US renter, EQUITY RESEARCH 22 mars 2023
Research report prepared by DNB Markets, a division of DNB Bank ASA
Aksjemarkedet i dag
BANKLETTELSE GIR LØFT FØR Portefølje anbefalte aksjer:
RENTEMØTE - NOBI, ACR & B2H - Aker BP
- Atea
Politiske forsikringer om, ved behov, ytterligere støtte til banksektoren ga sammen med - Europris
- Equinor
håp om en sentralbank som i dag vil åpne for mer tilbakeholdenhet med renteøkningene - Mowi
fremover oppgang for det amerikanske aksjemarkedet i går. Dow var opp 1%, S&P500 - Norske Skog
var opp 1.3% og Nasdaq steg 1.6%. Volumet aksjer omsatt på de tre hovedindeksene - Sparebank1 SR-Bank
- Subsea 7
kom inn på 101-126% av gjennomsnittet for de siste tre måneder, mens VIX-indeksen
samtidig var ned med 11.5% til 21.4 punkter. I Asia ser vi i morgentimene at renten på - YTD DNB -5.8%
tiårige amerikanske statsobligasjoner ligger på 3.59% og at futureskontraktene peker - YTD OSE -5.1%
mot en marginal positiv åpning for indeksene i USA i ettermiddag. Renten er dermed 2 I dag
basispunkter over nivået ved stengetid i det norske markedet i går.
Rapporter / nyheter etc Norden
I et gjenåpnet japansk marked ser vi at Nikkei kort før stengetid i dag er opp med 2.1%.
De viktigste kinesiske indeksene er samtidig opp inntil 1.4%. Markedsbevegelsene det Everfuel
Kambi, konferanse
neste døgnet vil i stor grad bli avgjort av hvilken rentebeslutning den amerikanske Nobia, kapitalmarkedsdag
sentralbanken faller ned på og ikke minst hvordan investorene tolker Fed-sjefens Norsk Solar
Stora Enso, konferanse
kommunikasjon vedrørende den økonomiske situasjonen og de videre renteutsikter
fremover. Usikkerhetene knyttet til om det faktisk blir en renteøkning og rundt hvilke Nøkkeltall Norden
videre signaler sentralbanken vil komme med er større enn de har vært på svært lang NO: Ledighet
tid. De er kl 19.00 norsk tid i dag imidlertid ventet å annonsere en renteøkning fra 4.75% NO: Laksepriser & -eksport
til 5%. Pressekonferansen starter en halv time senere. Allerede før åpning i dag får vi
Rapporter / nøkkeltall Europa / USA
også KPI- og PPI-tall for UK i februar, samt oppdaterte norske ledighetstall for samme
måned. I tillegg legger SSB i dag frem ukentlige tall for utviklingen i laksepriser og Japan: Maskinordre
UK: KPI
eksportvolum. Kvartalsrapporten fra Nike fikk en avmålt mottagelse i USA sent i går UK: PPI
og investorene sendte i første omgang aksjen ned med 2% i handel etter børs. UK: Boligpriser
US: FOMC Rentemøte
USD-kursen har falt noe tilbake det siste halve døgnet, men foreløpige amerikanske US: Boliglånssøknader
US: Oljelagertall
lagertall lagt frem i går trekker samtidig i motsatt retning. Dette bidrar til at Brent har Genel Energy
kommet ned med USD 0.13 pr fat fra i går ettermiddag og i morgentimene ligger på KB Home
Autodesk, Investordag
USD 74.82 pr fat. WTI-prisen har samtidig steget med USD 0.38 pr fat og ligger i
øyeblikket på USD 69.17 pr fat.
Kjøkkenleverandøren Nobia (i Norge bl.a. HTH, Norema og Sigdal) arrangerer i dag
kapitalmarkedsdag. Kursen stengte i går på SEK 18.43 pr aksje og er så langt i år ned
13%. Årlig omsetning ligger på rundt SEK 14 mrd og med utgangspunkt i en EBIT for
2022 på SEK 497 mill har ledelsen guidet for årlige kostnadsbesparelser på SEK 750
mill fra midten av 2024. Konsensus ser så langt ikke ut til å være villige til å legge disse
besparelsene inn i estimatene, mens vi etter en gjennomgang ser 50% oppnåelse som
realistisk. Med forventninger om at ledelsen ved dagens kapitalmarkedsdag vil bidra til
at konsensusestimatene i tiden fremover vil følge med oss oppover løftet vi nylig
anbefalingen fra Hold til Kjøp og kursmålet fra SEK 20 til SEK 27 pr aksje.
Inkassoaktørene Axactor og B2 Holding er blant selskapene som presenterer seg på Emisjoner, børsnoteringer o.l.
DNBs SMB Konferanse neste onsdag. Begge driver virksomhet i flere europeiske
markeder, men i liten grad i overlappende geografier. Topplinjen for de to selskapene - DNB Markets SMB konferanse
- Pågående transaksjoner
lå i 2022 på henholdsvis EUR 238 mill og NOK 3.5 mrd. Axactor oppnådde en EBIT på - Om aksjehandelsløsning
EUR 109 mill, mens tilsvarende for B2 Holding lå på NOK 1 mrd. De løpende marginene Aktuelle podcasts/webinarer:
er med andre ord gode, men må også sees i lys av bokført verdi på NOK 11-14 mrd for
selskapenes respektive fordringsporteføljer, samt en verdi av estimerte fremtidige brutto - Shippingtoppene om 2023
innbetalinger på rundt NOK 25 mrd. På våre estimater for 2023 handles begge aksjene
med en P/E på rundt 5x. I tillegg til endringer i estimerte forventede innbetalinger på de UTBYTTE er en podcast fra DNB som handler om det
eksisterende porteføljene er planlagt kapitalallokering fremover noe som vil kunne viktigste som skjer i den globale økonomien og
finansmarkedene. Hør på iTunes, Spotify og Soundcloud
påvirke verdsettelsen. Prisen på gjeldsporteføljer overtatt fra f.eks. banker endrer seg
blant annet med marked, grad av sikkerhet for fordringene og rentenivå. Investeringer i ANALYST
nye porteføljer må altså veies opp mot utbytte og tilbakekjøp av aksjer. Axactor stengte Ole-Andreas Krohn
i går på NOK 6.40 pr aksje og her har vi en kjøpsanbefaling med et kursmål på NOK Ole-andreas.krohn@dnb.no
7.50 pr aksje. B2Holding stengte samtidig på NOK 7.38 pr aksje og her har vi en TLF: +47 918 59 722
kjøpsanbefaling med et kursmål på NOK 12.50 pr aksje. Please see the last page for important information. This research
report was not produced in the US. Analysts employed by non-
US Affiliates are not registered / Qualified research analysts with
FINRA in the United States
DNB Markets | US aksjeindekser og oljepris – før og etter stengetid i oslo
22 mars 2023
US AKSJEINDEKSER OG OLJEPRIS – FØR OG ETTER STENGETID I OSLO
Index rebased
102.0 USD per brl
70.0
101.5 69.0
68.0
101.0 67.0
66.0
100.5 65.0
64.0
100.0 63.0
62.0
61.0
99.5 60.0
15 16 17 18 19 20 21 15 16 17 18 19 20 21 22
Dow S&P500 Nasdaq Axis Title
WTI Oil Price, rebased
INTERNASJONALE BØRSER RENTER VALUTA / RÅVARER
Siste Endr. % Siste I går Endr. Siste I går Endr. %
Dow Jones 32,561 316 0.98 USA 10år 3.592 3.48 0.11 EUR/USD 1.077 1.077 0.01
S&P 500 4,003 51 1.30 Tyskl. 10år 2.292 2.11 0.18 USD/JPY 132.5 132.5 0.03
NASDAQ 11,860 185 1.58 Norge 10år 3.053 2.91 0.14 USD/NOK 10.542 10.549 0.07
Nikkei 225 27,516 572 2.12 USA 3m 4.947 4.96 -0.02 EUR/NOK 11.352 11.358 0.05
Euro 500 290 4 1.31 Euro 3m 2.908 2.75 0.16 Siste Endr. Endr. %
Danmark-KFX 1,918 26 1.37 Norge 3m 3.530 3.45 0.08 CRB indeks 258 3.02 1.19
Finland-HEX 10,724 212 2.01 Brent sp. ($/bbl) 7 4.3 1.20 1.65
Norge-OSEBX 1,177 11 0.96 Brent 1m ($/bbl) 7 5.0 1.21 1.64
Sverige-SAX 816 10 1.30 Alum. 3m ($/ton)2 ,266.5 -7.50 -0.33
US Nat.gass 1 .9 -0.48 -19.83
NORDISKE AKSJER I USA – SLUTTKURS NORDEN VS SLUTTKURS USA
Sluttkurs USA Endr.1 dag Volum USA Sluttkurs USA, Sluttkurs Forskjell sluttkurs
(USD) (USD) nnnnn hjemlig valuta hjemme USA/hjemlig
Danmark
Novo Nordisk B 147.29 7.85 1,372,308 1018.50 1,006.80 11.70
GN Store Nord 62.40 -1.21 1,413 143.83 143.20 0.63
AP Møller Maersk 11.82 0.32 165,117 16,346.82 16,310.00 36.82
Finland
Nokia 4.65 0.13 14,708,827 4.32 4.35 -0.03
Metso Outotec 5.08 0.25 2,039 18.86 9.56 9.30
Telia 5.09 -0.11 25,647 2.36 2.39 -0.03
UPM Kymmene 34.71 1.20 19,207 32.23 32.17 0.06
Norge
Frontline 17.48 1.58 3,060,270 184.27 183.56 0.71
Norsk Hydro 7.00 0.11 41,743 73.79 73.58 0.21
Yara 21.63 0.64 12,426 456.11 456.30 -0.19
Golden Ocean 9.38 0.20 1,261,003 98.88 99.08 -0.20
Flex LNG 33.64 1.34 453,546 354.62 351.20 3.42
Equinor 27.92 0.58 5,830,792 294.32 292.70 1.62
Subsea 7 12.27 0.14 2,212 129.33 129.85 -0.52
Telenor 11.62 0.07 27,223 122.49 122.20 0.29
Tomra 15.58 0.15 4,650 164.24 164.46 -0.22
Questerre 0.25 0.00 65,576 1.92 1.82 0.10
Orkla 6.93 0.07 35,364 73.05 73.46 -0.41
Sverige
AstraZeneca 66.99 0.25 3,489,599 1412.36 1378.5 33.86
Electrolux 23.54 0.71 6,633 124.07 121.66 2.41
Ericsson (B) 5.39 0.05 3,488,294 56.82 56.15 0.67
Hennes & Mauritz 2.35 0.05 22,723 123.86 124.52 -0.66
Atlas Copco 11.95 0.08 141,066 125.97 123.82 2.15
SKF B 18.95 0.55 4,560 199.76 195.3 4.46
Swedish Match 10.59 -0.01 5,291 223.25 #N/A N/A #VALUE!
Assa Abloy 12.19 0.09 43,861 257.03 252.6 4.43
Sandvik 20.04 0.29 50,810 211.25 206.5 4.75
Kilde: Bloomberg, DNB Markets
2
DNB Markets |
22 mars 2023
US S&P500 – AVKASTNING: VERDI VS VEKST VS VEKST&PRIS (REBASERT)*
Siste år Siden 1995
200 2500
180
160 2000
140
120 1500
100
80 1000
60
40 500
20
0 0
S&P Verdiindeks S&P Vekstindeks S&P GARP Indeks S&P Verdiindeks S&P Vekstindeks S&P GARP Indeks
* Verdiindeks = S&P 500 Value Total Return Index
* Vekstindeks = S&P 500 Growth Total Return Index
* GARP indeks = S&P 500 GARP Index (Growth At a Reasonable Price)
Kilde:Bloomberg /DNB Markets
US indekser I går Endr. %1D %1W %1M %3M %YTD %12M Est. P/E
Dow Jones Industrial 32,561 316.0 0.98 1.26 -1.47 -1.41 -1.77 -6.46 16.75
S&P 500 4,003 51.3 1.30 2.13 0.30 4.72 4.25 -11.28 18.22
Nasdaq Composite 11,860 184.6 1.58 3.78 3.07 13.21 13.32 -15.94 26.26
Russel 2000 1,778 32.8 1.88 0.05 -6.17 1.35 0.94 -14.87 23.27
Amex naturgass (XNG) 492 6.3 1.31 -1.06 -3.61 -7.56 -8.27 -6.57 9.80
Amex Oil Service 77 2.6 3.46 -2.57 -7.93 -3.87 -8.01 -0.53 na
Philadelphia oljeproduksjon (XOI) 1,674 48.4 2.98 -0.87 -2.97 -3.03 -6.35 8.21 na
Amex farmasi (DRG) 814 2.4 0.29 1.24 -1.35 -6.29 -6.20 -1.79 14.84
Nasdaq biotech 4,016 -5.9 -0.15 -0.58 -3.29 -6.24 -4.68 -4.46 na
Philadelphia halvleder (SOX) 3,117 2.2 0.07 3.55 7.76 23.03 23.09 -9.55 22.98
S&P 500 Paper & Forest (PAFO) 285 4.6 1.66 0.35 -2.60 -6.29 -5.55 6.33 10.03
Kilde: Bloomberg, DNB Markets
Råvarer og shipping Siste I går Endr. %1D %1W %1M %3M %YTD %12M 52W H 52W L
CRB indeks 257.7 257.7 2.51 0.98 - 3 -8.4 -16.0 -20.1 -41.4 329.6 254.0
GS råvare indeks 3,170 3,170 28.30 0.90 46 -140 -231 -326 -681 4,320 3,062
Olje
Brent Spot 74.34 74.34 0.00 0.00 0.50 -5.37 -6.54 -10.63 -40.82 128.95 69.27
Brent olje 1m 75.00 75.32 -0.32 -0.42 1.31 -5.60 -5.98 -10.91 -40.48 125.28 70.12
Brent olje 3m 74.62 74.91 -0.29 -0.39 1.57 -5.46 -6.84 -10.65 -33.91 119.27 70.10
WTI olje 1m 69.31 69.67 -0.36 -0.52 1.70 -4.64 -8.18 -10.95 -42.45 123.68 64.12
Flybensin 812.57 0.00 7.20 0.89 -21.37 -54.47 -158.81 -193.29 -400.17
Naturgass US Henry Hub 1.94 1.94 -0.23 -10.76 -0.70 -0.18 -4.06 -1.58 -2.83
Fyringsolje 2 68.0 2 69.0 -1.03 -0.38 7.50 - 3 - 4 5.2 - 6 8.2 - 1 18.4 5 86.0 2 50.2
Metaller
Aluminium 3m 2,267 2,267 -8 -0.35 -86.00 -201 -125 -112 -1,255 3,742 2,081
Nikkel 22,514 22,514 -283 -1.24 -526.00 -4,591 -7,077 -7,534 -8,866 40,700 18,230
Kobber 8,758 8,758 60 0.69 -76.00 -443 364 386 -1,538 10,580 6,955
Gull 1,939 1,940 -1 -0.06 20.43 114 146 115 17 2,010 1,615
Shipping
WS AG - Japan, 250 dwt 98 98 0 0.00 5.00 30 20 28 58 130 35
WS AG - USG, 250 dwt 65 65 3 4.00 5.00 23 10 15 45 73 20
Baltic dry index 1,512 1,512 -30.0 -1.95 -75.00 838 -138 -3 -1,034 3,369 530
Kilde: Bloomberg, DNB Markets
Renter og valuta Siste I går Endr. 1W 1M 3M YTD 12M 52W H 52W L
Norge - Nibor 3m 3.530 3.530 0.040 0.27 0.25 0.32 0.27 2.12 3.58 1.20
USA - Libor 3m 4.947 4.998 -0.051 0.08 0.04 0.19 0.18 4.01 5.15 0.95
Euro - Euribor 3m 2.908 2.908 0.016 0.155 0.226 0.806 0.776 3.402 2.978 0.000
Norge 10 år stat 3.053 3.053 0.085 -0.05 -0.37 -0.05 -0.18 0.65 3.82 2.41
USA 10 år stat 3.592 3.609 -0.017 0.14 -0.32 -0.09 -0.28 1.21 4.34 2.28
Euro 10 år stat 2.292 2.292 0.167 -0.13 -0.24 -0.02 -0.28 1.82 2.77 0.45
Tyskland 10 år stat 2.292 2.292 0.167 -0.13 -0.24 -0.02 -0.28 1.82 2.77 0.45
Japan 10 år stat 0.296 0.250 0.046 -0.03 -0.21 -0.10 -0.13 0.08 0.58 0.16
UK 10 år stat 3.367 3.367 0.057 -0.12 -0.25 -0.20 -0.31 1.73 4.64 1.52
Valuta
EUR/USD 1.077 1.077 0.000 0.019 0.016 0.017 0.006 -0.026 1.119 0.954
USD/JPY 132.5 132.5 -0.040 -1.0 -2.4 0.1 1.4 11.7 152.0 120.6
GBP/USD 1.223 1.222 0.002 0.018 0.019 0.019 0.015 -0.103 1.330 1.035
USD/NOK 10.542 10.549 -0.007 -0.220 0.184 0.665 0.738 1.782 11.011 8.564
EUR/NOK 11.352 11.358 -0.006 -0.031 0.368 0.886 0.852 1.690 11.482 9.435
GBP/NOK 12.895 12.885 0.010 -0.080 0.417 1.003 1.030 1.277 13.132 11.114
Kilde: Bloomberg, DNB Markets
3
DNB Markets |
22 mars 2023
US Selskaper - vinnere/tapere
DOW 30 Kurs Endring NASDAQ Kurs Endring S&P500 Kurs Endring
Alle siste 1 dag 1 mnd 1 år Topp siste 1 dag 1 mnd 1 år Topp siste 1 dag 1 mnd 1 år
American Express Co 164.56 3.7 % -5.8 % -14.0 % Enphase Energy Inc 207.63 7.9 % 2.0 % 9.7 % First Republic Bank/CA 15.77 29.5 % -87.2 % -90.8 %
NIKE Inc 125.61 3.6 % 4.8 % -5.6 % Tesla Inc 197.58 7.8 % -1.6 % -40.4 % KeyCorp 12.76 9.3 % -29.9 % -47.6 %
Chevron Corp 159.31 3.1 % -0.6 % -2.9 % Zscaler Inc 113.02 7.2 % -14.5 % -51.4 % Comerica Inc 48.63 9.1 % -30.0 % -49.4 %
JPMorgan Chase & Co 130.55 2.7 % -5.8 % -8.5 % Lucid Group Inc 8.19 6.4 % -17.9 % -69.3 % Truist Financial Corp 33.70 9.0 % -28.4 % -43.6 %
Goldman Sachs Group Inc/The 317.28 2.5 % -12.1 % -7.5 % Warner Bros Discovery Inc 15.09 6.0 % -2.1 % na US Bancorp 37.52 8.9 % -21.1 % -34.2 %
Walt Disney Co/The 96.54 2.5 % -5.1 % -31.1 % Datadog Inc 69.67 5.2 % -12.9 % -53.1 % SolarEdge Technologies2 9In6c.51 8.9 % 0.3 % -8.8 %
Caterpillar Inc 224.92 2.1 % -5.5 % 1.0 % PayPal Holdings Inc 76.72 4.8 % 1.6 % -34.9 % Enphase Energy Inc 207.63 7.9 % 2.0 % 9.7 %
Salesforce Inc 188.68 1.9 % 15.5 % -13.5 % Rivian Automotive Inc 13.61 4.5 % -28.4 % -71.0 % Tesla Inc 197.58 7.8 % -1.6 % -40.4 %
Travelers Cos Inc/The 171.75 1.8 % -7.7 % -6.0 % Rivian Automotive Inc 13.61 4.5 % -28.4 % -71.0 % Zions Bancorp NA 32.29 7.0 % -34.5 % -53.6 %
Visa Inc 221.95 1.7 % 0.9 % 1.6 % Baker Hughes Co 28.04 4.0 % -6.7 % -23.3 % APA Corp 35.04 6.6 % -7.4 % -13.5 %
Dow Inc 52.06 1.6 % -8.7 % -18.1 % Diamondback Energy Inc 130.62 4.0 % -4.9 % -4.9 % DISH Network Corp 9.58 6.6 % -26.8 % -69.7 %
Apple Inc 159.28 1.2 % 7.0 % -5.7 % Alphabet Inc 105.84 3.8 % 15.3 % -24.5 % Paramount Global 21.25 6.3 % -8.8 % -43.2 %
Walgreens Boots Alliance Inc 33.54 1.1 % -7.0 % -29.3 % Zoom Video Communications7 1In.8c5 3.7 % -2.1 % -40.0 % Charles Schwab Corp/Th5e9.47 6.0 % -25.7 % -35.5 %
Verizon Communications Inc 37.74 0.8 % -3.9 % -26.0 % Alphabet Inc 104.92 3.7 % 14.5 % -25.0 % Warner Bros Discovery In1c5.09 6.0 % -2.1 % na
Honeywell International Inc 191.16 0.7 % -2.2 % -2.0 %
UnitedHealth Group Inc 480.10 0.7 % -1.8 % -5.0 % Bunn siste 1 dag 1 mnd 1 år Bunn siste 1 dag 1 mnd 1 år
Microsoft Corp 273.78 0.6 % 8.9 % -10.0 % American Electric Power Co I8n8c.90 -3.1 % -2.1 % -6.7 % Atmos Energy Corp 110.21 -4.1 % -4.7 % -3.5 %
International Business Machine 126.57 0.5 % -3.4 % -1.9 % Applied Materials Inc 120.40 -2.9 % 9.0 % -11.1 % Consolidated Edison Inc93.19 -3.8 % 0.8 % 4.4 %
Home Depot Inc/The 289.43 0.1 % -2.3 % -12.2 % Xcel Energy Inc 65.50 -2.8 % -1.8 % -5.4 % Digital Realty Trust Inc 97.83 -3.8 % -8.3 % -29.3 %
Johnson & Johnson 153.89 0.0 % -2.5 % -12.1 % Exelon Corp 40.68 -2.7 % -2.8 % -6.8 % Alliant Energy Corp 52.01 -3.3 % -2.3 % -13.2 %
3M Co 104.29 0.0 % -4.3 % -30.4 % Intel Corp 28.46 -2.4 % 11.7 % -41.2 % CMS Energy Corp 59.95 -3.1 % -1.4 % -10.5 %
Boeing Co/The 204.70 0.0 % -0.5 % 7.2 % Moderna Inc 152.10 -1.6 % -3.8 % -18.5 % CenterPoint Energy Inc 28.24 -3.1 % -2.1 % -4.2 %
McDonald's Corp 270.21 -0.2 % 0.6 % 13.5 % KLA Corp 385.06 -1.3 % 1.9 % 6.7 % American Electric Power C88o. 9In0c -3.1 % -2.1 % -6.7 %
Merck & Co Inc 105.54 -0.3 % -3.3 % 33.1 % Lam Research Corp 507.36 -1.2 % 6.3 % -7.2 % NiSource Inc 26.98 -3.0 % -2.3 % -10.7 %
Walmart Inc 140.42 -0.3 % -2.6 % -2.4 % Broadcom Inc 636.75 -1.1 % 10.5 % 4.2 % Applied Materials Inc 120.40 -2.9 % 9.0 % -11.1 %
Coca-Cola Co/The 60.32 -0.5 % 0.6 % -0.8 % Advanced Micro Devices Inc 95.93 -0.9 % 25.2 % -16.4 % Xcel Energy Inc 65.50 -2.8 % -1.8 % -5.4 %
Cisco Systems Inc 50.67 -0.5 % 2.8 % -9.8 % Amgen Inc 232.95 -0.8 % -1.4 % -1.5 % WEC Energy Group Inc 91.91 -2.8 % 0.8 % -3.6 %
Procter & Gamble Co/The 144.08 -0.7 % 2.5 % -5.1 % Monster Beverage Corp 103.79 -0.7 % 1.4 % 27.7 % Pinnacle West Capital Co7rp7.40 -2.8 % 5.2 % 5.4 %
Amgen Inc 232.95 -0.8 % -1.4 % -1.5 % Biogen Inc 266.15 -0.7 % -2.3 % 26.2 % Entergy Corp 103.15 -2.8 % -4.0 % -6.0 %
ASML Holding NV 642.13 -0.6 % 2.9 % -6.8 % Dominion Energy Inc 54.09 -2.8 % -6.3 % -33.8 %
Kilde: Bloomberg / DNB Markets
Indeksutvikling på sektornivå
Sektor USA 1 dag 1 mnd. 3 mnd. 1 år hittil i år est. P/E Sektor MSCI Europe 1 dag 1 mnd. 3 mnd. 1 år hittil i år est. P/E
Energi og relatert utstyr 4.3% -8.3% -7.3% -2.1% -11.0% 12.6 Finansieringsselskaper 4.6% -4.7% 4.2% -12.7% 4.4% 11.0
Bank 3.6% -17.0% -10.2% -29.8% -12.2% 8.4 Banker 3.7% -9.7% 5.7% 5.2% 6.1% 6.7
Olje og gass 3.4% -2.6% -4.4% 7.8% -7.9% 9.3 Forsikring 2.9% -4.8% -0.8% -1.9% 0.0% 9.7
Fritidsutstyr 2.8% -13.7% -13.8% -44.2% -18.5% 11.5 Energi 2.4% -6.6% -4.4% 11.1% -3.1% 5.9
Luftfart 2.8% -8.8% 1.2% -14.4% 3.0% 6.9 Biler og komponenter 2.0% -3.2% 15.9% 5.9% 15.0% 6.1
