Norsk Hydro ASA Website

Norsk Hydro ASA

OB-NHY

Basic

  • Market Cap

    NOK 119.98B

  • EV

    NOK 141.84B

  • Shares Out

    1,995M

  • Revenue

    NOK 189.95B

  • Employees

    32,436

Margins

  • Gross

    34.94%

  • EBITDA

    23.06%

  • Operating

    17.89%

  • Pre-Tax

    0.45%

  • Net

    0.1%

  • FCF

    -0.71%

Returns (5Yr Avg)

  • ROA

    4.46%

  • ROTA

    9.46%

  • ROE

    8.67%

  • ROCE

    23.25%

  • ROIC

    16.79%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • P/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    NOK 78.36

  • P/E

    —

  • PEG

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • P/FCF

    —

Financial Health

  • Cash

    NOK 22.65B

  • Net Debt

    NOK 16.47B

  • Debt/Equity

    0.38

  • EBIT/Interest

    13.63

Growth (CAGR)

  • Rev 3Yr

    15.32%

  • Rev 5Yr

    4.15%

  • Rev 10Yr

    10.58%

  • Dil EPS 3Yr

    -72.08%

  • Dil EPS 5Yr

    59.17%

  • Dil EPS 10Yr

    39.36%

  • Rev Fwd 2Yr

    3.77%

  • EBITDA Fwd 2Yr

    20.9%

  • EPS Fwd 2Yr

    33.97%

  • EPS LT Growth Est

    3.2%

Dividends

  • Yield

    —

  • Payout

    2,635.6%

  • DPS

    NOK 2.5

  • DPS Growth 3Yr

    25.99%

  • DPS Growth 5Yr

    14.87%

  • DPS Growth 10Yr

    12.79%

  • DPS Growth Fwd 2Yr

    31.96%

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)

Metric
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
Dec '23
LTM

Operating Revenues

149,766

114,291

149,654

207,929

193,619

189,945

Other Revenues, Total

67

—

-1

—

—

—

Total Revenues

149,833

114,291

149,653

207,929

193,619

189,945

Total Revenues % Chg.

-6%

-23.7%

30.9%

38.9%

-6.9%

-4.4%

Cost of Goods Sold, Total

97,474

68,953

88,843

129,373

123,538

123,569

Gross Profit

52,359

45,338

60,810

78,556

70,081

66,376

Selling General & Admin Expenses, Total

25,051

19,142

20,294

22,864

25,922

26,468

Depreciation & Amortization

8,572

7,175

7,844

8,593

9,394

9,835

Other Operating Expenses

-329

-1,180

-1,342

-3,499

-4,038

-3,899

Other Operating Expenses, Total

33,294

25,137

26,796

27,958

31,278

32,404

Operating Income

19,065

20,201

34,014

50,598

38,803

33,972

Interest Expense, Total

-849

-994

-956

-1,090

-2,054

-2,493

Interest And Investment Income

365

290

263

652

1,302

1,406

Net Interest Expenses

-484

-704

-693

-438

-752

-1,087

Income (Loss) On Equity Invest.

241

223

1,340

1,337

492

374

Currency Exchange Gains (Loss)

-1,204

-3,800

1,404

2,192

-2,084

-1,722

Other Non Operating Income (Expenses)

-18,620

-15,371

-18,108

-21,862

-25,605

-26,368

EBT, Excl. Unusual Items

-1,002

549

17,957

31,827

10,854

5,169

Restructuring Charges

—

—

—

—

—

-255

—

—

—

—

—

Impairment of Goodwill

—

—

—

—

—

—

-1,129

—

—

-2,220

-2,220

Gain (Loss) On Sale Of Investments

—

—

—

—

—

—

-33

—

6

Gain (Loss) On Sale Of Assets

142

5,498

356

248

104

104

Asset Writedown

—

-657

-850

-437

-336

-2,201

-2,221

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

848

Income Tax Expense

813

918

4,467

7,984

3,742

2,394

Earnings From Continuing Operations

-2,369

3,886

13,930

24,381

2,805

-1,546

Earnings Of Discontinued Operations

—

—

—

—

—

—

-2,226

12

36

—

—

Minority Interest

558

185

-1,782

-263

778

1,737

Net Income

-1,811

1,845

12,160

24,154

3,583

191

Net Income to Common Incl Extra Items

-1,811

1,845

12,160

24,154

3,583

191

Net Income to Common Excl. Extra Items

-1,811

4,071

12,148

24,118

3,583

191

Total Shares Outstanding

2,047.6

2,049.1

2,051.5

2,042.4

2,012

1,995

Weighted Avg. Shares Outstanding

2,047.1

2,048.7

2,050.8

2,050.8

2,029.1

2,013.6

Weighted Avg. Shares Outstanding Dil

2,047.1

2,048.7

2,050.8

2,050.8

2,029.1

2,013.6

EPS

-0.9

0.9

5.9

11.8

1.8

0.1

EPS Diluted

-0.9

0.9

5.9

11.8

1.8

0.1

EBITDA

26,557

27,375

41,858

59,191

48,197

43,807

Effective Tax Rate

-52.2%

19.1%

24.3%

24.7%

57.2%

282.3%