|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
Capitalization1 |
262 587 | 241 997 | 223 998 | 201 431 | 201 431 | - |
Entreprise Value (EV)1 |
309 455 | 281 482 | 307 098 | 312 261 | 306 871 | 302 351 |
P/E ratio |
22,0x | 16,9x | 26,7x | 15,1x | 14,2x | 13,1x |
Yield |
4,60% | 5,01% | 5,53% | 6,15% | 6,40% | 6,65% |
Capitalization / Revenue |
2,10x | 2,19x | 1,97x | 1,63x | 1,63x | 1,60x |
EV / Revenue |
2,48x | 2,55x | 2,70x | 2,52x | 2,48x | 2,40x |
EV / EBITDA |
6,32x | 6,21x | 6,77x | 5,63x | 5,45x | 5,19x |
Price to Book |
4,59x | 5,00x | 5,85x | 6,46x | 6,29x | 6,30x |
Nbr of stocks (in thousands) |
1 492 820 | 1 444 760 | 1 422 663 | 1 379 663 | 1 379 663 | - |
Reference price (NOK) |
176 | 168 | 157 | 146 | 146 | 146 |
Last update |
01/31/2018 | 01/30/2019 | 01/29/2020 | 01/26/2021 | 01/26/2021 | 01/26/2021 |
1 NOK in Million Estimates
|
|
Income Statement Evolution | |
|
|
Annual Income Statement Data |
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
Net sales1 |
124 756 | 110 396 | 113 935 | 123 711 | 123 690 | 125 995 |
EBITDA1 |
48 992 | 45 319 | 45 358 | 55 439 | 56 293 | 58 247 |
Operating profit (EBIT)1 |
27 735 | 21 955 | 25 707 | 27 615 | 29 332 | 31 043 |
Operating Margin |
22,2% | 19,9% | 22,6% | 22,3% | 23,7% | 24,6% |
Pre-Tax Profit (EBT)1 |
21 959 | 18 715 | 21 906 | 23 127 | 25 329 | 27 491 |
Net income1 |
11 983 | 14 626 | 8 489 | 13 791 | 14 285 | 15 610 |
Net margin |
9,61% | 13,2% | 7,45% | 11,1% | 11,5% | 12,4% |
EPS2 |
7,99 | 9,93 | 5,89 | 9,69 | 10,3 | 11,1 |
Dividend per Share2 |
8,10 | 8,40 | 8,70 | 8,98 | 9,34 | 9,71 |
Last update |
01/31/2018 | 01/30/2019 | 01/29/2020 | 01/26/2021 | 01/26/2021 | 01/26/2021 |
1 NOK in Million 2 NOK Estimates
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
Net Debt1 |
46 868 | 39 485 | 83 100 | 110 831 | 105 440 | 100 920 |
Net Cash position1 |
- | - | - | - | - | - |
Leverage (Debt / EBITDA) |
0,96x | 0,87x | 1,83x | 2,00x | 1,87x | 1,73x |
Free Cash Flow1 |
23 685 | 24 308 | 7 947 | 24 550 | 22 464 | 23 578 |
ROE (Net Profit / Equities) |
30,3% | 27,4% | 29,6% | 36,2% | 45,1% | 50,8% |
Shareholders' equity1 |
39 613 | 53 471 | 28 683 | 38 097 | 31 694 | 30 732 |
ROA (Net Profit / Asset) |
7,91% | 7,44% | 6,31% | 5,15% | 5,58% | 5,87% |
Assets1 |
151 582 | 196 518 | 134 456 | 268 039 | 256 092 | 266 005 |
Book Value Per Share2 |
38,3 | 33,5 | 26,9 | 22,6 | 23,2 | 23,2 |
Cash Flow per Share2 |
28,0 | 24,7 | 20,7 | 26,6 | 28,8 | 29,4 |
Capex1 |
18 361 | 21 011 | 18 075 | 20 161 | 21 070 | 20 752 |
Capex / Sales |
14,7% | 19,0% | 15,9% | 16,3% | 17,0% | 16,5% |
Last update |
01/31/2018 | 01/30/2019 | 01/29/2020 | 01/26/2021 | 01/26/2021 | 01/26/2021 |
1 NOK in Million 2 NOK Estimates
|
|
|
| Financial data source © 2021 S&P Global Market Intelligence
|
|
|
Sweden bans Huawei, ZTE from upcoming 5G networks |
Capitalization (NOK) 201 430 847 932 Capitalization (USD) 23 479 497 976 Net sales (NOK) 113 935 000 000 Net sales (USD) 13 332 331 895 Number of employees 20 000 Sales / Employee (NOK) 5 696 750 Sales / Employee (USD) 666 617 Free-Float capitalization (NOK) 92 693 779 509 Free-Float capitalization (USD) 10 804 717 503 Avg. Exchange 20 sessions (NOK) 233 967 431 Avg. Exchange 20 sessions (USD) 27 378 167 Average Daily Capital Traded 0,12%
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Evolution Valeur d'Entreprise / EBITDA
|