Log in
E-mail
Password
Show password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON
  1. Homepage
  2. Equities
  3. Norway
  4. Oslo Bors
  5. Norway Royal Salmon AS
  6. Financials
    NRS   NO0010331838

NORWAY ROYAL SALMON AS

(NRS)
  Report
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization1 7 78910 3899 2107 443--
Entreprise Value (EV)1 8 20910 42210 7329 6849 6409 646
P/E ratio 11,2x8,02x115x10,4x12,4x10,1x
Yield 3,32%4,14%1,40%3,54%4,58%5,30%
Capitalization / Revenue 1,53x1,86x1,80x1,23x1,07x1,01x
EV / Revenue 1,62x1,87x2,10x1,59x1,39x1,30x
EV / EBITDA 11,2x16,6x30,9x17,4x8,79x7,42x
Price to Book 3,45x3,17x2,98x1,88x1,73x1,73x
Nbr of stocks (in thousands) 43 51443 43142 91943 375--
Reference price (NOK) 179239215172172172
Announcement Date 02/12/201902/11/202002/15/2021---
1 NOK in Million
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales1 5 0815 5875 1196 0766 9537 397
EBITDA1 7316303475551 0961 300
Operating profit (EBIT)1 6425432464089261 123
Operating Margin 12,6%9,72%4,81%6,71%13,3%15,2%
Pre-Tax Profit (EBT)1 87047573,08958761 076
Net income1 7051 30780,1717605737
Net margin 13,9%23,4%1,57%11,8%8,70%9,97%
EPS2 16,029,81,8616,513,916,9
Dividend per Share2 5,949,903,006,087,879,10
Announcement Date 02/12/201902/11/202002/15/2021---
1 NOK in Million
2 NOK
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2021 Q1 2021 Q2 2021 Q3 2021 Q4 2022 Q1 2022 Q2
Net sales1 1 4281 3371 5411 7881 7791 594
EBITDA1 96,6130126199256284
Operating profit (EBIT)1 59,994,088,7161218245
Operating Margin 4,20%7,03%5,76%9,02%12,3%15,4%
Pre-Tax Profit (EBT)1 35632664,0155220219
Net income1 30325655,3108150149
Net margin 21,3%19,2%3,59%6,06%8,44%9,32%
EPS2 7,075,961,282,483,453,41
Dividend per Share ------
Announcement Date 05/11/202108/23/202111/09/2021---
1 NOK in Million
2 NOK
Previous periodNext period
Balance Sheet Analysis
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt1 42033,11 5222 2412 1972 203
Net Cash position1 ------
Leverage (Debt / EBITDA) 0,57x0,05x4,38x4,04x2,00x1,69x
Free Cash Flow1 394-403-1 038-185386594
ROE (Net Profit / Equities) 34,5%46,7%5,74%20,1%14,8%16,6%
Shareholders' equity1 2 0462 7951 3953 5644 0874 450
ROA (Net Profit / Asset) 17,8%9,70%3,50%10,3%7,97%8,56%
Assets1 3 97313 4762 2876 9637 5898 615
Book Value Per Share2 51,875,472,091,499,199,4
Cash Flow per Share2 18,34,138,8010,318,019,1
Capex1 4135841 417956496432
Capex / Sales 8,13%10,5%27,7%15,7%7,14%5,84%
Announcement Date 02/12/201902/11/202002/15/2021---
1 NOK in Million
2 NOK
Key data
Capitalization (NOK) 7 443 097 833
Capitalization (USD) 818 692 950
Net sales (NOK) 5 118 867 000
Net sales (USD) 563 838 081
Number of employees 204
Sales / Employee (NOK) 25 092 485
Sales / Employee (USD) 2 763 912
Free-Float 45,6%
Free-Float capitalization (NOK) 3 397 746 626
Free-Float capitalization (USD) 373 730 303
Avg. Exchange 20 sessions (NOK) 10 013 744
Avg. Exchange 20 sessions (USD) 1 103 004
Average Daily Capital Traded 0,13%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA