Norske Skog Asa

NSKOG · OL · Basic Materials / Paper & Paper Products

35.45NOK-0.85 (-2.34%)

Price History

Full chart

Market Stats

Previous Close36.30

Open36.90

Day Range35.45 – 36.90

52-Week Range14.12 – 56.60

Volume201.52K

Market Cap3.71B

P/E (TTM)38.72

Forward P/E12.18

EPS1.13

Dividend Yield0.00%

Beta0.41

50-Day Avg46.39

200-Day Avg36.85

About

Norske Skog ASA engages in the production and sale of publication and packaging paper products in Norway, rest of Europe, North America, Asia, South America, Central America, and Africa. It operates through Publication Paper, Packaging Paper, and Other Activities segments. The company offers publication paper products comprising newsprint, uncoated mechanical improved, supercalendered, coated mechanical, magazine paper, and book paper; and packaging papers. Its products are primarily used in magazines, periodicals, catalogues, brochures, newspapers, inserts, and for advertising purposes. The company was founded in 1962 and is headquartered in Oslo, Norway.

Company Details

SectorBasic Materials
IndustryPaper & Paper Products
CEOMr. Geir Olav Drangsland
Employees1.65K
HeadquartersSjølyst plass 2, Oslo, Norway, 0278, Norway
Websitehttps://www.norskeskog.com

Leadership

Mr. Geir Olav DrangslandChief Executive Officer · b. 1962
Mr. Tord Steinset TorvundChief Financial Officer · b. 1990
Mr. Even LundSenior Vice President of Corporate Finance · b. 1992
Mr. Einar BlaauwSenior VP & General Counsel · b. 1980
Mr. Carsten DybevigVice President of Corporate Communication & Public Affairs
Ms. Mari MogenHead of Sustainability
Mr. Christoffer Michelsen BullSenior Vice President of Commercial · b. 1976
Mr. Thomas KarlssonMarketing Director for Norske Skog Saugbrugs & Norske Skog Skogn
Mr. Mads EikelandManaging Director of Norske Skog Skogn AS

Financials

Income Statement

Currency: NOK	2004-12-31	2005-12-31	2006-12-31	2007-12-31	2008-12-31	2009-12-31	2010-12-31	2011-12-31	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31

Currency: NOK	2004-12-31	2005-12-31	2006-12-31	2007-12-31	2008-12-31	2009-12-31	2010-12-31	2011-12-31	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Total Revenue	25.30B	25.73B	28.81B	27.12B	26.47B	20.36B	18.99B	18.90B	16.59B	13.34B	12.15B	11.54B	11.85B	11.53B	12.64B	12.20B	9.17B	9.85B	14.54B	11.79B	9.23B	9.45B
Growth (%)	-	+1.68%	+12.00%	-5.88%	-2.40%	-23.07%	-6.76%	-0.43%	-12.23%	-19.61%	-8.91%	-5.04%	+2.70%	-2.72%	+9.66%	-3.49%	-24.81%	+7.36%	+47.61%	-18.92%	-21.66%	+2.30%
Cost of Revenue	12.64B	13.66B	15.60B	15.07B	15.77B	11.58B	31.00M	11.36B	9.72B	8.06B	7.26B	6.82B	6.84B	6.92B	7.52B	6.87B	5.10B	6.05B	7.94B	7.73B	5.93B	6.68B
Gross Profit	12.66B	12.07B	13.21B	12.05B	10.70B	8.79B	18.95B	7.54B	6.87B	5.28B	4.89B	4.72B	5.01B	4.61B	5.12B	5.33B	4.07B	3.79B	6.60B	4.06B	3.31B	2.77B
Gross Margin	50.03%	46.91%	45.86%	44.43%	40.41%	43.14%	99.84%	39.90%	41.42%	39.56%	40.26%	40.92%	42.25%	40.01%	40.51%	43.67%	44.41%	38.52%	45.40%	34.43%	35.80%	29.27%
Operating Expense	11.62B	11.44B	15.74B	11.37B	12.10B	10.11B	21.33B	10.24B	9.56B	6.39B	4.83B	4.88B	6.07B	6.31B	4.20B	4.31B	4.17B	3.58B	3.75B	3.16B	3.37B	2.20B
Operating Income	1.04B	630.00M	-2.53B	677.00M	-1.41B	-1.33B	-2.38B	-2.70B	-2.68B	-1.11B	65.00M	-164.00M	-1.06B	-1.70B	926.00M	1.01B	-101.00M	216.00M	2.85B	896.00M	-60.00M	563.00M
Operating Margin	4.10%	2.45%	-8.77%	2.50%	-5.32%	-6.51%	-12.53%	-14.29%	-16.18%	-8.33%	0.53%	-1.42%	-8.99%	-14.77%	7.33%	8.32%	-1.10%	2.19%	19.57%	7.60%	-0.65%	5.96%
EBITDA	4.31B	2.85B	4.08B	13.23B	3.01B	3.42B	-165.00M	1.26B	787.00M	-980.00M	61.00M	691.00M	1.00B	-1.40B	1.03B	2.90B	-1.09B	356.00M	3.46B	1.43B	164.00M	1.17B
EBITDA Margin	17.02%	11.07%	14.16%	48.81%	11.36%	16.79%	-0.87%	6.69%	4.74%	-7.35%	0.50%	5.99%	8.44%	-12.15%	8.16%	23.73%	-11.92%	3.61%	23.77%	12.16%	1.78%	12.40%
Net Income	621.00M	-854.00M	-2.81B	-618.00M	-2.77B	-1.40B	-2.47B	-2.54B	-2.78B	-1.84B	-1.50B	-1.53B	295.00M	-3.55B	1.52B	2.04B	-1.88B	-363.00M	2.57B	481.00M	-982.00M	405.00M
Net Income Margin	2.45%	-3.32%	-9.75%	-2.28%	-10.45%	-6.88%	-13.00%	-13.46%	-16.74%	-13.82%	-12.38%	-13.23%	2.49%	-30.81%	12.06%	16.75%	-20.54%	-3.69%	17.69%	4.08%	-10.64%	4.29%
R&D	-	18.00M	19.00M	18.00M	17.00M	-	-	-	3.00M	2.00M	2.00M	1.00M	1.00M	-	-	-	-	-	-	-	-	-
R&D as % of Total Revenue	-	0.07%	0.07%	0.07%	0.06%	-	-	-	0.02%	0.01%	0.02%	0.01%	0.01%	-	-	-	-	-	-	-	-	-
Interest Expense	894.00M	781.00M	1.03B	1.07B	1.42B	0	924.00M	770.00M	615.00M	636.00M	617.00M	929.00M	917.00M	1.25B	804.00M	211.00M	158.00M	200.00M	190.00M	313.00M	351.00M	356.00M
Interest Expense % of Total Revenue	3.53%	3.04%	3.56%	3.96%	5.36%	0.00%	4.87%	4.07%	3.71%	4.77%	5.08%	8.05%	7.74%	10.82%	6.36%	1.73%	1.72%	2.03%	1.31%	2.66%	3.80%	3.77%