Bygg og anlegg 2.8% 8.9% 13.3% 24.6% 13.4% 23.0 Kapitalvarer 1.8% -1.2% 10.4% 0.6% 10.5% 17.8
Bildeler 2.1% -4.6% 21.2% 0.3% 18.7% 17.6 Hotell-, underholdnings- og restaurantvirksom1h.e6t% -0.7% 9.5% 8.6% 11.0% 22.8
Forsikring 2.0% -7.2% -6.2% -5.6% -6.7% 12.5 Media 1.5% -1.9% 9.3% -4.9% 9.6% 15.6
Elektrisk utstyr 1.9% -1.1% 1.5% -7.2% 0.4% 21.6 Transport 1.5% 2.1% 16.1% -5.6% 15.1% 18.1
Maskiner 1.7% -3.9% -0.2% 2.0% -0.3% 16.3 Mat- og apotekhandel 1.3% -1.3% 6.5% -12.0% 8.9% 13.5
Papir- og skogprodukter 1.7% -2.6% -6.3% -13.7% -5.5% 10.2 Programvare og tjenester 1.2% 1.9% 12.9% -4.4% 13.9% 23.0
Media 1.6% -4.4% 6.9% -25.0% 5.6% 10.9 Forbruksvarer og klær 1.0% -1.1% 17.6% 12.4% 17.6% 26.1
Helseartikler 1.4% 1.5% 2.5% -13.6% 1.8% 25.3 Legemiddelindustri og bioteknologi 0.7% -4.1% -2.6% -3.2% -1.7% 15.7
Metall 1.2% -4.9% 3.7% -22.0% 5.2% 14.5 Detaljhandel 0.6% -4.2% 6.7% 7.6% 5.5% 28.5
Datamaskiner og tilbehør 1.2% 6.5% 20.0% -6.5% 21.9% 25.9 Helsevern - utstyr og tjenester 0.6% -3.8% 3.6% -20.6% 2.7% 18.3
Hotell og restaurant 1.2% -1.2% 9.7% 3.5% 9.1% 25.3 IT utstyr 0.6% -3.0% -2.1% -23.3% -1.6% 13.6
Kjemikalier 1.2% -2.6% -0.9% -5.0% -0.5% 17.3 Forsyningsselskaper 0.3% -0.4% 2.7% -2.4% 3.5% 13.8
Industrielle konglomerater 1.2% 1.5% 3.2% -1.4% 2.3% 22.1 Husholdningsvarer og personlige produkter 0.3% -1.3% 4.4% 7.6% 5.1% 20.9
Elektronisk utstyr og instrumenter 1.2% -1.6% 5.3% -7.0% 4.2% 19.9 Telekommunikasjon og tjenester 0.3% -0.6% 14.5% -4.5% 15.3% 13.9
Programvare 1.0% 7.6% 15.6% -9.8% 14.7% 28.7 Materialer 0.2% -6.1% 0.1% -12.3% 0.3% 11.9
Informasjonsteknologi 0.8% 6.4% 16.3% -8.3% 16.4% 25.4 Kommersielle tjenester og leveranser 0.1% -2.1% 5.5% -6.9% 6.4% 20.6
Diversifiserte telekomtjenester 0.6% -4.4% -1.0% -16.3% -2.9% 7.9 Drikkevarer, mat og tobakk -0.2% -2.1% 0.1% -3.9% 1.1% 17.2
Kommunikasjonsutstyr 0.2% 5.1% 10.1% -4.0% 9.2% 15.6 Eiendomsselskaper -0.9% -12.0% -2.8% -39.9% -3.5% 11.2
Matvarer 0.2% -1.5% -5.0% 4.2% -4.7% 17.0
Bioteknologi 0.0% 0.4% -6.6% 4.4% -4.6% 15.9
Drikkevarer -0.1% 0.3% -3.1% 3.8% -3.1% 23.5
Farmasi -0.2% -2.7% -10.5% -3.8% -10.2% 14.7
Eiendom -0.7% -5.7% -2.0% -22.5% -2.2% 35.5
Husholdningsartikler -0.7% 1.5% -5.1% -3.8% -4.5% 24.6
Kraft -1.9% -0.3% -6.5% -4.8% -7.0% 17.8
Kilde: Bloomberg, DNB Markets Kilde: Bloomberg, DNB Markets
4
DNB Markets |
22 mars 2023
12-MÅNEDERS FORWARD P/E - HISTORISKE MULTIPLER – OBX OG OMX
OSLO – OBX INDEKSEN STOCKHOLM – OMX INDEKSEN
35x 30x
30x 25x
25x 20x
20x
15x 15x
10x 10x
5x 5x
P/E Median P/E Median
3.0x 3.0x
2.5x 2.5x
2.0x 2.0x
1.5x 1.5x
1.0x 1.0x
0.5x 0.5x
0.0x 0.0x
P/B Median P/B Median
16x 25x
14x 20x
12x
10x 15x
8x
6x 10x
4x 5x
2x
0x 0x
EV/EBITDA Median EV/EBITDA Median
Kilde: Bloomberg /DNB Markets
5
DNB Markets |
22 mars 2023
RENTER, P/E OG OLJEPRIS VS S&P500 OG OBX
S&P500 INDEKSEN OSLO – OBX INDEKSEN
6000 8.0 1400 6.0
7.0 1200 5.0
5000
6.0 1000
4000 4.0
5.0
800
3000 4.0 3.0
600
3.0 2.0
2000 400
2.0
1000 200 1.0
1.0
0 0.0 0 0.0
SPX Index US10Y Interest (%) OBX Index NO 10Y Interest (%)
45x 8.0 1400 160
40x 7.0 1200 140
35x 6.0 120
1000
30x
5.0 100
25x 800
4.0 80
20x 600
3.0 60
15x
2.0 400 40
10x
5x 1.0 200 20
0x 0.0 0 0
Long term hist. PE US10Y Interest (%) OBX Index Brent Oil (USD)
35x 8.0 30x 6.0
30x 7.0
25x 5.0
25x 6.0
20x 4.0
5.0
20x
4.0 15x 3.0
15x
3.0 10x 2.0
10x 2.0
5x 5x 1.0
1.0
0x 0.0 0x 0.0
Best fwd P/E Ratio US10Y Interest (%) Best fwd P/E Ratio NO 10Y Interest (%)
6.0 6.0 10.0 10.0
9.0 9.0
5.0 5.0 8.0 8.0
4.0 4.0 7.0 7.0
6.0 6.0
3.0 3.0 5.0 5.0
4.0 4.0
2.0 2.0 3.0 3.0
1.0 1.0 2.0 2.0
1.0 1.0
0.0 0.0 0.0 0.0
SPX Index dividend yield US10Y Interest (%) OBX Index dividend yield NO 10Y Interest rate
Kilde: Bloomberg /DNB Markets
6
DNB Markets |
22 mars 2023
ETF / ETP Endring i %
Navn Kurs 1 dg 5 dg 1 mnd Valuta Verdi (gjennomsnitt)
Aksjer / Indekser (siste 5 dager)
Oil Service OIH 275.25 3.7 % -2.9 % -7.6 % USD 241,498,368
Energi XLE 80.39 3.5 % -1.7 % -3.7 % USD 1,719,772,928
Finansielle tjenester XLF 31.96 2.5 % -1.0 % -10.2 % USD 1,767,309,184
AEX-Nederland IAEX 6476.50 2.3 % -0.1 % -2.4 % GBp 13,436,810
S&P Euro 350 IEV 48.41 1.9 % 0.0 % -1.3 % USD 24,913,412
DAX DAXEX 128.44 1.9 % 0.2 % -0.9 % EUR 2,860,118
Russell 2000 IWM 176.65 1.8 % 0.1 % -6.0 % USD 4,802,775,040
S&P Midcap 400 MDY 448.28 1.8 % 0.0 % -5.7 % USD 362,099,392
Russell 2000 Growth IWO 223.13 1.8 % 0.3 % -3.9 % USD 107,812,776
FTSE 100 ISF 737.20 1.7 % -1.7 % -4.8 % GBp 2,038,173,000
CAC-40 CAC 70.04 1.4 % -0.3 % -2.4 % EUR 3,360,889
Dow Jones Total markeSPTt M 49.19 1.4 % 1.6 % -0.4 % USD 29,472,458
Nasdaq 100 QQQ 310.34 1.4 % 4.4 % 5.5 % USD 16,389,680,128
S&P 500 SPY 398.91 1.3 % 1.8 % 0.1 % USD 35,511,345,152
Latin-America 40 ILF 22.89 1.3 % -1.3 % -5.6 % USD 19,136,418
Industri XLI 98.68 1.2 % -0.8 % -1.7 % USD 1,201,814,016
DJIA DIA 325.62 1.0 % 1.1 % -1.5 % USD 1,316,072,832
Emerging Markets EEM 38.09 0.9 % 0.4 % -2.3 % USD 1,434,523,008
Teknologi USA XLK 144.69 0.8 % 3.6 % 6.2 % USD 980,622,976
Japan EWJ 56.87 0.6 % 1.4 % 1.7 % USD 260,104,640
TecDax TDXPEX 28.99 0.5 % -0.2 % 0.4 % EUR 104,949
Pacific ex-Japan EPP 42.51 0.4 % -0.8 % -3.8 % USD 24,210,996
Hong Kong EWH 20.00 0.4 % -2.2 % -3.8 % USD 65,486,220
Brasil EWZ 26.25 0.2 % -1.5 % -6.9 % USD 668,691,328
Bioteknologi IBB 126.00 0.1 % -0.7 % -2.6 % USD 206,520,912
Forbruksvarer XLP 72.70 -0.1 % 0.8 % -0.8 % USD 805,987,392
Forsyningstjenester XLU 65.65 -2.0 % -0.9 % -1.9 % USD 857,550,208
Olje / Energi
Naturgass UNG 7.73 3.6 % -9.8 % 2.0 % USD 198,067,536
WTI-olje CRUD 7.97 3.5 % -6.1 % -7.8 % USD 2,532,967
WTI-olje CRUDP 7.41 2.8 % -6.7 % -8.5 % EUR 789,261
WTI-Oil USO 61.23 2.4 % -2.7 % -5.7 % USD 223,126,592
Brent-olje BNO 24.99 2.0 % -2.8 % -6.1 % USD 8,680,522
Bensin UGAS 43.90 0.3 % -3.1 % -1.5 % USD 55,357
Fyringsolje HEAT 19.24 0.1 % -4.9 % -4.6 % USD 86,035
Metaller
Bomull COTN 2.80 1.2 % -4.5 % -5.8 % USD 30,219
Kobber COPA 35.26 0.9 % -0.6 % -4.0 % USD 1,353,963
Aluminium ALUM 3.08 -0.4 % -3.6 % -6.5 % USD 166,489
Sølv SLV 20.54 -0.7 % 3.3 % 4.0 % USD 364,898,464
Sink ZINC 9.27 -1.2 % -1.8 % -6.2 % USD 77,795
Nikkel NICK 20.88 -1.4 % -2.5 % -14.4 % USD 234,861
Andre råvarer
Kaffe COFF 1.12 1.4 % 1.7 % -7.2 % USD 93,882
Sukker SUGA 11.35 1.3 % 0.5 % 4.2 % USD 34,740
Råvarer DBC 22.85 0.4 % -1.6 % -3.1 % USD 41,942,068
Kveg CATL 5.72 0.0 % -1.3 % -2.1 % USD 2,419
Mais CORN 1.26 -0.1 % 1.7 % -6.7 % USD 20,675
Soyabønner SOYB 30.35 -0.4 % -0.6 % -3.6 % USD 22,336
Svinekjøtt HOGS 0.35 -1.1 % -10.3 % -10.0 % USD 4,509
Hvete WEAT 0.67 -2.1 % -2.1 % -8.7 % USD 114,981
Råvarekurver
Energi AIGE 3.49 1.4 % -6.5 % -6.2 % USD 185,661
Softs (Sukker, Kakao, BoAIGmSull) 4.65 1.4 % 0.2 % -2.8 % USD 3,548
Råvarer (ETN) GSG 19.21 1.0 % -1.8 % -4.0 % USD 15,354,315
Råvarer AIGC 10.67 -0.1 % -2.8 % -3.7 % USD 51,500
Industrimetaller AIGI 15.15 -0.2 % -1.8 % -6.6 % USD 595,108
Buskap AIGL 2.27 -0.4 % -4.4 % -4.9 % USD 837
Landbruk AIGA 6.57 -0.4 % -0.4 % -5.3 % USD 357,917
Korn AIGG 4.63 -0.7 % 0.1 % -5.8 % USD 18,780
Kilde: Bloomberg / DNB Markets
7
DNB Markets |
22 mars 2023
Rapportkalender
Konsensus DNB
Dato Selskap Marked EBITDAe EPSe EBITDAe EPSe Utbytte
23-Mar NTS ASA Oslo na na na na Annual
Norway Royal Salmon ASA Oslo 169 1.98 314 na Annual
28-Mar Rizzo Group AB Stockholm na na na na Irreg
29-Mar Dustin Group AB Stockholm 260 0.79 na na Annual
30-Mar Stolt-Nielsen Ltd Oslo 202 2.01 na na Semi-Anl
H & M Hennes & Mauritz AB Stockholm 4,323 -0.58 3,932 -0.65 Semi-Anl
Puuilo Oyj Helsinki 13 0.09 na na Irreg
31-Mar RAK Petroleum PLC Oslo na na na na None
Atlantic Petroleum P/F Oslo na na na na na
5-Apr EnQuest PLC Stockholm na 0.05 na na None
Industrivarden AB Stockholm 8,219 29.49 na na Annual
Industrivarden AB Stockholm 8,219 29.49 na na Annual
Seadrill Ltd Oslo 227 -0.32 na na None
13-Apr Chr Hansen Holding A/S Copenhagen 115 0.48 107 0.00 Annual
Oceanteam ASA Oslo na na na na None
14-Apr Atrium Ljungberg AB Stockholm 440 2.10 433 1.80 Irreg
18-Apr Nilorngruppen AB Stockholm 30 na na na Annual
Profilgruppen AB Stockholm na na na na Annual
HMS Networks AB Stockholm 173 2.48 187 2.67 Annual
Investment AB Oresund Stockholm na na na na Semi-Anl
Telefonaktiebolaget LM Ericsso Stockholm 6,391 0.72 6,506 0.82 Semi-Anl
Telefonaktiebolaget LM Ericsso Stockholm 6,391 0.72 6,506 0.82 Semi-Anl
19-Apr Note AB Stockholm 121 2.60 na na Irreg
Platzer Fastigheter Holding AB Stockholm 257 0.47 na na Semi-Anl
Mangold AB Stockholm na na na na Annual
20-Apr Dedicare AB Stockholm 40 2.58 na na Annual
AQ Group AB Stockholm na na na na Annual
Bufab AB Stockholm na 5.00 293 4.17 Irreg
FastPartner AB Stockholm na na na na Quarter
Olvi Oyj Helsinki 11 0.11 na na Semi-Anl
Linc AB Stockholm na na na na None
Nordic Semiconductor ASA Oslo 21 0.04 47 0.15 Irreg
Kinnevik AB Stockholm 1,471 5.19 na na Irreg
