Loading...
XOSL
BAKKA
Market cap2.85bUSD
Apr 25, Last price  
501.00NOK
1D
-2.53%
1Q
-19.32%
Jan 2017
46.36%
IPO
1,297.56%
Name

P/F Bakkafrost

Chart & Performance

D1W1MN
P/E
28.47
P/S
2.50
EPS
11.08
Div Yield, %
2.73%
Shrs. gr., 5y
2.80%
Rev. gr., 5y
10.64%
Revenues
7.48b
+4.75%
64,090,000198,540,504229,524,957365,634,079596,565,000820,212,0001,321,092,0001,855,544,0002,491,081,0002,683,319,0002,850,363,0003,202,686,0003,770,049,0003,177,422,0004,511,107,0004,651,892,0005,553,849,0007,129,967,0007,140,849,0007,479,730,000
Net income
657m
-31.29%
-10,726,00021,551,51024,831,36637,121,093148,728,000259,711,000323,417,000281,337,000589,218,000647,105,000810,175,0001,338,887,000511,402,000960,292,000810,267,000462,845,000964,053,0001,345,110,000955,574,000656,598,000
CFO
2.35b
+130.26%
-23,057,00027,101,449188,691,000195,043,000409,900,000282,667,000517,533,000877,238,000767,838,000849,599,0001,458,162,000912,937,0001,036,407,000473,970,0001,124,554,0001,201,856,0001,022,722,0002,354,915,000
Dividend
May 02, 202513.17071 NOK/sh
Earnings
May 05, 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
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
7,479,730
4.75%
7,140,849
0.15%
7,129,967
28.38%
Cost of revenue
2,903,974
3,062,337
2,712,515
Unusual Expense (Income)
NOPBT
4,575,756
4,078,512
4,417,452
NOPBT Margin
61.18%
57.12%
61.96%
Operating Taxes
206,839
193,135
346,005
Tax Rate
4.52%
4.74%
7.83%
NOPAT
4,368,917
3,885,377
4,071,447
Net income
656,598
-31.29%
955,574
-28.96%
1,345,110
39.53%
Dividends
(515,270)
(591,430)
(303,995)
Dividend yield
1.37%
1.88%
0.84%
Proceeds from repurchase of equity
23,521
53,966
12,797
BB yield
-0.06%
-0.17%
-0.04%
Debt
Debt current
64,856
65,848
106,215
Long-term debt
4,013,177
4,672,576
4,196,214
Deferred revenue
Other long-term liabilities
2
Net debt
3,597,527
4,038,049
3,348,617
Cash flow
Cash from operating activities
2,354,915
1,022,722
1,201,856
CAPEX
(1,021,981)
(1,062,091)
(1,235,680)
Cash from investing activities
(1,014,269)
(1,043,846)
(1,254,597)
Cash from financing activities
(1,271,814)
(286,805)
263,187
FCF
4,967,644
2,503,230
2,337,155
Balance
Cash
480,506
411,674
719,603
Long term investments
288,701
234,209
Excess cash
106,520
343,333
597,314
Stockholders' equity
6,503,199
5,491,515
5,795,518
Invested Capital
14,829,428
14,863,982
13,403,578
ROIC
29.43%
27.49%
32.35%
ROCE
27.03%
23.77%
27.91%
EV
Common stock shares outstanding
59,271
59,226
59,090
Price
634.00
19.17%
532.00
-13.64%
616.00
5.55%
Market cap
37,577,615
19.26%
31,507,976
-13.44%
36,399,555
5.60%
EV
41,166,394
35,549,080
39,751,583
EBITDA
5,280,062
4,078,512
4,954,932
EV/EBITDA
7.80
8.72
8.02
Interest
199,533
181,789
61,951
Interest/NOPBT
4.36%
4.46%
1.40%