Loading...
XOSLBAKKA
Market cap3.22bUSD
Dec 20, Last price  
629.50NOK
1D
-2.63%
1Q
6.24%
Jan 2017
83.90%
IPO
1,656.02%
Name

P/F Bakkafrost

Chart & Performance

D1W1MN
XOSL:BAKKA chart
P/E
24.09
P/S
3.22
EPS
16.12
Div Yield, %
1.58%
Shrs. gr., 5y
4.00%
Rev. gr., 5y
17.58%
Revenues
7.14b
+0.15%
64,090,000198,540,504229,524,957365,634,079596,565,000820,212,0001,321,092,0001,855,544,0002,491,081,0002,683,319,0002,850,363,0003,202,686,0003,770,049,0003,177,422,0004,511,107,0004,651,892,0005,553,849,0007,129,967,0007,140,849,000
Net income
956m
-28.96%
-10,726,00021,551,51024,831,36637,121,093148,728,000259,711,000323,417,000281,337,000589,218,000647,105,000810,175,0001,338,887,000511,402,000960,292,000810,267,000462,845,000964,053,0001,345,110,000955,574,000
CFO
1.02b
-14.90%
-23,057,00027,101,449188,691,000195,043,000409,900,000282,667,000517,533,000877,238,000767,838,000849,599,0001,458,162,000912,937,0001,036,407,000473,970,0001,124,554,0001,201,856,0001,022,722,000
Dividend
May 02, 202413.68785 NOK/sh
Earnings
Feb 18, 2025

Profile

P/F Bakkafrost, together with its subsidiaries, produces and sells salmon products under the Bakkafrost and Havsbrún brands in North America, Western Europe, Eastern Europe, Asia, and internationally. It operates through four segments: Farming FO; Farming SCT; Value Added Products; and Fishmeal, Oil and Fish Feed. The company is involved in the breeding and on-growing of salmon; harvesting, sale, and distribution of salmon; salmon farming, harvest, filleting, sales, and administration; and production of skinless and boneless portions of salmon. It also produces and sells fishmeal, fish oil, and fish feed. The company was founded in 1968 and is headquartered in Glyvrar, Denmark.
URL
https://www.bakkafrost.com/
IPO date
Mar 26, 2010
Employees
1,778
Domiciled in
FO
Incorporated in
FO

Valuation

Title
DKK in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
7,140,849
0.15%
7,129,967
28.38%
5,553,849
19.39%
Cost of revenue
3,062,337
2,712,515
2,206,305
Unusual Expense (Income)
NOPBT
4,078,512
4,417,452
3,347,544
NOPBT Margin
57.12%
61.96%
60.27%
Operating Taxes
193,135
346,005
173,626
Tax Rate
4.74%
7.83%
5.19%
NOPAT
3,885,377
4,071,447
3,173,918
Net income
955,574
-28.96%
1,345,110
39.53%
964,053
108.29%
Dividends
(591,430)
(303,995)
(215,872)
Dividend yield
1.88%
0.84%
0.63%
Proceeds from repurchase of equity
53,966
12,797
BB yield
-0.17%
-0.04%
Debt
Debt current
65,848
106,215
87,668
Long-term debt
4,672,576
4,196,214
3,214,142
Deferred revenue
Other long-term liabilities
2
3,207
Net debt
4,038,049
3,348,617
2,643,428
Cash flow
Cash from operating activities
1,022,722
1,201,856
1,124,554
CAPEX
(1,062,091)
(1,235,680)
(1,115,680)
Cash from investing activities
(1,043,846)
(1,254,597)
(1,112,239)
Cash from financing activities
(286,805)
263,187
29,903
FCF
2,503,230
2,337,155
2,093,822
Balance
Cash
411,674
719,603
509,157
Long term investments
288,701
234,209
149,225
Excess cash
343,333
597,314
380,690
Stockholders' equity
5,491,515
5,795,518
5,042,942
Invested Capital
14,863,982
13,403,578
11,767,454
ROIC
27.49%
32.35%
27.95%
ROCE
23.77%
27.91%
24.37%
EV
Common stock shares outstanding
59,226
59,090
59,065
Price
532.00
-13.64%
616.00
5.55%
583.60
-4.72%
Market cap
31,507,976
-13.44%
36,399,555
5.60%
34,470,329
-4.76%
EV
35,549,080
39,751,583
37,113,890
EBITDA
4,078,512
4,954,932
3,877,940
EV/EBITDA
8.72
8.02
9.57
Interest
181,789
61,951
40,608
Interest/NOPBT
4.46%
1.40%
1.21%