Balance Sheet

Currency: NOK	2004-12-31	2005-12-31	2006-12-31	2007-12-31	2008-12-31	2009-12-31	2010-12-31	2011-12-31	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31

Currency: NOK	2004-12-31	2005-12-31	2006-12-31	2007-12-31	2008-12-31	2009-12-31	2010-12-31	2011-12-31	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Total Assets	44.30B	52.03B	45.23B	43.26B	45.19B	33.16B	29.30B	21.97B	16.06B	14.62B	13.98B	12.66B	10.24B	8.11B	8.56B	10.24B	7.79B	9.13B	13.61B	14.76B	14.47B	14.71B
Total Liabilities	25.10B	29.35B	26.68B	27.30B	31.56B	21.14B	19.11B	14.54B	11.75B	12.44B	12.69B	12.89B	10.06B	9.54B	6.20B	4.75B	4.57B	5.99B	7.70B	8.59B	9.08B	8.89B
Total Equity	19.01B	21.97B	18.10B	15.59B	13.09B	11.99B	10.16B	7.42B	4.30B	2.17B	1.28B	-230.00M	184.00M	-1.43B	2.37B	5.49B	3.22B	3.13B	5.91B	6.16B	5.38B	5.82B
Cash	889.00M	902.00M	485.00M	1.89B	6.04B	4.24B	4.44B	1.20B	1.19B	1.01B	710.00M	536.00M	532.00M	433.00M	912.00M	970.00M	980.00M	1.49B	2.65B	2.46B	873.00M	1.08B
Total Debt	17.76B	20.11B	17.83B	18.43B	21.16B	14.25B	13.67B	9.34B	7.41B	8.02B	8.27B	9.13B	6.89B	6.15B	3.18B	1.89B	1.71B	2.54B	3.74B	5.05B	5.25B	-
Net Debt	16.87B	19.21B	17.34B	16.55B	15.12B	10.01B	9.23B	8.14B	6.22B	7.00B	7.56B	8.59B	6.36B	5.72B	2.27B	919.00M	725.00M	1.05B	1.09B	2.59B	4.37B	4.38B

Cash Flow

Currency: NOK	2004-12-31	2005-12-31	2006-12-31	2007-12-31	2008-12-31	2009-12-31	2010-12-31	2011-12-31	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31

