|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Capitalization1 |
262 587 | 241 997 | 223 998 | 201 224 | 201 224 | - |
| Entreprise Value (EV)1 |
309 455 | 281 482 | 307 098 | 312 727 | 307 309 | 302 537 |
| P/E ratio |
22,0x | 16,9x | 26,7x | 15,4x | 14,3x | 13,0x |
| Yield |
4,60% | 5,01% | 5,53% | 6,15% | 6,40% | 6,66% |
| Capitalization / Revenue |
2,10x | 2,19x | 1,97x | 1,63x | 1,62x | 1,59x |
| EV / Revenue |
2,48x | 2,55x | 2,70x | 2,53x | 2,47x | 2,39x |
| EV / EBITDA |
6,32x | 6,21x | 6,77x | 5,63x | 5,43x | 5,17x |
| Price to Book |
4,59x | 5,00x | 5,85x | 6,49x | 6,33x | 6,35x |
| 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 | 01/21/2021 | 01/21/2021 | 01/21/2021 |
|
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 | 123 743 | 124 303 | 126 633 |
| EBITDA1 |
48 992 | 45 319 | 45 358 | 55 515 | 56 593 | 58 549 |
| Operating profit (EBIT)1 |
27 735 | 21 955 | 25 707 | 27 632 | 29 607 | 31 340 |
| Operating Margin |
22,2% | 19,9% | 22,6% | 22,3% | 23,8% | 24,7% |
| Pre-Tax Profit (EBT)1 |
21 959 | 18 715 | 21 906 | 22 688 | 25 624 | 27 826 |
| Net income1 |
11 983 | 14 626 | 8 489 | 13 519 | 14 449 | 15 799 |
| Net margin |
9,61% | 13,2% | 7,45% | 10,9% | 11,6% | 12,5% |
| EPS2 |
7,99 | 9,93 | 5,89 | 9,47 | 10,2 | 11,2 |
| Dividend per Share2 |
8,10 | 8,40 | 8,70 | 8,97 | 9,34 | 9,71 |
| Last update |
01/31/2018 | 01/30/2019 | 01/29/2020 | 01/14/2021 | 01/14/2021 | 01/14/2021 |
|
1 NOK in Million 2 NOK Estimates
|
|
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Net Debt1 |
46 868 | 39 485 | 83 100 | 111 503 | 106 085 | 101 313 |
| Net Cash position1 |
- | - | - | - | - | - |
| Leverage (Debt / EBITDA) |
0,96x | 0,87x | 1,83x | 2,01x | 1,87x | 1,73x |
| Free Cash Flow1 |
23 685 | 24 308 | 7 947 | 24 397 | 23 046 | 24 347 |
| ROE (Net Profit / Equities) |
30,3% | 27,4% | 29,6% | 35,0% | 45,4% | 51,2% |
| Shareholders' equity1 |
39 613 | 53 471 | 28 683 | 38 571 | 31 821 | 30 883 |
| ROA (Net Profit / Asset) |
7,91% | 7,44% | 6,31% | 5,11% | 5,56% | 5,86% |
| Assets1 |
151 582 | 196 518 | 134 456 | 264 439 | 259 742 | 269 514 |
| Book Value Per Share2 |
38,3 | 33,5 | 26,9 | 22,5 | 23,0 | 23,0 |
| Cash Flow per Share2 |
28,0 | 24,7 | 20,7 | 26,8 | 29,2 | 29,7 |
| Capex1 |
18 361 | 21 011 | 18 075 | 20 289 | 21 101 | 20 704 |
| Capex / Sales |
14,7% | 19,0% | 15,9% | 16,4% | 17,0% | 16,3% |
| Last update |
01/31/2018 | 01/30/2019 | 01/29/2020 | 01/21/2021 | 01/21/2021 | 01/21/2021 |
|
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) 201 223 898 430 Capitalization (USD) 23 886 325 329 Net sales (NOK) 113 935 000 000 Net sales (USD) 13 444 216 065 Number of employees 20 000 Sales / Employee (NOK) 5 696 750 Sales / Employee (USD) 672 211 Free-Float capitalization (NOK) 92 598 546 174 Free-Float capitalization (USD) 10 991 929 966 Avg. Exchange 20 sessions (NOK) 216 793 786 Avg. Exchange 20 sessions (USD) 25 581 450 Average Daily Capital Traded 0,11%
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
