Loading...
OTCM
SALRY
Market cap6.39bUSD
May 06, Last price  
11.22USD
1D
-9.00%
1Q
-11.65%
IPO
-4.35%
Name

SalMar ASA

Chart & Performance

D1W1MN
P/E
5.18
P/S
0.58
EPS
22.22
Div Yield, %
0.66%
Shrs. gr., 5y
3.17%
Rev. gr., 5y
16.65%
Revenues
26.43b
-5.95%
866,584,0001,240,668,0001,677,687,0001,704,242,0002,376,262,0003,399,868,0003,795,746,0004,204,791,0006,245,860,0007,185,887,0007,326,202,0008,963,239,00010,755,452,00011,342,554,00012,237,589,00012,912,341,00015,043,945,00020,158,279,00028,099,174,00026,426,000,000
Net income
2.97b
-7.30%
252,224,000445,019,000351,829,000168,828,000470,886,000958,118,000147,372,000467,370,0001,790,041,0001,192,500,0001,103,289,0002,637,079,0002,273,983,0003,568,413,0002,488,035,0001,979,018,0002,616,716,0003,311,955,0003,202,756,0002,969,000,000
CFO
5.38b
-42.10%
182,266,000245,401,000255,248,000213,215,000513,607,000508,775,000294,871,000186,794,0001,105,951,0001,647,004,0001,622,292,0002,724,599,0003,374,435,0002,781,642,0003,029,535,0003,178,890,0002,908,352,0004,222,444,0009,294,182,0005,381,000,000
Dividend
Jun 10, 20240.07455336 USD/sh
Earnings
May 20, 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
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
26,426,000
-5.95%
28,099,174
39.39%
20,158,279
34.00%
Cost of revenue
13,103,000
13,424,522
11,328,826
Unusual Expense (Income)
NOPBT
13,323,000
14,674,652
8,829,453
NOPBT Margin
50.42%
52.22%
43.80%
Operating Taxes
1,096,000
4,533,736
953,996
Tax Rate
8.23%
30.90%
10.80%
NOPAT
12,227,000
10,140,916
7,875,457
Net income
2,969,000
-7.30%
3,202,756
-3.30%
3,311,955
26.57%
Dividends
(4,683,000)
(2,747,573)
(2,353,953)
Dividend yield
6.56%
3.67%
5.10%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
2,274,000
2,024,495
3,715,202
Long-term debt
18,432,000
15,558,461
20,927,485
Deferred revenue
Other long-term liabilities
106,000
20,918
17,877
Net debt
20,188,000
14,204,361
21,745,001
Cash flow
Cash from operating activities
5,381,000
9,294,182
4,222,444
CAPEX
(2,523,000)
(2,268,811)
(2,454,892)
Cash from investing activities
(2,167,000)
1,774,589
(2,633,226)
Cash from financing activities
(3,485,000)
(12,989,121)
164,236
FCF
14,037,153
(989,829)
7,354,107
Balance
Cash
518,000
785,271
154,629
Long term investments
2,593,324
2,743,057
Excess cash
1,973,636
1,889,772
Stockholders' equity
10,456,000
13,062,224
12,372,546
Invested Capital
39,357,000
36,863,586
42,537,177
ROIC
32.08%
25.54%
25.27%
ROCE
28.74%
32.21%
19.05%
EV
Common stock shares outstanding
132,000
131,633
119,979
Price
540.50
-5.04%
569.20
47.92%
384.80
-36.71%
Market cap
71,346,000
-4.78%
74,925,471
62.29%
46,167,844
-34.50%
EV
93,847,000
92,307,638
72,711,639
EBITDA
15,082,000
16,093,811
9,867,148
EV/EBITDA
6.22
5.74
7.37
Interest
1,258,000
1,223,249
722,051
Interest/NOPBT
9.44%
8.34%
8.18%