Rejlers AB Stockholm 123 na na na Annual
Hansa Biopharma AB Stockholm na -3.31 na na None
Kinnevik AB Stockholm 1,471 5.19 na na Irreg
Husqvarna AB Stockholm 1,849 2.22 na 2.22 Semi-Anl
Husqvarna AB Stockholm 1,849 2.22 na 2.22 Semi-Anl
Elisa Oyj Helsinki 180 0.56 na 0.55 Annual
Nokia Oyj Helsinki 712 0.07 924 0.11 Quarter
Tryg A/S Copenhagen na 1.75 na 0.00 Quarter
BE Group AB Stockholm 295 9.79 na na Semi-Anl
Nokia Oyj Stockholm 712 0.07 924 0.11 Quarter
Arjo AB Stockholm 431 0.32 434 0.31 Annual
Awilco Drilling PLC Oslo na na na na Quarter
21-Apr Alma Media Oyj Helsinki 21 0.18 na na Annual
Duni AB Stockholm na na na na Irreg
Fenix Outdoor International AG Cboe DXE na na na na Annual
Munters Group AB Stockholm 396 1.00 na na Annual
Castellum AB Stockholm 1,424 2.79 1,462 2.82 Quarter
Autoliv Inc Stockholm 224 0.86 219 0.75 Quarter
Elanders AB Stockholm 462 2.26 na na Annual
Investor AB Stockholm 40,840 14.24 na na Semi-Anl
Sandvik AB Stockholm 7,048 3.13 7,565 3.16 Annual
24-Apr Nederman Holding AB Stockholm 208 2.81 na na Annual
Enento Group Oyj Helsinki 14 0.22 na na Irreg
8
DNB Markets | UTBYTTEOVERSIKT – estimert eks. & utbetalingsdato 2023
22 mars 2023
UTBYTTEOVERSIKT – ESTIMERT EKS. & UTBETALINGSDATO 2023
Forventet
Selskap Utbytte Valuta Utbyttefrekvens Eks. dato Utbetaling
Hunter Group 0.51 NOK Irreg 23-Jan 26-Jan
Hunter Group (2) 1.80 NOK Irreg 30-Jan 7-Feb
Protector Forsikring ASA 6.00 NOK Annual 8-Feb 15-Feb
Odfjell SE 0.61 USD Semi-annual 13-Feb 21-Feb
DNO ASA 0.25 NOK Semi-Anl 14-Feb 22-Feb
Arendals Fossekompani A/S 0.95 NOK Semi-Anl 14-Feb 22-Feb
Western Bulk Chartering 3.00 NOK Annual 14-Feb 22-Feb
Hoegh Autoliners ASA 0.23 USD Quarter 15-Feb 23-Mar
Aker BP ASA 0.55 USD Quarter 15-Feb 23-Feb
Rana Gruber 3.00 NOK Quarter 17-Feb 1-Mar
Klaveness Combination Carriers 0.30 USD Quarter 21-Feb 6-Mar
FLEX LNG Ltd 1.00 USD Quarter 22-Feb 7-Mar
Awilco LNG 0.50 NOK Irreg 23-Feb 9-Mar
Vår Energi 1.23 NOK Quarter 24-Feb 3-Mar
Golden Ocean Group Ltd 0.20 USD Quarter 27-Feb 27-Feb
Standard Supply 0.10 NOK Irreg 28-Feb 3-Mar
Belships ASA 0.75 NOK Irreg 28-Feb 14-Mar
OKEA ASA 1.00 NOK Quarter 2-Mar 15-Mar
BW Epic 0.04 USD Semi-Anl 2-Mar 13-Mar
Cool Company Ltd 0.40 USD Irreg 2-Mar 10-Mar
Gram Car Carriers 0.17 USD Quarter 3-Mar 9-Mar
BW LPG Ltd 5.40 NOK Quarter 3-Mar 17-Mar
AMSC ASA 0.12 USD Quarter 6-Mar 15-Mar
Mintra Holding 1.75 NOK Annual 7-Mar 14-Mar
Panoro Energy ASA 0.26 NOK Irreg 8-Mar 16-Mar
Avance Gas Holding Ltd 0.50 USD Quarter 8-Mar 16-Mar
Aurskog Sparebank 10.00 NOK Annual 9-Mar 22-Mar
Noram Drilling 1.10 NOK Monthly 10-Mar 17-Mar
Holand og Setskog Sparebank 7.00 NOK Annual 10-Mar 24-Mar
Okeanis Eco Tankers 1.25 USD Quarter 10-Mar 17-Mar
Frontline Ltd/Bermuda 1.07 USD Quarter 15-Mar 31-Mar
Treasure ASA 0.60 NOK Annual 17-Mar 11-May
Melhus Sparebank 11.00 NOK Annual 17-Mar 29-Mar
Aasen Sparebank 6.50 NOK Annual 17-Mar 24-Mar
2020 Bulkers 0.01 USD Monthly 21-Mar 30-Mar
MPC Container Ships AS 0.15 USD Quarter 23-Mar 30-Mar
Sparebanken Vest 5.50 NOK Annual 23-Mar 31-Mar
SpareBank 1 Søre Sunnmøre 6.07 NOK Annual 23-Mar 30-Mar
Gjensidige Forsikring ASA 8.25 NOK Annual 24-Mar 31-Mar
Skue Sparebank 12.50 NOK Annual 24-Mar 5-Apr
Sparebanken Øst 3.80 NOK Annual 24-Mar 4-Apr
TietoEVRY Oyj 0.73 EUR Semi-Anl 24-Mar 5-Apr
SpareBank 1 Ringerike Hadeland 13.10 NOK Annual 28-Mar 5-Apr
Sandnes Sparebank 6.05 NOK Annual 29-Mar 13-Apr
SpareBank 1 SMN 6.50 NOK Annual 29-Mar 11-Apr
Ecit 0.04 NOK Annual 29-Mar 13-Apr
Sparebank1 Helgeland 10.26 NOK Annual 30-Mar 17-Apr
Romerike Sparebank 6.70 NOK Annual 30-Mar 12-Apr
Romsdal Sparebank 8.65 NOK Annual 30-Mar 12-Apr
Sparebanken Møre 4.00 NOK Annual 30-Mar 12-Apr
Pareto Bank ASA 3.86 NOK Annual 31-Mar 12-Apr
Jæren Sparebank 12.50 NOK Annual 31-Mar 13-Apr
Pioneer Property 2.50 NOK Quarter 31-Mar 12-Apr
SpareBank 1 Nord Norge 8.20 NOK Semi-Anl 31-Mar 17-Apr
Sparebank1 Sørøst-Norge 2.60 NOK Annual 31-Mar 13-Apr
Sparebank 1 Østfold Akershus 17.80 NOK Annual 31-Mar 12-Apr
Sparebank 1 Østlandet 6.80 NOK Annual 31-Mar 12-Apr
Sparebanken Sør 6.00 NOK Annual 31-Mar 13-Apr
Totens Sparebank 11.00 NOK Annual 31-Mar 14-Apr
SpareBank 1 SR-Bank ASA 7.00 NOK Annual 14-Apr 21-Apr
Multiconsult ASA 9.00 NOK Annual 14-Apr 24-Apr
Storebrand ASA 3.70 NOK Annual 14-Apr 25-Apr
Orkla ASA 3.00 NOK Annual 14-Apr 27-Apr
Borregaard ASA 3.25 NOK Annual 19-Apr 27-Apr
Scatec ASA 1.94 NOK Annual 19-Apr 15-May
Europris ASA 3.75 NOK Annual 21-Apr 2-May
Sogn Sparebank 10.00 NOK Annual 21-Apr 2-May
Bouvet ASA 2.50 NOK Quarter 24-Apr 8-Jun
DNB ASA 12.50 NOK Annual 26-Apr 5-May
Entra ASA 2.50 NOK Semi-Anl 26-Apr 4-May
ABG Sundal Collier Holding ASA 0.50 NOK Annual 27-Apr 8-May
Wallenius Wilhelmsen ASA 0.51 USD Irreg 27-Apr 10-May
Selvaag Bolig ASA 2.00 NOK Semi-Anl 27-Apr 9-May
StrongPoint ASA 0.90 NOK Annual 28-Apr 11-May
Wilh Wilhelmsen Holding ASA 6.00 NOK Semi-Anl 28-Apr 16-May
Kilder: Selskaper, Newsweb, Bloomberg, Infront, DNB Markets
9
DNB Markets | UTBYTTEOVERSIKT – estimert eks. & utbetalingsdato 2023
22 mars 2023
UTBYTTEOVERSIKT – ESTIMERT EKS. & UTBETALINGSDATO 2023
Selskap Utbytte Valuta Utbyttefrekvens Eks. dato Utbetaling
TOMRA Systems ASA 1.80 NOK Annual 28-Apr 9-May
Bakkafrost P/F 10.00 DKK Annual 2-May 22-May
Elkem ASA 6.00 NOK Irreg 2-May 10-May
Schibsted ASA 2.00 NOK Annual 2-May 10-May
Elektroimportøren 0.50 NOK Semi-Annual 3-May 28-Sep
Norbit ASA 0.70 NOK Annual 5-May 16-May
Polaris Media ASA 1.50 NOK Annual 5-May 22-May
Webstep AS 1.70 NOK Annual 5-May 16-May
Equinor ASA 0.90 USD Quarter 11-May 25-May
Telenor ASA 5.00 NOK Semi-Anl 11-May 23-May
Veidekke ASA 7.75 NOK Annual 11-May 24-May
Norsk Hydro ASA 5.65 NOK Annual 11-May 23-May
Cambi ASA 0.15 NOK Annual 11-May 22-May
Kongsberg Gruppen ASA 12.00 NOK Annual 12-May 30-May
Kid ASA 3.00 NOK Semi-Anl 12-May 26-May
Elopak 0.86 NOK Annual 12-May 19-May
AF Gruppen ASA 6.50 NOK Semi-Anl 15-May 25-May
Olav Thon Eiendomsselskap ASA 6.50 NOK Annual 25-May 6-Jun
Jinhui Shipping & Transportati 0.04 USD Semi-Anl 25-May 16-Jun
B2Holding ASA 0.20 NOK Annual 26-May 5-Jun
Yara International ASA 55.00 NOK Irreg 13-Jun 22-Jun
Måsøval 0.50 NOK Annual 15-Jun 23-Jun
Kilder: Selskaper, Newsweb, Bloomberg, Infront, DNB Markets
10
DNB Markets |
22 mars 2023
DNB ANBEFALINGER OG ESTIMATER
DNB KJØPSANBEFALINGER OG OPPSIDE TIL KURSMÅL ANBEFALINGER OG NEDSIDE I FORHOLD TIL KURSMÅL
Sinch -90.9 % SAS
Meltwater -67.7 % Awilco Drilling
Seaway 7 -40.2 % Nel
Nykode Therapeutics -33.7 % PGS
Storytel -23.2 % AF Gruppen
Targovax -12.7 % Tomra
Ultimovacs
Boozt -8.0 % Archer
Alvotech -5.3 % Norsk Hydro
Vicore Pharma 196.6 % -1.9 % Hufvudstaden
GN Group 182.7 % -1.6 % Scatec
Lyko Group 182.3 % 0.0 %
Atlantic Sapphire 178.6 % 0.0 %
GreenMobility 168.5 % 0.0 %
Vitrolife 162.1 % 0.0 %
Vimian 159.5 % 0.0 %
Embracer Group 157.7 % 0.0 %
Crayon 154.0 % 0.0 %
Carasent 151.4 % 0.0 %
Physitrack 147.9 % 0.0 %
Oncopeptides 146.7 %
0.0 %
Grieg Seafood 146.2 %
Nordic Semiconductor 143.0 % 0.0 %
Viaplay Group 140.7 % 0.0 %
The Kingfish Company 138.5 % 0.0 %
Securitas 136.4 % 0.0 %
Byggfakta Group 136.0 % 0.0 %
Gentian Diagnostics 135.0 % 0.0 %
Safe Bulkers 134.7 % 0.0 %
Millicom 133.3 % 0.0 %
0% 20% 40% 60% 80% 100% 120% 140% 160% 180% 200% -100% -90% -80% -70% -60% -50% -40% -30% -20% -10% 0%
ESTIMERT UTBYTTE – DIREKTEAVKASTNING 2023E SELSKAP ANBEFALING
90% Hunter Group HOLD
80% MPC Container Ships BUY
70% A. P. Møller Mærsk HOLD
60% Western Bulk Chartering HOLD
50% Star Bulk BUY
40% 2020 Bulkers BUY
30% Genco Shipping & Trading BUY
20% Golden Ocean BUY
10% Elmera Group HOLD
Yara BUY
0% Elkem BUY
Rana Gruber BUY
Eagle Bulk Shipping BUY
Klaveness Combination CarrieBUrsY
SSAB BUY
Kilde: DNB Markets, FactSet, Bloomberg
11
DNB Markets |
22 mars 2023
UKESPORTEFØLJE ANBEFALTE AKSJER
Selskap Dato inn Kurs inn Utbytte Kurs %Uke Avkast. % % YTD Anbefaling Kursmål
Aker BP 2. jan. 309.4 253 5.2 -18.2 Kjøp 370
Subsea 7 2. jan. 113.6 130 6.6 14.3 Kjøp 180
Equinor 2. jan. 353.4 8.9 293 2.6 -14.7 Kjøp 370
Atea 20. mar. 115.6 119 2.9 2.9 Kjøp 150
Mowi 2. jan. 167.1 1.7 178 4.2 7.2 Kjøp 210
Europris 2. jan. 67.6 72 4.7 6.9 Kjøp 85
Sparebank1 SR-Bank 13. feb. 122.2 117 6.1 -4.0 Kjøp 149
Norske Skog 6. feb. 72.8 60 5.3 -17.7 Kjøp 117
Endring portefølje 4.7 -1.1
Endring OSEBX Indeks 2. jan. 1200.2 1176.5 3.3 -1.8
*Endringer i ukesporteføljen gjøres hver manAdag og offenliggjøres før børsen åpner. Ved bytte av aksjer benyttes gjennomsnittlige kurser for de
første timene av ukens handel. Vår ukentlige rapport "Anbefalte Aksjer", med gjennomgang av porteføljen, sendes ut mandag etter at kursene
er fastsatt. Avkastningen i tabellen over er basert på sluttkurser fra dagen før og er således en midlertidig beregning.
