Loading...
OTCMSALRY
Market cap6.13bUSD
Dec 20, Last price  
11.22USD
1D
-5.00%
1Q
-13.49%
IPO
-4.35%
Name

SalMar ASA

Chart & Performance

D1W1MN
OTCM:SALRY chart
P/E
5.24
P/S
0.60
EPS
24.31
Div Yield, %
185.84%
Shrs. gr., 5y
3.11%
Rev. gr., 5y
19.89%
Revenues
28.10b
+39.39%
784,173,378866,584,0001,240,668,0001,677,687,0001,704,242,0002,376,262,0003,399,868,0003,795,746,0004,204,791,0006,245,860,0007,185,887,0007,326,202,0008,963,239,00010,755,452,00011,342,554,00012,237,589,00012,912,341,00015,043,945,00020,158,279,00028,099,174,000
Net income
3.20b
-3.30%
83,476,435252,224,000445,019,000351,829,000168,828,000470,886,000958,118,000147,372,000467,370,0001,790,041,0001,192,500,0001,103,289,0002,637,079,0002,273,983,0003,568,413,0002,488,035,0001,979,018,0002,616,716,0003,311,955,0003,202,756,000
CFO
9.29b
+120.11%
142,473,630182,266,000245,401,000255,248,000213,215,000513,607,000508,775,000294,871,000186,794,0001,105,951,0001,647,004,0001,622,292,0002,724,599,0003,374,435,0002,781,642,0003,029,535,0003,178,890,0002,908,352,0004,222,444,0009,294,182,000
Dividend
Jun 10, 20240.07455336 USD/sh
Earnings
Feb 18, 2025

Profile

SalMar ASA, an aquaculture company, produces and sells farmed salmon in Asia, the United States, Canada, Norway, rest of Europe, and internationally. It is involved in the broodfish, lumpfish, and smolt production activities; and marine-phase farming, harvesting, packaging, processing, and selling farmed salmon. The company sells its products to importers/exporters, processing companies, and retail chains through in-house sales force and/or through partners. SalMar ASA was founded in 1991 and is headquartered in Kverva, Norway.
URL
https://www.salmar.no/
IPO date
May 08, 2007
Employees
2,023
Domiciled in
NO
Incorporated in
NO

Valuation

Title
NOK in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
28,099,174
39.39%
20,158,279
34.00%
15,043,945
16.51%
Cost of revenue
13,424,522
11,328,826
7,813,356
Unusual Expense (Income)
NOPBT
14,674,652
8,829,453
7,230,589
NOPBT Margin
52.22%
43.80%
48.06%
Operating Taxes
4,533,736
953,996
718,822
Tax Rate
30.90%
10.80%
9.94%
NOPAT
10,140,916
7,875,457
6,511,767
Net income
3,202,756
-3.30%
3,311,955
26.57%
2,616,716
32.22%
Dividends
(2,747,573)
(2,353,953)
(2,261,359)
Dividend yield
3.67%
5.10%
3.21%
Proceeds from repurchase of equity
5,361,795
BB yield
-7.61%
Debt
Debt current
2,024,495
3,715,202
787,693
Long-term debt
15,558,461
20,927,485
6,624,473
Deferred revenue
(2,258,689)
Other long-term liabilities
20,918
17,877
2,258,689
Net debt
14,204,361
21,745,001
5,339,482
Cash flow
Cash from operating activities
9,294,182
4,222,444
2,908,352
CAPEX
(2,268,811)
(2,454,892)
(2,224,218)
Cash from investing activities
1,774,589
(2,633,226)
(2,826,840)
Cash from financing activities
(12,989,121)
164,236
602,320
FCF
(989,829)
7,354,107
4,044,343
Balance
Cash
785,271
154,629
780,846
Long term investments
2,593,324
2,743,057
1,291,838
Excess cash
1,973,636
1,889,772
1,320,487
Stockholders' equity
13,062,224
12,372,546
12,527,278
Invested Capital
36,863,586
42,537,177
19,800,495
ROIC
25.54%
25.27%
36.16%
ROCE
32.21%
19.05%
30.93%
EV
Common stock shares outstanding
131,633
119,979
115,922
Price
569.20
47.92%
384.80
-36.71%
608.00
20.73%
Market cap
74,925,471
62.29%
46,167,844
-34.50%
70,480,496
23.67%
EV
92,307,638
72,711,639
78,072,805
EBITDA
16,093,811
9,867,148
8,037,269
EV/EBITDA
5.74
7.37
9.71
Interest
1,223,249
722,051
184,646
Interest/NOPBT
8.34%
8.18%
2.55%