Norsk Hydro ASA (NHY)

Basic

  • Market Cap

    NOK 127.12B

  • EV

    NOK 146.3B

  • Shares Out

    2,015.81M

  • Revenue

    NOK 190.94B

  • Employees

    32,014

Margins

  • Gross

    35.71%

  • EBITDA

    24.11%

  • Operating

    19.33%

  • Pre-Tax

    5.62%

  • Net

    3.35%

  • FCF

    7.5%

Returns (5Yr Avg)

  • ROA

    10.93%

  • ROE

    8.83%

  • ROCE

    22.03%

  • ROIC

    19.62%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    NOK 74

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    NOK 93.76

  • Earnings (Dil)

    NOK 3.15

  • FCF

    NOK 7.03

  • Book Value

    NOK 50.89

Growth (CAGR)

  • Rev 3Yr

    16.74%

  • Rev 5Yr

    3.61%

  • Rev 10Yr

    11.55%

  • Dil EPS 3Yr

    23.78%

  • Dil EPS 5Yr

    -5.41%

  • Dil EPS 10Yr

    62.71%

  • Rev Fwd 2Yr

    -3%

  • EBITDA Fwd 2Yr

    -17.23%

  • EPS Fwd 2Yr

    -26.57%

  • EPS LT Growth Est

    3.2%

Dividends

  • Yield

    —

  • Payout

    180.63%

  • DPS

    NOK 5.65

  • DPS Growth 3Yr

    65.34%

  • DPS Growth 5Yr

    26.42%

  • DPS Growth 10Yr

    22.38%

  • DPS Growth Fwd 2Yr

    -15.07%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Revenues

159,377.0

149,766.0

114,291.0

149,654.0

207,929.0

190,940.0

Other Revenues, Total

58.0

67.0

—

-1.0

—

1.0

Total Revenues

159,435.0

149,833.0

114,291.0

149,653.0

207,929.0

190,941.0

Total Revenues % Chg.

45.9%

-6.0%

-23.7%

30.9%

38.9%

-9.2%

Cost of Goods Sold, Total

102,523.0

97,474.0

68,953.0

88,843.0

129,373.0

122,762.0

Gross Profit

56,912.0

52,359.0

45,338.0

60,810.0

78,556.0

68,179.0

Selling General & Admin Expenses, Total

23,314.0

25,051.0

19,142.0

20,294.0

22,864.0

25,168.0

Depreciation & Amortization

7,369.0

8,572.0

7,175.0

7,844.0

8,593.0

9,126.0

Other Operating Expenses

-683.0

-329.0

-1,180.0

-1,342.0

-3,499.0

-3,023.0

Other Operating Expenses, Total

30,000.0

33,294.0

25,137.0

26,796.0

27,958.0

31,271.0

Operating Income

26,912.0

19,065.0

20,201.0

34,014.0

50,598.0

36,908.0

Interest Expense, Total

-698.0

-849.0

-994.0

-956.0

-1,090.0

-1,765.0

Interest And Investment Income

256.0

365.0

290.0

263.0

652.0

1,245.0

Net Interest Expenses

-442.0

-484.0

-704.0

-693.0

-438.0

-520.0

Income (Loss) On Equity Invest.

765.0

241.0

223.0

1,340.0

1,337.0

576.0

Currency Exchange Gains (Loss)

-1,303.0

-1,204.0

-3,800.0

1,404.0

2,192.0

-1,880.0

Other Non Operating Income (Expenses)

-19,501.0

-18,620.0

-15,371.0

-18,108.0

-21,862.0

-25,036.0

EBT, Excl. Unusual Items

6,431.0

-1,002.0

549.0

17,957.0

31,827.0

10,048.0

Restructuring Charges

—

-255.0

—

—

—

—

Impairment of Goodwill

—

—

-1,129.0

—

—

—

Gain (Loss) On Sale Of Investments

—

—

—

—

-33.0

68.0

Gain (Loss) On Sale Of Assets

31.0

142.0

5,498.0

356.0

248.0

248.0

Asset Writedown

—

-657.0

-850.0

-437.0

-336.0

-284.0

Insurance Settlements

—

216.0

496.0

521.0

659.0

659.0

Other Unusual Items

—

—

240.0

—

—

—

EBT, Incl. Unusual Items

6,462.0

-1,556.0

4,804.0

18,397.0

32,365.0

10,739.0

Income Tax Expense

2,139.0

813.0

918.0

4,467.0

7,984.0

5,005.0

Earnings From Continuing Operations

4,323.0

-2,369.0

3,886.0

13,930.0

24,381.0

5,734.0

Earnings Of Discontinued Operations

—

—

-2,226.0

12.0

36.0

36.0

Minority Interest

-67.0

558.0

185.0

-1,782.0

-263.0

636.0

Net Income

4,256.0

-1,811.0

1,845.0

12,160.0

24,154.0

6,406.0

Net Income to Common Incl Extra Items

4,256.0

-1,811.0

1,845.0

12,160.0

24,154.0

6,406.0

Net Income to Common Excl. Extra Items

4,256.0

-1,811.0

4,071.0

12,148.0

24,118.0

6,370.0

Total Shares Outstanding

2,046.3

2,047.6

2,049.1

2,051.5

2,042.4

2,025.0

Weighted Avg. Shares Outstanding

2,045.8

2,047.1

2,048.7

2,050.8

2,050.8

2,036.5

Weighted Avg. Shares Outstanding Dil

2,045.8

2,047.1

2,048.7

2,050.8

2,050.8

2,036.5

EPS

2.1

-0.9

0.9

5.9

11.8

3.1

EPS Diluted

2.1

-0.9

0.9

5.9

11.8

3.1

EBITDA

34,135.0

26,557.0

27,375.0

41,858.0

59,191.0

46,033.0