Kilde: DNB Markets, Infront, Bloomberg
FORETRUKNE AKSJER, ENKELTSEKTORER
Sektor Selskap Dato anb. Kurs anb. Utbytte Kurs Avkastn. % Anbefaling Kursmål
Sjømat Salmar 3. jan. 388.6 420.0 8.1 Kjøp 525
Austevoll Seafood 29. des. 88.5 85.7 -3.2 Kjøp 114
Mowi 29. des. 166.2 177.5 6.8 Kjøp 210
Icelandic Salmon 2. jan. 150.0 146.0 -2.7 Kjøp 190
IT / Teknologi Nokia 23. des. 4.4 4.4 -0.3 Hold 5
Evolution 30. des. 1018.4 1291.2 26.8 Kjøp 1700
Nordic Semiconductor 30. des. 164.4 160.0 -2.6 Kjøp 230
Sinch 30. des. 41.6 28.8 -30.8 Kjøp 70
Fortnox 30. des. 41.6 63.2 51.9 Kjøp 78
Energi / Shipping Panoro 2. jan. 28.6 26.0 -9.3 Kjøp 41
Noble 30. des. 37.7 39.8 5.4 Kjøp 50
Genco Shipping 30. des. 15.4 15.6 1.6 Kjøp 27.4
Finans Sparebank1 SMN 15. des. 116.1 126.0 8.6 Kjøp 155
Storebrand 30. des. 85.5 77.6 -9.3 Kjøp 109
Svenska Handelsbanken 2. jan. 106.2 97.6 -8.0 Kjøp 145
Forbruker Essity 19. des. 272.9 289.7 6.2 Kjøp 310
Otovo 30. des. 20.0 11.8 -40.7 Kjøp 21
Dometic 30. des. 67.9 55.3 -18.6 Kjøp 85
Pandora 2. jan. 500.4 608.0 21.5 Kjøp 775
Entrepenør / Eiendom Veidekke 30. des. 96.8 113.0 16.7 Kjøp 130
Catena 2. jan. 402.8 389.8 -3.2 Kjøp 450
Helse Ultimovacs 30. des. 109.4 105.4 -3.7 Kjøp 200
BioArctic 30. des. 284.0 241.8 -14.9 Kjøp 430
Novo Nordisk 30. des. 942.1 1006.8 6.9 Kjøp 1130
Industri Cargotec 15. des. 40.8 44.5 9.0 Kjøp 57
Assa Abloy 16. des. 229.0 252.6 10.3 Kjøp 315
Autoliv 20. des. 786.6 923.8 17.4 Kjøp 1070
Alfa Laval 2. jan. 302.6 348.4 15.1 Hold 370
Bufab 2. jan. 239.0 263.0 10.0 Kjøp 340
Securitas 2. jan. 89.1 84.8 -4.9 Kjøp 150
Råvarer Yara 16. des. 429.1 456.3 6.3 Kjøp 525
Norske Skog 30. des. 67.3 59.9 -10.9 Kjøp 117
UPM 16. des. 34.9 32.2 -7.7 Kjøp 48
Kilde: DNB Markets, Infront, Bloomberg
12
DNB Markets | aksjekurser og relevante markedspriser (I NOK), siste 2 år
22 mars 2023
AKSJEKURSER OG RELEVANTE MARKEDSPRISER (I NOK), SISTE 2 ÅR
100 40,000 700 10,000
90 35,000 600 9,000
80 30,000 8,000
70 500 7,000
60 25,000 6,000
400
50 20,000 5,000
KO40 K 300
N 15,000 NO 4,000
30 10,000 200 3,000
20 2,000
10 5,000 100 1,000
0 0 0 0
NHY ALUM LME (NOK) YAR CAN (NOK)
450 1,200 450 1,200
400 1,000 400 1,000
350 350
300 800 300 800
250 600 250 600
OK200 OK200
N 150 400 N 150 400
100 200 100 200
50 50
0 0 0 0
Aker BP BRENT (NOK) EQNR BRENT (NOK)
180 50,000 450
160 45,000 400 5,000
140 40,000 350
120 35,000 4,000
300
100 30,000 250
25,000 3,000
KO 80 20,000 OK200
N 60 N150 2,000
15,000
40 10,000 100 1,000
20 5,000 50
0 0 0 0
GOGL Baltic Dry Index (NOK) EQNR Naturgass (NOK)
400 120.0 100 2,400
350 90 2,200
100.0 2,000
300 80
80.0 1,800
250 70 1,600
K 200 60.0 K 60 1,400
O NO
N 150 1,200
40.0 50
100 1,000
20.0 40 800
50
30 600
0 0.0
mar mai jul sep nov jan mar mai jul sep nov jan
MOWI Laksepriser RANA Iron ore (NOK)
13
DNB Markets | DNB anbefalingER og estimater
22 mars 2023
DNB ANBEFALINGER OG ESTIMATER
Selskap Ticker Anbefaling Valuta Kurs Kursmål Estimert EPS Estimert P/E Estimert EV/EBITDA
2023 2024 2023 2024 2023 2024
2020 Bulkers 2020 NO BUY NOK 101 161.0 2.12 2.23 4.5x 4.3x 5.8x 5.6x
A. P. Møller Mærsk MAERSKB DC HOLD DKK 16,310 16,300 178.44 -156.81 13.2x -15.0x 3.8x 10.9x
ABB ABB SS HOLD SEK 344.4 370.0 1.58 1.68 19.1x 18.8x 11.9x 11.4x
AcadeMedia AB ACAD SS BUY SEK 47.8 61.0 5.20 6.71 7.7x 6.3x 11.6x 9.4x
Addnode ANODB SS NO REC SEK 121.3 3.25 3.96 37.3x 30.7x 18.5x 15.9x
Adevinta ADE NO BUY NOK 77.5 100.0 0.13 0.21 51.8x 33.6x 16.4x 13.2x
Advanced Soltech ASAB SS HOLD SEK 14.5 18.0 -0.77 0.44 9.6x 9.4x
AF Gruppen AFG NO SELL NOK 146.4 105.0 9.09 9.64 16.1x 15.2x 7.9x 7.0x
Airthings AIRXME NO BUY NOK 3.0 8.0 -0.03 -0.01 -9.7x -29.4x -7.9x 721.2x
Aker ASA AKER NO BUY NOK 673.5 870.0 33.93 19.8x
Aker Biomarine AKBM NO HOLD NOK 38.1 36.0 -0.11 0.06 -33.2x 65.3x 10.7x 8.5x
Aker BP AKRBP NO BUY NOK 253.1 370.0 4.82 3.86 5.0x 6.2x 1.0x 1.0x
Aker Horizons AKH NO NO REC NOK 9.3
Aker Solutions AKSO NO BUY NOK 39.7 45.0 4.01 5.14 9.9x 7.7x 5.0x 3.9x
Alfa Laval ALFA SS HOLD SEK 348.4 370.0 15.42 16.48 22.5x 21.1x 13.0x 12.4x
Alimak ALIG SS HOLD SEK 65.4 105.0 6.28 7.05 10.1x 9.3x 6.9x 6.0x
ALK-Abello ALKB DC BUY DKK 99.5 140.0 2.58 4.12 38.8x 24.3x 22.6x 16.0x
Alligator Bioscience ATORX SS BUY SEK 1.4 4.0 -1.01 -0.21 -1.4x -6.7x -1.5x -9.3x
Alligo ALLIGOB SS BUY SEK 109.4 145.0 10.92 12.34 9.0x 8.1x 6.0x 5.1x
Alvotech ALVO US BUY USD 13.5 19.0 -0.49 0.04 -27.4x 384.7x -37.7x 93.6x
Ambea AMBEA SS BUY SEK 34.3 48.5 3.58 4.75 6.9x 5.6x 6.4x 5.8x
Ambu AMBUB DC BUY DKK 101.2 140.0 1.16 1.86 87.3x 54.4x 40.2x 27.1x
AMSC ASA AMSC NO BUY NOK 41.3 58.0 0.46 0.49 8.6x 8.0x 6.9x 6.6x
Archer ARCH NO NO REC NOK 1.0
Arctic Bioscience ABS NO HOLD NOK 11.0 15.0 -2.21 -1.85 -2.8x -5.1x
Arctic Fish AFISH NO BUY NOK 92.0 125.0 6.25 7.78 14.7x 11.8x 10.4x 8.3x
Arjo ARJOB SS BUY SEK 39.8 60.0 1.88 2.68 20.0x 14.7x 7.6x 6.4x
Aros Bostad AROS SS HOLD SEK 37.2 40.0 2.07 1.26 17.9x 29.5x 14.3x 25.0x
Assa Abloy ASSAB SS BUY SEK 252.6 315.0 11.95 13.48 19.8x 18.7x 12.3x 11.5x
Atea ATEA NO BUY NOK 119.0 150.0 8.80 10.09 13.5x 11.8x 5.8x 5.2x
Atlantic Sapphire ASA NO NO REC NOK 5.4 -0.21 -0.02 -2.5x -20.6x -4.2x 15.8x
Atlas Copco ATCOA SS HOLD SEK 123.8 125.0 4.92 5.02 25.2x 24.7x 15.4x 14.8x
Atrium Ljungberg ATRLJB SS HOLD SEK 168.7 197.0 7.71 8.55 22.1x 20.9x 25.3x 22.8x
Aurora Eiendom AURA NO BUY NOK 90.8 125.0 6.70 7.35 14.2x 13.0x 15.0x 14.2x
Austevoll Seafood AUSS NO BUY NOK 85.7 114.0 9.95 11.58 8.6x 7.4x 6.7x 6.1x
Autoliv ALIV SS BUY SEK 923.8 1070.0 6.66 10.29 13.4x 8.7x 6.8x 5.2x
Autostore AUTO NO SELL NOK 21.5 18.0 0.05 0.06 31.0x 28.2x 21.4x 19.3x
Avance Gas AGAS NO BUY NOK 74.3 95.0 1.25 0.73 5.6x 9.7x 5.6x 7.1x
Avanza Bank AZA SS HOLD SEK 256.1 230.0 12.56 12.84 20.4x 20.0x
Axactor ACR NO BUY NOK 6.4 7.5 0.12 0.12 4.7x 4.8x
Axfood AXFO SS BUY SEK 252.0 280.0 10.40 12.10 24.3x 20.9x 10.2x 8.7x
B2Holding B2H NO BUY NOK 7.4 12.5 1.45 1.64 5.1x 4.5x
Bakkafrost BAKKA NO HOLD NOK 656.5 630.0 25.47 28.75 16.9x 15.0x 10.3x 9.0x
Balder BALDB SS HOLD SEK 44.0 60.0 4.37 4.52 11.1x 10.4x 24.6x 23.0x
Beijer Ref BEIJB SS HOLD SEK 176.1 175.0 4.95 5.60 35.6x 31.5x 20.9x 18.9x
BerGenBio BGBIO NO HOLD NOK 4.8 9.0 -3.61 -3.35 -1.3x -1.4x -0.1x -1.1x
Bergman & Beving BERGB SS BUY SEK 128.0 152.0 8.05 8.40 13.2x 12.5x 9.3x 8.3x
Betsson BETSB SS BUY SEK 99.0 115.0 0.97 1.06 9.2x 8.4x 5.5x 4.6x
Better Collective BETCO SS NO REC SEK 185.8 0.97 1.23 17.2x 13.6x 10.7x 8.5x
BillerudKorsnäs BILL SS HOLD SEK 109.9 130.0 12.81 12.92 9.4x 8.5x 4.9x 4.6x
BioArctic BIOAB SS BUY SEK 241.8 430.0 3.44 16.62 70.3x 14.6x 52.4x 10.0x
Boliden BOL SS BUY SEK 398.7 560.0 47.77 51.13 8.3x 7.8x 5.0x 4.6x
Bonava BONAVB SS HOLD SEK 21.3 30.0 5.51 0.62 3.9x 34.2x 5.9x 25.0x
