XOSL
BNOR
Market cap1.43bUSD
Apr 16, Last price
563.00NOK
1D
-2.09%
1Q
-18.29%
Jan 2017
148.57%
IPO
31,888.64%
Name
Norwegian Energy Company ASA
Chart & Performance
P/E
—
P/S
2.03
EPS
—
Div Yield, %
—
Shrs. gr., 5y
13.06%
Rev. gr., 5y
-24.86%
Revenues
702m
-11.67%
Net income
-71m
L
CFO
309m
+23.45%
Earnings
May 05, 2025
Profile
Norwegian Energy Company ASA, an oil and gas company, focuses on the exploration, development, and production of hydrocarbon resources in Norway, Denmark, the Netherlands, and the United Kingdom. Its asset portfolio includes four production hubs and 11 producing fields on the Danish Continental Shelf. As of December 31, 2021, the company had proven and probable reserves of 9.8 million barrels of oil equivalent. Norwegian Energy Company ASA was founded in 2005 and is headquartered in Oslo, Norway.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | |
| Income | |||||||||
Revenues | 702,300 -11.67% | 795,100 -91.45% | 9,302,214 91.48% | ||||||
Cost of revenue | 445,800 | 452,100 | 5,168,217 | ||||||
Unusual Expense (Income) | |||||||||
NOPBT | 256,500 | 343,000 | 4,133,997 | ||||||
NOPBT Margin | 36.52% | 43.14% | 44.44% | ||||||
Operating Taxes | 58,700 | 133,700 | 3,057,445 | ||||||
Tax Rate | 22.88% | 38.98% | 73.96% | ||||||
NOPAT | 197,800 | 209,300 | 1,076,552 | ||||||
Net income | (70,800) -164.48% | 109,800 -229.69% | (84,662) -81.42% | ||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | 5,700 | 200 | 51,952 | ||||||
BB yield | -0.03% | 0.00% | -0.53% | ||||||
| Debt | |||||||||
Debt current | 233,100 | 125,000 | 25,000 | ||||||
Long-term debt | 1,137,800 | 1,066,600 | 11,029,180 | ||||||
Deferred revenue | |||||||||
Other long-term liabilities | 1,134,900 | 1,091,100 | 10,217,457 | ||||||
Net debt | 1,120,300 | 1,024,900 | 6,063,663 | ||||||
| Cash flow | |||||||||
Cash from operating activities | 308,500 | 249,900 | 4,808,405 | ||||||
CAPEX | (251,800) | (311,100) | (2,324,351) | ||||||
Cash from investing activities | (250,300) | (347,600) | (2,491,750) | ||||||
Cash from financing activities | 25,600 | (3,900) | (913,963) | ||||||
FCF | 742,991 | 17,615,863 | (2,753,042) | ||||||
| Balance | |||||||||
Cash | 250,600 | 166,700 | 2,644,994 | ||||||
Long term investments | 2,345,523 | ||||||||
Excess cash | 215,485 | 126,945 | 4,525,406 | ||||||
Stockholders' equity | 1,700 | 1,700 | (1,024,504) | ||||||
Invested Capital | 3,199,700 | 3,094,600 | 27,211,790 | ||||||
ROIC | 6.29% | 1.38% | 4.01% | ||||||
ROCE | 8.01% | 11.08% | 15.79% | ||||||
| EV | |||||||||
Common stock shares outstanding | 32,022 | 31,232 | 25,004 | ||||||
Price | 657.00 32.06% | 497.50 26.11% | 394.50 156.84% | ||||||
Market cap | 21,038,490 35.40% | 15,538,154 57.52% | 9,864,195 166.35% | ||||||
EV | 22,158,790 | 16,563,054 | 15,927,858 | ||||||
EBITDA | 391,900 | 445,600 | 5,880,146 | ||||||
EV/EBITDA | 56.54 | 37.17 | 2.71 | ||||||
Interest | 133,500 | 18,800 | 37,600 | ||||||
Interest/NOPBT | 52.05% | 5.48% | 0.91% | ||||||