SalMar ASA
SALM.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Market Cap | NOK 71,322,218 | NOK 74,719,164 | NOK 46,099,257 | NOK 70,354,444 |
| - Cash | NOK 518,000 | NOK 785,271 | NOK 154,629 | NOK 780,846 |
| + Debt | NOK 19,012,000 | NOK 15,737,462 | NOK 23,217,390 | NOK 6,445,000 |
| Enterprise Value | NOK 89,816,218 | NOK 89,671,355 | NOK 69,162,018 | NOK 76,018,598 |
| Revenue | NOK 26,426,000 | NOK 28,099,174 | NOK 20,158,279 | NOK 15,043,945 |
| % Growth | -6% | 39.4% | 34% | – |
| Gross Profit | NOK 12,684,000 | NOK 16,600,428 | NOK 10,558,865 | NOK 8,551,127 |
| % Margin | 48% | 59.1% | 52.4% | 56.8% |
| EBITDA | NOK 7,218,000 | NOK 10,025,058 | NOK 5,862,671 | NOK 4,290,748 |
| % Margin | 27.3% | 35.7% | 29.1% | 28.5% |
| Net Income | NOK 2,969,000 | NOK 3,202,756 | NOK 3,311,955 | NOK 2,616,716 |
| % Margin | 11.2% | 11.4% | 16.4% | 17.4% |
| EPS Diluted | 22.49 | 24.33 | 27.6 | 22.57 |
| % Growth | -7.6% | -11.8% | 22.3% | – |
| Operating Cash Flow | NOK 5,381,000 | NOK 8,975,000 | NOK 4,222,444 | NOK 2,908,352 |
| Capital Expenditures | -NOK 1,790,000 | -NOK 2,348,000 | -NOK 2,454,892 | -NOK 2,224,218 |
| Free Cash Flow | NOK 3,591,000 | NOK 6,623,154 | NOK 1,767,552 | NOK 684,134 |