Boozt BOOZT SS HOLD SEK 113.5 130.0 3.36 4.30 34.2x 26.7x 12.1x 10.0x
Borr Drilling BORR NO BUY NOK 78.9 90.0 0.41 0.96 18.4x 7.8x 9.2x 6.3x
Borregaard BRG NO BUY NOK 171.4 200.0 10.19 10.68 16.8x 16.1x 9.9x 9.2x
Bravida BRAV SS BUY SEK 114.3 135.0 6.87 6.94 16.5x 16.3x 10.1x 9.4x
Bredband2 BRE2 SS NO REC SEK 1.3 0.08 0.09 17.4x 14.7x
Bufab BUFAB SS BUY SEK 263.0 340.0 16.01 17.83 21.8x 18.9x 12.2x 11.2x
BW Energy BWE NO BUY NOK 26.5 36.0 1.01 2.10 2.5x 1.2x 1.3x 0.5x
BW LPG BWLPG NO BUY NOK 86.8 141.0 1.68 0.48 4.9x 17.2x 3.3x 5.5x
BW Offshore BWO NO BUY NOK 29.3 40.0 0.89 0.70 3.1x 4.0x 4.6x 5.3x
Byggfakta Group BFG SS BUY SEK 32.8 50.0 0.63 1.24 52.2x 26.4x 10.5x 8.7x
Cadeler CADLR NO BUY NOK 43.0 55.0 0.05 -0.01 70.6x -591.1x 9.2x 8.6x
Kilde: DNB Markets, FactSet, Bloomberg
14
DNB Markets | DNB anbefalingER og estimater
22 mars 2023
DNB ANBEFALINGER OG ESTIMATER
Selskap Ticker Anbefaling Valuta Kurs Kursmål Estimert EPS Estimert P/E Estimert EV/EBITDA
2023 2024 2023 2024 2023 2024
Cambi CAMBI NO BUY NOK 8 9.0 0.38 0.62 21.8x 13.4x 12.7x 7.7x
Camurus CAMX SS BUY SEK 215.0 320.0 7.23 8.12 29.7x 26.5x 22.8x 20.1x
Carasent CARA NO BUY NOK 14.5 35.0 -0.07 0.11 -3957.4x 84.2x 12.1x 7.9x
Cargotec CGCBV FH BUY EUR 44.46 57.0 4.43 4.83 10.0x 9.2x 6.0x 5.3x
Carlsberg CARLB DC BUY DKK 1010 1150.0 52.89 53.00 17.3x 17.1x 10.1x 8.9x
Castellum CAST SS NO REC SEK 115.5 10.74 10.94 11.5x 11.2x 20.2x 18.8x
Catena CATE SS BUY SEK 389.8 450.0 15.05 14.97 25.9x 25.8x 22.3x 20.7x
Chr. Hansen CHR DC BUY DKK 499.9 571.0 1.86 2.29 36.2x 29.3x 20.9x 18.5x
Citycon CTY1S FH HOLD EUR 6.4 7.1 0.45 0.48 14.3x 13.2x 19.4x 18.3x
Collector Bank COLL SS HOLD SEK 38.855 42.0 5.52 5.26 7.0x 7.4x
Coloplast COLOB DC HOLD DKK 834.6 860.0 25.51 29.96 32.5x 27.9x 22.1x 19.5x
Cool Company COOL NO BUY NOK 129.2 180.0 3.58 1.87 3.4x 6.5x 4.2x 5.7x
Coor Service ManagementCOOR SS BUY SEK 66.0 100.0 4.30 5.39 12.1x 11.0x 8.6x 7.7x
Corem COREB SS HOLD SEK 7.60 9.5 0.28 0.31 23.6x 16.8x 20.0x 18.5x
Crayon CRAYN NO HOLD NOK 77 110.0 4.14 5.84 14.8x 11.2x 7.2x 5.5x
CSAM Health CSAM NO BUY NOK 35.0 45.0 -2.46 -0.84 -120.9x 26.2x 16.1x 9.3x
Danske Bank DANSKE DC BUY DKK 145.3 190.0 20.59 22.50 7.1x 6.5x
Demant DEMANT DC BUY DKK 223.3 275.0 10.22 13.87 21.8x 16.1x 12.2x 10.4x
DHT Holdings DHT US BUY USD 11.29 11.7 0.80 1.56 14.1x 7.2x 7.5x 4.8x
Diamond Offshore DO US BUY USD 9.81 10.0 0.30 0.61 33.2x 16.0x 7.6x 6.2x
DNB DNB NO NO REC NOK 188.25 22.67 22.57 8.3x 8.3x
DNO DNO NO BUY NOK 11.09 16.0 0.25 0.15 4.3x 7.2x 0.1x -0.4x
DOF DOF NO NO REC NOK 0.676
Dolphin Drilling DDRIL NO BUY NOK 12.974 20.0 -0.04 0.27 -32.3x 4.5x 12.6x 2.3x
Dometic DOM SS BUY SEK 55.3 85.0 2.75 6.35 17.9x 8.5x 9.1x 5.5x
Dorian LPG LPG US BUY USD 19.5 25.5 4.77 2.43 4.2x 8.0x 4.5x 6.4x
DSV DSV DC BUY DKK 1266.0 1450.0 59.93 63.81 21.1x 19.8x 13.0x 12.3x
Eagle Bulk Shipping EGLE US BUY USD 45 63.0 6.56 8.99 6.9x 5.0x 4.4x 3.2x
Edda Wind EWIND NO BUY NOK 24.3 40.0 0.10 0.32 22.4x 6.6x 14.2x 8.1x
Electrolux ELUXB SS HOLD SEK 121.66 140.0 4.18 14.33 33.0x 8.5x 6.5x 4.2x
Electrolux Professional EPROB SS HOLD SEK 51.2 50.0 2.32 3.00 22.0x 17.1x 11.4x 9.5x
Elekta EKTAB SS HOLD SEK 79.24 85.0 3.78 4.83 21.0x 16.4x 10.1x 8.8x
Elektroimportøren ELIMP NO HOLD NOK 39.1 45.0 3.24 3.61 12.1x 10.8x 7.3x 6.7x
Elisa ELISA FH SELL EUR 55.16 46.0 2.34 2.44 23.3x 22.4x 13.4x 12.8x
Elkem ELK NO HOLD NOK 34.32 37.0 4.34 4.05 7.9x 8.5x 4.1x 4.5x
Elmera Group ELMRA NO SELL NOK 15.19 10.0 -0.77 -0.37 -99.4x 103.9x 3.2x 2.9x
Elopak ELO NO HOLD NOK 23.5 24.0 0.17 0.19 12.2x 10.6x 6.4x 5.6x
Embracer Group EMBRACB SS BUY SEK 49.215 100.0 3.23 4.44 7.7x 7.1x
Enea ENEA SS HOLD SEK 95.5 90.0 3.09 3.79 26.8x 22.3x 7.3x 6.6x
Eneti Inc NETI US BUY USD 8.9 13.0 -0.49 0.17 -18.1x 52.7x 23.8x 12.4x
Entra ENTRA NO HOLD NOK 98.95 115.0 5.19 5.73 20.2x 18.2x 20.9x 19.8x
Epiroc EPIA SS HOLD SEK 192.5 220.0 7.84 7.88 24.6x 24.9x 15.1x 14.9x
Episurf Medical EPISB SS NO REC SEK 2.1 -0.28 -0.19 -7.4x -11.1x -9.4x -15.7x
Equinor EQNR NO BUY NOK 292.7 370.0 4.95 5.58 5.3x 4.8x
Ericsson ERICB SS HOLD SEK 56.2 63.0 4.38 7.40 12.1x 7.3x 4.9x 3.2x
Essity ESSITYB SS BUY SEK 289.7 310.0 12.98 18.19 22.3x 15.9x 10.4x 8.2x
Euronav EURN US BUY USD 17.77 20.5 1.47 3.08 12.1x 5.8x 7.5x 4.2x
Europris EPR NO BUY NOK 72.3 85.0 5.68 6.10 12.7x 11.9x 6.6x 5.6x
Evolution EVO SS BUY SEK 1291.2 1700.0 4.98 5.87 22.7x 19.4x 18.6x 14.7x
Fabege FABG SS HOLD SEK 82.44 100.0 3.34 3.70 22.9x 20.9x 25.9x 24.4x
Fjord1 FJORD NO NO REC NOK 51.8
Flex LNG FLNG NO HOLD NOK 351.2 370.0 2.69 2.89 12.4x 11.5x 10.5x 10.0x
FLSmidth FLS DC HOLD DKK 247.8 300.0 7.47 20.33 14.4x 12.2x 5.5x 5.4x
Fortnox FNOX SS BUY SEK 63.2 78.0 0.87 1.19 72.7x 53.3x 46.1x 34.3x
Freja eID Group FREJA SS NO REC SEK 6.6 -0.93 -0.38 -8.6x -23.5x -208.8x 10.1x
Frontline FRO NO BUY NOK 183.6 226.0 2.05 2.38 8.7x 7.3x 7.5x 6.6x
GARO GARO SS HOLD SEK 80.0 100.0 2.15 3.51 37.3x 22.8x 21.0x 14.1x
Genco Shipping & TradingGNK US BUY USD 15.1 27.4 3.27 4.09 4.6x 4.0x 3.1x 2.4x
Genmab GMAB DC SELL DKK 2547.0 2650.0 56.51 63.87 46.2x 40.9x 28.7x 21.6x
Gentian Diagnostics GENT NO BUY NOK 39 52.0 -0.86 -0.54 -45.4x -71.6x -32.2x -44.7x
Getinge GETIB SS HOLD SEK 228.2 245.0 10.78 12.49 20.0x 17.9x 9.7x 8.4x
Gjensidige Forsikring GJF NO BUY NOK 179.6 210.0 11.35 12.19 15.8x 14.7x
GN Group GN DC BUY DKK 143.2 250.0 5.92 11.45 24.2x 12.5x 13.1x 9.2x
Golar LNG GLNG US BUY USD 21.2 35.0 2.37 2.75 9.0x 7.7x 6.4x 3.9x
Golden Ocean GOGL NO BUY NOK 99.08 149.0 1.49 2.00 6.4x 4.7x 6.2x 4.8x
Grieg Seafood GSF NO BUY NOK 72.1 87.0 5.53 8.08 12.9x 8.8x 6.9x 5.3x
Hafnia HAFNI NO BUY NOK 61.7 80.0 0.88 0.99 6.7x 5.9x 5.7x 5.2x
Hennes & Mauritz HMB SS HOLD SEK 124.52 135.0 5.53 7.17 22.5x 17.4x 7.5x 6.5x
Hexagon AB HEXAB SS BUY SEK 114 135.0 0.38 0.44 23.6x 21.0x 14.7x 12.7x
Kilde: DNB Markets, FactSet, Bloomberg
15
DNB Markets |
22 mars 2023
DNB ANBEFALINGER OG ESTIMATER
Selskap Ticker Anbefaling Valuta Kurs Kursmål Estimert EPS Estimert P/E Estimert EV/EBITDA
2023 2024 2023 2024 2023 2024
Hexagon Composites HEX NO BUY NOK 35 40.0 -2.72 -3.29 -12.8x -10.6x -294.1x -321.6x
Hexagon Purus HPUR NO BUY NOK 26.5 32.0 -2.38 -3.77 -11.1x -7.0x -16.1x -9.8x
Hexatronic AB HTRO SS NO REC SEK 126 5.57 7.09 22.5x 17.7x 15.6x 12.4x
Hexpol HPOLB SS HOLD SEK 120.9 120.0 7.41 8.10 16.3x 14.9x 11.2x 10.0x
Himalaya Shipping HSHIP NO NO REC NOK 59.00
HMS Networks HMS SS HOLD SEK 398.4 405.0 11.16 12.00 35.7x 33.2x 23.7x 21.6x
Holmen HOLMB SS BUY SEK 407 490.0 25.78 26.04 15.8x 15.6x 10.1x 10.0x
Hufvudstaden HUFVA SS SELL SEK 145.3 125.0 4.93 5.08 29.5x 28.6x 33.8x 31.7x
Humana HUM SS HOLD SEK 12.96 17.0 2.54 3.73 5.0x 3.4x 6.3x 5.7x
