Norsk Hydro ASA Website

Norsk Hydro ASA

OB-NHY

Basic

  • Market Cap

    NOK 130B

  • EV

    NOK 150.82B

  • Shares Out

    2,004.95M

  • Revenue

    NOK 192.63B

  • Employees

    32,436

Margins

  • Gross

    36.53%

  • EBITDA

    24.81%

  • Operating

    19.79%

  • Pre-Tax

    2.95%

  • Net

    1.69%

  • FCF

    2.26%

Returns (5Yr Avg)

  • ROA

    4.46%

  • ROTA

    9.45%

  • ROE

    8.66%

  • ROCE

    23.38%

  • ROIC

    18.6%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    NOK 77.43

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    NOK 24.59B

  • Net Debt

    NOK 14.58B

  • Debt/Equity

    0.35

  • EBIT/Interest

    17.52

Growth (CAGR)

  • Rev 3Yr

    18.89%

  • Rev 5Yr

    4.17%

  • Rev 10Yr

    11.1%

  • Dil EPS 3Yr

    -13.46%

  • Dil EPS 5Yr

    8.7%

  • Dil EPS 10Yr

    14.98%

  • Rev Fwd 2Yr

    3.72%

  • EBITDA Fwd 2Yr

    18.58%

  • EPS Fwd 2Yr

    31.1%

  • EPS LT Growth Est

    3.2%

Dividends

  • Yield

  • Payout

    155.04%

  • DPS

    NOK 2.5

  • DPS Growth 3Yr

    25.99%

  • DPS Growth 5Yr

    14.87%

  • DPS Growth 10Yr

    12.79%

  • DPS Growth Fwd 2Yr

    29.68%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Operating Revenues

149,766

114,291

149,654

207,929

193,619

192,630

Other Revenues, Total

67

-1

Total Revenues

149,833

114,291

149,653

207,929

193,619

192,630

Total Revenues % Chg.

-6%

-23.7%

30.9%

38.9%

-6.9%

-8.2%

Cost of Goods Sold, Total

97,474

68,953

88,843

129,373

123,538

122,268

Gross Profit

52,359

45,338

60,810

78,556

70,081

70,362

Selling General & Admin Expenses, Total

25,051

19,142

20,294

22,864

25,922

26,254

Depreciation & Amortization

8,572

7,175

7,844

8,593

9,394

9,677

Other Operating Expenses

-329

-1,180

-1,342

-3,499

-4,038

-3,681

Other Operating Expenses, Total

33,294

25,137

26,796

27,958

31,278

32,250

Operating Income

19,065

20,201

34,014

50,598

38,803

38,112

Interest Expense, Total

-849

-994

-956

-1,090

-2,054

-2,175

Interest And Investment Income

365

290

263

652

1,302

1,418

Net Interest Expenses

-484

-704

-693

-438

-752

-757

Income (Loss) On Equity Invest.

241

223

1,340

1,337

492

443

Currency Exchange Gains (Loss)

-1,204

-3,800

1,404

2,192

-2,084

-1,732

Other Non Operating Income (Expenses)

-18,620

-15,371

-18,108

-21,862

-25,605

-26,083

EBT, Excl. Unusual Items

-1,002

549

17,957

31,827

10,854

9,983

Restructuring Charges

-255

Impairment of Goodwill

-1,129

-2,220

-2,220

Gain (Loss) On Sale Of Investments

-33

1

Gain (Loss) On Sale Of Assets

142

5,498

356

248

104

104

Asset Writedown

-657

-850

-437

-336

-2,201

-2,204

Insurance Settlements

216

496

521

659

10

10

Other Unusual Items

240

EBT, Incl. Unusual Items

-1,556

4,804

18,397

32,365

6,547

5,674

Income Tax Expense

813

918

4,467

7,984

3,742

3,585

Earnings From Continuing Operations

-2,369

3,886

13,930

24,381

2,805

2,089

Earnings Of Discontinued Operations

-2,226

12

36

Minority Interest

558

185

-1,782

-263

778

1,170

Net Income

-1,811

1,845

12,160

24,154

3,583

3,259

Net Income to Common Incl Extra Items

-1,811

1,845

12,160

24,154

3,583

3,259

Net Income to Common Excl. Extra Items

-1,811

4,071

12,148

24,118

3,583

3,259

Total Shares Outstanding

2,047.6

2,049.1

2,051.5

2,042.4

2,012

2,005

Weighted Avg. Shares Outstanding

2,047.1

2,048.7

2,050.8

2,050.8

2,029.1

2,021.1

Weighted Avg. Shares Outstanding Dil

2,047.1

2,048.7

2,050.8

2,050.8

2,029.1

2,021.1

EPS

-0.9

0.9

5.9

11.8

1.8

1.6

EPS Diluted

-0.9

0.9

5.9

11.8

1.8

1.6

EBITDA

26,557

27,375

41,858

59,191

48,197

47,789

Effective Tax Rate

-52.2%

19.1%

24.3%

24.7%

57.2%

63.2%