|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Capitalization1 |
5 849 | 7 789 | 10 389 | 8 695 | 8 695 | - |
| Entreprise Value (EV)1 |
6 483 | 8 209 | 10 422 | 10 285 | 10 392 | 10 276 |
| P/E ratio |
25,8x | 11,2x | 8,02x | 24,3x | 15,8x | 12,6x |
| Yield |
3,83% | 3,32% | 4,14% | 1,67% | 2,83% | 4,09% |
| Capitalization / Revenue |
1,18x | 1,53x | 1,86x | 1,61x | 1,37x | 1,25x |
| EV / Revenue |
1,31x | 1,62x | 1,87x | 1,90x | 1,64x | 1,48x |
| EV / EBITDA |
9,13x | 11,2x | 16,6x | 22,7x | 12,2x | 9,63x |
| Price to Book |
3,26x | 3,45x | 3,17x | 2,68x | 2,41x | 2,21x |
| Nbr of stocks (in thousands) |
43 490 | 43 514 | 43 431 | 42 919 | 42 919 | - |
| Reference price (NOK) |
134 | 179 | 239 | 203 | 203 | 203 |
| Last update |
02/13/2018 | 02/12/2019 | 02/11/2020 | 01/13/2021 | 01/13/2021 | 01/13/2021 |
|
1 NOK in Million Estimates
|
|
| Income Statement Evolution | |
|
|
|
| Annual Income Statement Data |
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Net sales1 |
4 938 | 5 081 | 5 587 | 5 404 | 6 335 | 6 960 |
| EBITDA1 |
710 | 731 | 630 | 454 | 853 | 1 067 |
| Operating profit (EBIT)1 |
628 | 642 | 543 | 368 | 729 | 932 |
| Operating Margin |
12,7% | 12,6% | 9,72% | 6,80% | 11,5% | 13,4% |
| Pre-Tax Profit (EBT)1 |
323 | 870 | 475 | 449 | 740 | 948 |
| Net income1 |
229 | 705 | 1 307 | 363 | 557 | 701 |
| Net margin |
4,63% | 13,9% | 23,4% | 6,72% | 8,80% | 10,1% |
| EPS2 |
5,22 | 16,0 | 29,8 | 8,33 | 12,8 | 16,0 |
| Dividend per Share2 |
5,15 | 5,94 | 9,90 | 3,39 | 5,73 | 8,29 |
| Last update |
02/13/2018 | 02/12/2019 | 02/11/2020 | 01/13/2021 | 01/13/2021 | 01/13/2021 |
|
1 NOK in Million 2 NOK Estimates
|
|
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Net Debt1 |
633 | 420 | 33,1 | 1 590 | 1 696 | 1 580 |
| Net Cash position1 |
- | - | - | - | - | - |
| Leverage (Debt / EBITDA) |
0,89x | 0,57x | 0,05x | 3,50x | 1,99x | 1,48x |
| Free Cash Flow1 |
-41,0 | 394 | -403 | -1 125 | -302 | 163 |
| ROE (Net Profit / Equities) |
19,8% | 34,5% | 46,7% | 10,5% | 16,0% | 18,2% |
| Shareholders' equity1 |
1 157 | 2 046 | 2 795 | 3 449 | 3 490 | 3 846 |
| ROA (Net Profit / Asset) |
9,99% | 17,8% | 9,70% | 6,95% | 8,30% | 9,21% |
| Assets1 |
2 288 | 3 973 | 13 476 | 5 219 | 6 720 | 7 611 |
| Book Value Per Share2 |
41,3 | 51,8 | 75,4 | 75,6 | 84,2 | 91,6 |
| Cash Flow per Share2 |
3,89 | 18,3 | 4,13 | 10,4 | 13,4 | 16,8 |
| Capex1 |
211 | 413 | 584 | 1 491 | 411 | 240 |
| Capex / Sales |
4,28% | 8,13% | 10,5% | 27,6% | 6,49% | 3,44% |
| Last update |
02/13/2018 | 02/12/2019 | 02/11/2020 | 01/13/2021 | 01/13/2021 | 01/13/2021 |
|
1 NOK in Million 2 NOK Estimates
|
|
|
|
|
|
Financial data source
© 2021 S&P Global Market Intelligence
|
|
Capitalization (NOK) 8 695 347 461 Capitalization (USD) 1 017 257 884 Net sales (NOK) 5 586 670 000 Net sales (USD) 652 958 816 Sales / Employee (NOK) 31 923 829 Sales / Employee (USD) 3 731 193 Free-Float capitalization (NOK) 3 039 152 904 Free-Float capitalization (USD) 355 546 718 Avg. Exchange 20 sessions (NOK) 6 666 806 Avg. Exchange 20 sessions (USD) 779 203 Average Daily Capital Traded 0,08%
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Evolution Valeur d'Entreprise / EBITDA
|
Canada
Deutschland
España
France
Italia
Schweiz (DE)
United Kingdom
Report