Hunter Group HUNT NO HOLD NOK 0.159 1.9 0.00 0.00 -8.2x -11.1x -6.3x -13.1x
Husqvarna HUSQB SS SELL SEK 85.4 82.0 4.04 6.37 20.0x 13.4x 9.7x 7.7x
Höegh Autoliners ASA HAUTO NO BUY NOK 57.0 94.0 2.08 1.91 2.6x 2.8x 2.0x 2.0x
IAR Systems IARB SS SEK 124.2 6.22 7.99 20.0x 15.5x 8.6x 6.9x
Ice Fish Farm IFISH NO NO REC NOK 31.0 0.34 1.94 90.5x 16.0x 30.2x 10.5x
Icelandic Salmon ISLAX NO BUY NOK 146 190.0 0.84 1.19 15.3x 10.8x 9.2x 6.9x
Industrivärden INDUC SS HOLD SEK 268.4 305.0
Instalco AB INSTAL SS BUY SEK 47.6 60.0 2.02 2.40 22.7x 19.1x 12.1x 10.5x
Investor INVEB SS BUY SEK 198.82 225.0
Isofol Medical ISOFOL SS SEK 0.6 -0.52 -0.05 -1.2x -11.9x
Jm Ab JM SS SELL SEK 185.10 160.0 17.15 13.49 10.8x 13.7x 19.3x 22.9x
Kahoot KAHOT NO HOLD NOK 21.2 16.5 0.04 0.09 48.7x 22.7x 17.4x 10.2x
Kesko KESKOB FH BUY EUR 19.4 25.0 1.37 1.40 14.2x 13.8x 7.7x 7.2x
Kindred Group KINDSDB SS BUY SEK 112.5 135.0 56.07 76.57 14.6x 10.9x 9.7x 7.3x
Kinnevik KINVB SS SELL SEK 145.7 145.0
Klaveness Combination CKCarriCers NO BUY NOK 71.6 128.0 1.44 1.09 4.7x 6.2x 4.1x 4.3x
KMC Properties KMCP NO BUY NOK 6.2 8.5 0.35 0.44 17.5x 14.2x 15.0x 14.0x
Kojamo KOJAMO FH HOLD EUR 11.27 13.0 0.52 0.46 21.1x 23.1x 25.7x 24.9x
Komplett KOMPL NO BUY NOK 17.2 17.0 0.46 1.23 37.0x 13.9x 6.0x 4.1x
Kone KNEBV FH HOLD EUR 48.12 54.0 1.73 2.10 25.4x 22.6x 15.6x 13.8x
Konecranes KCR FH BUY EUR 30.2 35.0 2.69 2.94 10.2x 9.4x 6.9x 6.5x
Kongsberg Gruppen KOG NO NO REC NOK 423.2 18.64 20.68 22.7x 20.5x 13.4x 12.3x
Latour LATOB SS BUY SEK 202.9 260.0
Lerøy Seafood LSG NO BUY NOK 49.72 64.0 4.18 5.09 11.9x 9.8x 6.1x 5.2x
Lime Technologies LIME SS BUY SEK 243.4 300.0 5.97 7.37 40.8x 33.0x 19.0x 15.8x
Lindab International LIAB SS BUY SEK 151.6 212.0 8.27 11.90 18.3x 12.7x 9.1x 6.8x
Loomis LOOMIS SS BUY SEK 342.4 425.0 31.30 34.66 10.9x 9.9x 5.3x 4.6x
Lundbeck HLUNB DC BUY DKK 31.4 39.0 2.33 3.11 13.5x 10.1x 5.7x 4.1x
Lundbergs LUNDB SS HOLD SEK 460.2 505.0
Lyko Group LYKOA SS HOLD SEK 149.6 200.0 2.53 4.50 59.1x 33.2x 14.1x 11.2x
Maersk Drilling DRLCO DC NO REC DKK 372.0 3.02 17.8x 7.0x
Medistim MEDI NO BUY NOK 264.0 290.0 6.82 7.85 38.7x 33.6x
Meltwater MWTR NO BUY NOK 17.5 45.0 -0.06 0.03 98.0x 50.6x 12.0x 8.8x
Metsa Board METSB FH BUY EUR 8.0 12.0 0.96 1.04 8.4x 7.7x 5.8x 5.4x
Metso Outotec MOCORP FH BUY EUR 9.562 12.5 0.64 0.74 14.7x 13.0x 9.2x 8.4x
Millicom TIGO SS BUY SEK 189.6 265.0 0.93 2.62 10.8x 5.3x 4.2x 3.6x
Momentum Group MMGRB SS HOLD SEK 80 79.0 3.03 3.16 23.7x 22.8x 14.2x 13.3x
Mowi MOWI NO BUY NOK 177.5 210.0 1.38 1.43 11.3x 10.9x 6.1x 5.7x
MPC Container Ships MPCC NO HOLD NOK 19.2 18.7 0.77 0.56 2.3x 3.3x 1.9x 2.3x
MTG MTGB SS HOLD SEK 69.1 95.0 3.04 3.48 11.9x 11.0x 4.4x 3.6x
Måsøval MAS NO BUY NOK 30.7 40.0 2.64 3.06 11.6x 10.0x 6.7x 5.8x
Ncc NCCB SS BUY SEK 92.2 125.0 12.07 13.22 7.6x 7.0x 3.9x 3.5x
Nel NEL NO SELL NOK 14.6 7.0 -0.53 -0.37 -27.8x -39.3x -32.2x -62.1x
Netel Group Holding NETEL SS BUY SEK 29.5 50.0 3.66 4.33 7.9x 6.7x 5.8x 4.6x
New Wave Group NEWAB SS BUY SEK 174.2 255.0 17.94 19.26 9.7x 9.0x 6.7x 5.9x
Nexam Chemical NEXAM SS NO REC SEK 4.4 18.0 -0.04 0.16 -107.3x 27.1x 28.7x 9.7x
Nibe Industrier NIBEB SS HOLD SEK 109.4 125.0 2.75 3.04 39.8x 36.0x 24.8x 22.2x
Nobia NOBI SS BUY SEK 18.4 27.0 0.07 2.50 13.3x 7.4x 5.6x 4.5x
Noble NE US BUY USD 35.4 50.0 3.13 6.24 11.3x 5.7x 5.5x 3.1x
Nokia NOKIA FH HOLD EUR 4.4 5.0 0.41 0.41 8.9x 9.3x 4.8x 4.5x
Nokian Tyres TYRES FH HOLD EUR 7.9 10.5 0.48 0.65 15.3x 11.8x 4.9x 3.9x
Nolato NOLAB SS HOLD SEK 48.1 56.0 2.31 2.98 20.9x 16.2x 9.7x 7.8x
Nordea NDA SS BUY SEK 118.8 152.0 1.32 1.38 8.1x 7.7x
Nordic Paper Holding NPAPER SS BUY SEK 43.8 54.0 5.62 5.01 7.8x 8.7x 6.0x 6.4x
Nordic Semiconductor NOD NO BUY NOK 160.0 230.0 0.64 0.96 23.7x 15.8x 12.0x 8.1x
Kilde: DNB Markets, FactSet, Bloomberg
16
DNB Markets |
22 mars 2023
DNB ANBEFALINGER OG ESTIMATER
Selskap Ticker Anbefaling Valuta Kurs Kursmål Estimert EPS Estimert P/E Estimert EV/EBITDA
2023 2024 2023 2024 2023 2024
Nordnet SAVE SS BUY SEK 169.5 188.0 9.83 9.9x 17.6x 17.6x
Norsk Hydro NHY NO SELL NOK 73.6 55.0 7.75 5.6x 9.5x 13.0x 4.8x 6.1x
Norske Skog NSKOG NO BUY NOK 59.9 117.0 13.71 11.7x 4.4x 5.1x 2.7x 2.6x
Northern Drilling NODL NO NO REC NOK 33.2
Norva24 NORVA SS BUY SEK 29.0 42.0 1.23 1.4x 20.1x 17.5x 9.5x 8.3x
Norwegian Air Shuttle NAS NO BUY NOK 10.7 16.0 1.06 1.40 10.1x 7.7x 4.0x 3.0x
Novo Nordisk NOVOB DC BUY DKK 1006.8 1130.0 31.80 35.86 31.7x 28.1x 24.0x 20.3x
Novozymes NZYMB DC HOLD DKK 340.8 372.0 12.69 13.67 27.2x 25.2x 15.7x 14.1x
NRC Group NRC NO BUY NOK 12.1 30.0 2.68 2.59 4.5x 4.5x 3.2x 2.9x
Nyfosa NYF SS HOLD SEK 75.8 90.0 5.41 5.92 13.0x 12.1x 17.9x 16.5x
Nykode Therapeutics NYKD NO BUY NOK 21.5 102.0 -0.21 -0.2x -10.0x -10.4x
Odfjell Drilling ODL NO BUY NOK 25.2 40.0 0.37 0.5x 6.4x 5.2x 3.6x 3.1x
Odfjell SE ODF NO BUY NOK 94.8 138.0 3.12 3.0x 2.9x 3.0x 3.0x 2.6x
Odfjell Technology OTL NO BUY NOK 52.5 80.0 6.21 7.0x 8.4x 7.5x 3.5x 2.9x
Olav Thon OLT NO BUY NOK 174.5 240.0 16.88 18.0x 11.1x 10.5x 12.8x 11.8x
Oncopeptides ONCO SS BUY SEK 9.6 22.0 -2.98 -0.99 -3.2x -9.6x -2.4x -7.2x
Orkla ORK NO HOLD NOK 73.5 70.0 5.25 5.55 14.0x 13.2x 9.9x 9.5x
Ossur OSSR DC BUY DKK 31.2 39.0 0.19 0.24 24.2x 19.1x 15.1x 13.2x
Otovo OTOVO NO BUY NOK 11.84 21.0 -3.82 -3.68 -3.1x -3.2x -5.0x -11.1x
Pacific Drilling PACD US NO REC USD 0
Pandora PNDORA DC BUY DKK 608.0 775.0 62.08 69.5x 9.8x 8.8x 6.7x 5.8x
Pandox PNDXB SS BUY SEK 131.3 170.0 9.71 9.25 13.5x 14.2x 14.8x 14.9x
Panoro Energy PEN NO BUY NOK 26.0 41.0 0.95 1.7x 2.6x 1.4x 1.2x 0.2x
Paradox Interactive AB PDX SS HOLD SEK 258.0 220.0 7.24 7.76 35.7x 33.2x 17.8x 16.2x
Pareto Bank PARB NO BUY NOK 55.0 62.0 7.64 7.9x 7.2x 7.0x
PatientSky Group PSKY NO BUY NOK 2.3 3.0 -0.41 -0.27 -17.8x 143.0x 15.6x 9.6x
Peab PEABB SS BUY SEK 51.4 70.0 6.63 6.1x 7.9x 8.6x 7.5x 6.6x
PGS PGS NO SELL NOK 9.3 3.5 0.00 0.06 252.9x 14.2x 3.4x 3.1x
PhotoCure PHO NO BUY NOK 61.8 120.0 -0.90 1.4x -68.4x 43.6x 600.7x 18.8x
Physitrack PTRK SS BUY SEK 13.4 40.0 0.02 0.13 25.4x 9.5x 5.1x 3.5x
Prosafe PRS NO NO REC NOK 153.0
Protector PROT NO BUY NOK 142.8 190.0 18.47 14.73
Rana Gruber RANA NO BUY NOK 58.1 70.0 12.86 12.4x 4.5x 4.7x 2.5x 2.2x
Resurs Holding RESURS SS HOLD SEK 22.51 25.0 3.76 3.77 6.2x 6.1x
Rockwool ROCKB DC BUY DKK 1657.0 1875.0 13.72 15.9x 16.2x 14.0x 7.3x 6.5x
Royal Unibrew RBREW DC BUY DKK 560.0 575.0 28.32 32.37 19.8x 17.3x 212.3x 9.0x
Safe Bulkers SB US BUY USD 3.3 6.6 1.15 1.4x 3.0x 2.4x 3.8x 2.9x
SalMar SALM NO BUY NOK 420.0 525.0 24.46 31.55 17.2x 13.3x 10.4x 8.8x
Salmon Evolution SALME NO BUY NOK 7.7 11.5 -0.23 0.0x -33.2x 336.2x -411.5x 27.4x
Salmones Camanchaca SACAM NO BUY NOK 48.0 65.0 0.69 0.63 6.6x 7.2x 4.8x 4.7x