Currency: NOK	2004-12-31	2005-12-31	2006-12-31	2007-12-31	2008-12-31	2009-12-31	2010-12-31	2011-12-31	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Operating Cash Flow	3.13B	3.06B	2.76B	2.17B	1.98B	1.70B	397.00M	455.00M	982.00M	68.00M	200.00M	-777.00M	230.00M	404.00M	881.00M	602.00M	549.00M	191.00M	2.04B	1.93B	-15.00M	227.00M
Investing Cash Flow	-1.96B	-6.01B	-498.00M	-1.64B	2.29B	-587.00M	415.00M	470.00M	300.00M	-169.00M	48.00M	-206.00M	-107.00M	-279.00M	-188.00M	-180.00M	302.00M	-891.00M	-1.96B	-2.69B	-1.20B	-328.00M
Financing Cash Flow	-1.16B	2.94B	-2.68B	908.00M	-1.02B	-2.15B	-409.00M	-4.17B	-1.26B	-151.00M	-640.00M	760.00M	-82.00M	-65.00M	-215.00M	-344.00M	-855.00M	1.21B	1.03B	549.00M	-105.00M	27.00M
Capital Expenditure	1.89B	1.88B	1.50B	1.65B	1.28B	580.00M	411.00M	490.00M	492.00M	529.00M	274.00M	180.00M	302.00M	276.00M	279.00M	369.00M	632.00M	1.02B	2.23B	3.08B	1.56B	982.00M
Free Cash Flow	1.25B	1.18B	1.27B	520.00M	694.00M	1.12B	-14.00M	-35.00M	490.00M	-461.00M	-74.00M	-957.00M	-72.00M	128.00M	602.00M	233.00M	-83.00M	-830.00M	-188.00M	-1.16B	-1.57B	-755.00M
Dividends Paid	817.00M	795.00M	1.04B	1.04B	1.51B	-	-	-	-	-	-	-	-	516.00M	516.00M	516.00M	516.00M	0	-	57.00M	0	-
FCF to OCF	39.75%	38.61%	45.82%	24.01%	35.10%	65.82%	-3.53%	-7.69%	49.90%	-677.94%	-37.00%	123.17%	-31.30%	31.68%	68.33%	38.70%	-15.12%	-434.55%	-9.22%	-59.96%	10486.67%	-332.60%
Dividend Paid to FCF	65.62%	67.26%	82.23%	200.96%	218.16%	-	-	-	-	-	-	-	-	403.13%	85.71%	221.46%	-621.69%	0.00%	-	-4.93%	0.00%	-

Earnings

Report Date	Feb 6, 2020	Apr 23, 2020	Jul 16, 2020	Oct 22, 2020	Feb 5, 2021	Apr 23, 2021	Jul 16, 2021	Oct 25, 2021	Feb 3, 2022	Apr 27, 2022	Jul 15, 2022	Oct 20, 2022	Feb 7, 2023	Apr 27, 2023	Jul 14, 2023	Oct 18, 2023	Feb 8, 2024	Apr 19, 2024	Jul 12, 2024	Oct 18, 2024	Feb 7, 2025	Apr 23, 2025	Sep 11, 2025	Oct 24, 2025	Feb 4, 2026	Apr 24, 2026	Jul 13, 2026	Oct 22, 2026
EPS Estimate	2.60	1.48	-0.55	-0.78	-0.30	-1.20	-1.01	-0.90	1.02	2.23	3.18	3.52	6.17	4.52	1.95	0.50	2.54	-1.01	-0.65	-0.04	-0.83	-1.32	-1.72	-1.65	-1.78	-1.09	-0.84	-0.94
EPS Actual	-1.92	1.55	-1.47	-1.13	-0.63	0.09	-1.82	-0.48	2.71	5.17	6.09	2.85	8.34	3.10	1.61	3.06	5.65	-2.57	2.69	-2.13	-2.98	4.74	-0.08	1.90	-2.23	2.50	-2.03	-
Surprise	-173.85%	4.73%	-167.27%	-44.87%	-110.00%	107.50%	-80.20%	46.67%	165.69%	131.84%	91.51%	-19.03%	35.17%	-31.42%	-17.44%	512.00%	122.44%	-154.46%	513.85%	-5225.00%	-259.04%	459.33%	95.35%	215.01%	-25.28%	329.36%	-141.67%	-
Timing	After-hours	After-hours	After-hours	After-hours	After-hours	After-hours	Pre-market	After-hours	After-hours	After-hours	After-hours	After-hours	After-hours	After-hours	After-hours	After-hours	Pre-market	After-hours	After-hours	After-hours	After-hours	Pre-market	After-hours	Pre-market	After-hours	Pre-market	After-hours	Pre-market

Key Statistics & Ratios

Market Cap3.71B

Enterprise Value8.49B

Trailing P/E38.72

Forward P/E12.18

Price / Sales0.39

Price / Book0.71

EPS1.13

Book Value68.38

Revenue (TTM)9.64B

Gross Profit (TTM)2.92B

EBITDA-39.00M

Profit Margin0.99%

Operating Margin-3.59%

Return on Equity1.63%

Return on Assets-2.83%

Shares Outstanding84.84M

Shares Float84.80M

Beta0.41

Dividend Yield0.00%

Dividend Rate0.00

Payout Ratio0.00%

Dividends

20231×

0.67Nov 20, 2023

20202×

3.00Aug 31, 20203.25Apr 17, 2020