|
761
|
738
|
653
|
579
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.166
x
|
4.386
x
|
2.655
x
|
2.836
x
|
2.292
x
|
2.122
x
|
1.583
x
|
1.205
x
|
Free Cash Flow
1 |
37
|
282
|
333
|
188
|
-
|
233
|
286
|
338
|
ROE (net income / shareholders' equity)
|
-3.5%
|
-2.41%
|
0.3%
|
-14.7%
|
1.6%
|
0.6%
|
3.8%
|
5.6%
|
ROA (Net income/ Total Assets)
|
-1.46%
|
-1.12%
|
0.14%
|
-6.74%
|
0.74%
|
0.3%
|
1.9%
|
2.9%
|
Assets
1 |
4,180
|
5,645
|
-18,611
|
5,389
|
5,166
|
4,900
|
5,084
|
5,149
|
Book Value Per Share
2 |
37.60
|
37.40
|
35.90
|
31.70
|
33.30
|
34.30
|
35.70
|
37.00
|
Cash Flow per Share
|
1.410
|
4.260
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
40
|
34
|
25
|
47
|
35
|
31
|
33
|
35
|
Capex / Sales
|
0.65%
|
0.53%
|
0.42%
|
0.67%
|
0.52%
|
0.44%
|
0.45%
|
0.45%
|
Announcement Date
|
2/12/20
|
2/17/21
|
2/16/22
|
2/21/23
|
2/27/24
|
-
|
-
|
-
|
Last Close Price
13.35
NOK Average target price
15
NOK Spread / Average Target +12.36% Consensus |
1st Jan change
|
Capi.
|
---|
| +23.36% | 92.07M | | -7.56% | 63.32B | | +2.87% | 58.84B | | +17.98% | 37.27B | | +12.89% | 31.08B | | +13.57% | 29.35B | | +14.26% | 20.74B | | +17.90% | 20.06B | | +72.26% | 17.44B | | +36.21% | 17.24B |
Other Construction & Engineering
|