Share information Analysts and consensus estimates

Consensus estimates

(MNOK) Q1 2019 Q2 2019 Q3 2019 Q4 2019 FY 2020 FY 2021
             
             
Gross profit 365 477 360 534 1,929 2,129
Adj EBITDA 30 98 21 88 282 325
EBIT 12 78 2 67 201 240
EBT -1 68 -9 58 169 208
Net income -1 51 -7 44 127 157
             
CAPEX -13 -18 -13 -18 -63 -68
Operating free cash flow -107 114 -72 249 197 267
             
Net working capital -125 -137 -62 -215 -167 -113
Net interest-bearing debt 279 185 306 2 -119 -310
             
Market Cluster            
Gross profit            
Nordics 221 279 196 315 1,075 1,132
Growth Markets 64 96 56 98 352 391
Start-Ups 34 48 48 52 223 268
USA 43 51 51 53 246 298
HQ 17 19 22 23 91 100
Eliminations -15 -16 -14 -9 -57 -61
             
EBITDA            
Nordics 54 98 48 103 324 344
Growth Markets 0 17 -8 14 32 42
Start-Ups -2 4 -1 0 9 20
USA -5 -1 -8 -4 -2 11
HQ -17 -20 -9 -26 -81 -92
Eliminations - - - - - -