Loading...
XOSLGSF
Market cap586mUSD
Dec 20, Last price  
60.65NOK
1D
0.17%
1Q
5.66%
Jan 2017
-25.76%
IPO
147.55%
Name

Grieg Seafood ASA

Chart & Performance

D1W1MN
XOSL:GSF chart
P/E
26.18
P/S
0.97
EPS
2.32
Div Yield, %
7.41%
Shrs. gr., 5y
0.45%
Rev. gr., 5y
-1.32%
Revenues
7.02b
-2.01%
408,097,000535,756,0001,021,810,0001,487,503,0001,612,619,0002,446,490,0002,046,991,0002,050,065,0002,404,215,0002,665,284,0004,608,667,0006,545,187,0007,017,456,0007,500,316,0008,273,592,0004,384,357,0004,598,585,0007,163,956,0007,019,632,000
Net income
560m
-51.49%
33,862,000104,416,00052,202,000-344,404,000230,873,000631,039,000-123,159,000-147,188,000430,985,000138,086,000-6,626,0001,186,032,000570,537,000972,506,000619,510,000-315,997,000604,377,0001,153,779,000559,750,000
CFO
-524m
L
-16,533,000126,313,000-37,247,00077,933,00067,192,000594,731,000215,406,000202,733,000317,282,000157,177,000369,665,000953,113,000708,877,000819,841,0001,455,994,000412,156,000601,484,0001,562,336,000-523,780,000
Dividend
Jun 20, 20241.75 NOK/sh
Earnings
Feb 20, 2025

Profile

Grieg Seafood ASA, through its subsidiaries, operates as a fish farming company. It engages in the production and sale of Atlantic salmon. The company supplies its fish products to customers in the European Union, the United Kingdom, the United States, Canada, Asia, and other markets. Grieg Seafood ASA was founded in 1884 and is headquartered in Bergen, Norway.
URL
https://griegseafood.com/
IPO date
Jun 21, 2007
Employees
750
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
7,019,632
-2.01%
7,163,956
55.79%
4,598,585
4.89%
Cost of revenue
3,627,576
2,824,606
1,725,184
Unusual Expense (Income)
NOPBT
3,392,056
4,339,350
2,873,401
NOPBT Margin
48.32%
60.57%
62.48%
Operating Taxes
284,407
293,863
249,301
Tax Rate
8.38%
6.77%
8.68%
NOPAT
3,107,649
4,045,487
2,624,100
Net income
559,750
-51.49%
1,153,779
90.90%
604,377
-291.26%
Dividends
(504,120)
(336,942)
Dividend yield
6.59%
3.82%
Proceeds from repurchase of equity
(5,540)
(24,400)
BB yield
0.07%
0.28%
Debt
Debt current
507,961
368,878
232,849
Long-term debt
6,013,704
4,373,019
3,714,626
Deferred revenue
Other long-term liabilities
8,178
6,757
10,769
Net debt
6,071,966
3,883,283
2,848,629
Cash flow
Cash from operating activities
(523,780)
1,562,336
601,484
CAPEX
(791,624)
(564,497)
(564,874)
Cash from investing activities
255,724
(1,650,702)
(560,202)
Cash from financing activities
(387,274)
(203,637)
(1,430,055)
FCF
500,379
3,150,943
3,060,095
Balance
Cash
239,630
1,654,567
903,274
Long term investments
210,069
(795,953)
195,572
Excess cash
98,717
500,416
868,917
Stockholders' equity
6,674,425
6,492,209
5,568,137
Invested Capital
11,689,621
9,444,232
7,776,071
ROIC
29.41%
46.99%
32.52%
ROCE
26.86%
39.50%
29.58%
EV
Common stock shares outstanding
112,034
112,310
112,280
Price
68.30
-13.10%
78.60
-5.42%
83.10
-2.24%
Market cap
7,651,922
-13.32%
8,827,544
-5.39%
9,330,484
-1.73%
EV
13,723,888
12,710,827
12,179,113
EBITDA
3,949,274
4,790,697
3,249,075
EV/EBITDA
3.48
2.65
3.75
Interest
264,842
151,410
191,159
Interest/NOPBT
7.81%
3.49%
6.65%