Sampo Oyj SAMPO FH BUY EUR 43.3 53.0 2.57 2.9x 16.9x 15.2x
Sandvik SAND SS BUY SEK 206.5 260.0 12.82 13.47 15.4x 15.3x 9.2x 8.7x
SAS SAS SS SELL SEK 0.4 0.1 -0.44 -0.4x -1.0x -1.0x 10.4x 9.1x
Sats SATS NO HOLD NOK 7.5 8.0 -0.46 0.01 -16.2x 877.7x 6.4x 5.8x
SBB Norden SBBB SS NO REC SEK 13.9 0.87 0.9x 15.9x 16.3x 30.2x 28.7x
SCA SCAB SS BUY SEK 137.4 208.0 7.05 10.17 19.5x 13.5x 13.1x 9.4x
Scandic Hotels SHOT SS BUY SEK 33.3 65.0 5.77 6.2x 5.8x 5.3x 3.4x 2.8x
Scatec SCATC NO SELL NOK 65.02 56.0 5.00 4.16
Schibsted SCHA NO BUY NOK 211.6 340.0 4.94 8.2x 42.9x 25.9x 20.3x 16.8x
Scorpio Tankers STNG US BUY USD 54.0 68.7 7.71 7.40 7.0x 7.3x 5.4x 5.0x
Sdiptech SDIPB SS NO REC SEK 229.6 11.99 13.6x 19.1x 16.9x 12.8x 11.7x
Seadrill SDRL NO BUY NOK 396.2 500.0 2.61 4.24 14.4x 8.9x 5.7x 4.7x
Seaway 7 SEAW7 NO BUY NOK 5.7 35.0 -0.08 0.5x -6.4x 1.1x 7.7x 2.7x
SEB SEBA SS BUY SEK 114.95 145.0 14.89 14.87 7.7x 7.7x
Securitas SECUB SS BUY SEK 84.8 150.0 8.30 10.85 7.8x 6.8x 6.3x 5.5x
Sedana Medical SEDANA SS NO REC SEK 19 -0.86 -0.20 -21.6x -93.3x -24.9x -804.5x
Self Storage Group ASA SSG NO HOLD NOK 26.5 25.0 1.04 1.17 25.5x 22.7x 15.1x 14.5x
Selvaag Bolig SBO NO SELL NOK 35.4 25.0 4.22 2.65 8.4x 13.4x 8.3x 11.5x
SFL Corporation Ltd SFL US HOLD USD 9.1 11.2 1.18 1.72 8.0x 5.3x 7.6x 6.2x
Shelf Drilling SHLF NO BUY NOK 25.9 40.0 -0.10 0.50 -24.1x 4.9x 6.2x 3.9x
Shelf Drilling North Sea SDNS NO BUY NOK 28.3 45.0 -0.23 0.12 -11.5x 22.2x 16.0x 7.3x
Sinch SINCH SS BUY SEK 28.78 70.0 -0.02 0.74 9.5x 7.8x 7.7x 6.0x
Sivers Semiconductors SIVE SS NO REC SEK 9.2 -0.48 0.79 -21.5x 13.0x -25.2x 20.5x
Skanska SKAB SS BUY SEK 175.65 215.0 15.00 12.66 11.7x 13.9x 7.5x 8.3x
SKF SKFB SS HOLD SEK 195.3 215.0 14.42 15.62 12.1x 11.8x 6.7x 6.4x
Kilde: DNB Markets, FactSet, Bloomberg
17
DNB Markets | DNB anbefalingER og estimater
22 mars 2023
DNB ANBEFALINGER OG ESTIMATER
Selskap Ticker Anbefaling Valuta Kurs Kursmål Estimert EPS Estimert P/E Estimert EV/EBITDA
2023 2024 2023 2024 2023 2024
Skistar SKISB SS BUY SEK 109.2 140.0 6.26 6.81 17.4x 16.0x 10.2x 9.3x
Smart Eye SEYE SS NO REC SEK 47.7 -6.34 -1.1x -7.5x -44.9x -27.1x 12.1x
Smartoptics SMOP NO BUY NOK 28.8 35.0 0.13 0.17 20.1x 15.7x 14.2x 10.3x
SpareBank 1 Helgeland HELG NO BUY NOK 135.00 142.0 14.65 14.9x 9.2x 9.1x
Sparebank 1 SMN MING NO BUY NOK 126 155.0 14.78 15.47 8.5x 8.1x
SpareBank 1 Sørøst-NorgeSOON NO BUY NOK 53.60 61.0 5.61 5.9x 9.6x 9.1x
SpareBank 1 Østlandet SPOL NO BUY NOK 120.2 135.0 13.22 13.57 9.1x 8.9x
SpareBank1 Nord-Norge NONG NO BUY NOK 94.00 105.0 10.15 10.3x 9.3x 9.1x
SpareBank1 SR-Bank SRBNK NO BUY NOK 117.3 149.0 14.01 14.43 8.4x 8.1x
Sparebanken Møre MORG NO BUY NOK 81.54 93.0 9.01 9.2x 9.0x 8.9x
Sparebanken Sør SOR NO BUY NOK 129.00 147.0 16.03 16.22 8.0x 8.0x
Sparebanken Øst SPOG NO HOLD NOK 49.00 52.0 5.03 5.1x 9.7x 9.5x
SSAB SSABA SS BUY SEK 71.1 110.0 9.49 9.17 7.5x 7.8x 3.4x 3.2x
Star Bulk SBLK US BUY USD 20.46 31.0 4.67 5.6x 4.4x 3.7x 3.9x 3.3x
Stillfront Group SF SS BUY SEK 18.205 35.0 1.40 1.80 5.3x 4.9x 4.7x 4.1x
Stolt-Nielsen SNI NO BUY NOK 313.50 385.0 5.93 5.6x 5.0x 5.3x 4.3x 4.1x
Stora Enso STERV FH BUY EUR 11.62 18.0 1.31 1.45 8.9x 8.0x 5.4x 4.3x
Storebrand STB NO BUY NOK 77.56 109.0 6.00 7.2x 10.5x 9.0x
Storskogen STORB SS BUY SEK 8.124 15 0.64 0.77 6.9x 6.1x 5.9x 5.0x
Storytel STORYb SS BUY SEK 33.86 102 -1.44 0.5x -23.5x 73.1x 10.5x 6.9x
Subsea 7 SUBC NO BUY NOK 129.85 180 0.31 0.92 6.5x 4.4x
Svenska Handelsbanken SHBA SS BUY SEK 97.62 145 13.11 12.8x 7.4x 7.6x
Swedbank SWEDA SS BUY SEK 182.3 265 20.31 26.45 6.7x 6.9x
Swedish Orphan BiovitrumSOBI SS BUY SEK 239.30 285 10.68 13.2x 22.4x 18.1x 10.2x 9.5x
Systemair SYSR SS BUY SEK 83.4 98 4.28 4.51 19.5x 18.5x 10.8x 9.9x
Targovax TRVX NO BUY NOK 0.64 4 -0.69 0.4x -1.9x -0.3x
Teekay Tankers TNK US BUY USD 40.94 53 8.28 8.23 4.9x 5.0x 3.8x 3.3x
Tele2 TEL2b SS BUY SEK 98.64 110 4.93 5.2x 12.6x 12.6x 9.1x 8.9x
Telenor TEL NO BUY NOK 122.2 155 6.02 8.09 16.9x 14.0x 6.2x 5.8x
Telia Company TELIA SS BUY SEK 26.58 34 1.94 2.6x 12.1x 9.5x 6.4x 5.7x
TGS TGS NO HOLD NOK 181.4 150 1.12 1.36 15.3x 12.7x 3.3x 2.7x
The Kingfish Company KING NO HOLD NOK 9.68 12 -0.07 0.0x -12.1x 64.5x -201.7x 14.8x
TietoEVRY TIETO FH BUY EUR 28.52 34 2.39 2.70 10.6x 9.5x 6.2x 5.2x
Tomra TOM NO SELL NOK 164.46 140 4.48 5.6x 36.7x 29.6x 18.0x 15.3x
Topdanmark TOP DC HOLD DKK 373 380 16.60 17.58 22.5x 21.2x
Transocean RIG US HOLD USD 5.63 4 -0.11 0.2x -52.0x 31.7x 9.3x 7.5x
Transtema TRANS SS NO REC SEK 32.14 3.23 3.41 10.0x 9.4x 4.8x 4.0x
Trelleborg TRELB SS BUY SEK 260.50 304 37.51 15.2x 12.5x 16.3x 10.0x 9.6x
Truecaller TRUEB SS BUY SEK 30.2 48 1.77 2.59 17.0x 11.7x 10.8x 7.3x
Tryg TRYG DC BUY DKK 149.55 194 7.95 8.9x 15.6x 14.7x
Ultimovacs ULTI NO BUY NOK 105.4 200 -0.73 -6.21 -144.4x -17.0x -131.4x -15.1x
UPM UPM FH BUY EUR 32.17 48 3.93 4.8x 8.2x 6.7x 6.1x 4.7x
Valaris VAL US BUY USD 59.74 90 1.02 6.44 58.3x 9.3x 14.5x 5.6x
Valmet VALMT FH BUY EUR 30.28 36 2.13 2.4x 14.0x 12.4x 8.5x 8.1x
VEF VEFAB SS NO REC SEK 1.798
Veidekke VEI NO BUY NOK 113.00 130 8.74 9.0x 12.9x 12.6x 5.1x 4.5x
Viaplay Group VPLAYB SS BUY SEK 279.1 390 2.84 17.18 82.1x 16.2x 28.5x 10.5x
Vicore Pharma VICO SS BUY SEK 14.32 70 -3.64 -4.7x -3.9x -3.0x -3.0x -2.5x
Vimian VIMIAN SS BUY SEK 27 43 0.08 0.14 31.1x 17.3x 14.0x 10.0x
Vitec VITB SS NO REC SEK 500.50 12.46 15.3x 57.6x 47.2x 21.9x 18.6x
Vitrolife VITR SS BUY SEK 211.2 340 4.19 5.65 50.4x 37.4x 24.0x 19.4x
Volvo VOLVB SS HOLD SEK 203.55 205 16.84 16.9x 12.1x 12.1x 5.2x 5.1x
Volvo Cars VOLCARB SS HOLD SEK 44.07 53 3.26 4.69 12.7x 9.1x 2.8x 2.5x
Vow VOW NO HOLD NOK 14.84 21 0.64 1.2x 23.1x 12.7x 14.1x 9.1x
Vår Energi VAR NO BUY NOK 25.745 38 0.52 0.55 4.7x 4.5x
Wallenius Wilhelmsen ASAWAWI NO BUY NOK 77.75 128 2.10 2.0x 3.5x 3.7x 2.9x 2.6x
Wallenstam WALLb SS SELL SEK 39.38 40 1.30 1.43 29.2x 26.5x 31.9x 29.6x
Western Bulk Chartering WEST NO HOLD NOK 40.40 45 0.45 0.5x 8.5x 7.2x 5.3x 4.3x
Wihlborgs WIHL SS BUY SEK 77.85 100 4.63 4.95 16.7x 15.6x 19.4x 18.0x
Wilh. Wilhelmsen HoldingWWI NO BUY NOK 249.00 455 9.03 8.9x 2.6x 2.7x 9.3x 7.9x
Wärtsilä WRT1V FH BUY EUR 8.446 10 0.50 0.66 15.5x 12.8x 8.1x 7.0x
Xbrane Pharma XBRANE SS NO REC SEK 80.20 2.94 17.4x 27.2x 4.6x 18.1x 2.3x
XXL XXL NO NO REC NOK 2.974 -0.56 0.32 -4.5x 9.3x 5.3x 2.3x
Yara YAR NO BUY NOK 456.30 525 5.21 4.1x 8.3x 10.5x 5.0x 5.7x
Kilde: DNB Markets, FactSet, Bloomberg
DNB ANBEFALINGER OG ESTIMATER
18
DNB Markets |
22 mars 2023
Selskap Ticker Anbefaling Valuta Kurs Kursmål Estimert EPS Estimert P/E Estimert EV/EBITDA
2023 2024 2023 2024 2023 2024
YIT YIT FH HOLD EUR 2.4 2.6 0.25 0.25 9.8x 9.8x 9.4x 9.7x
Ørsted ORSTED DC SELL DKK 564.5 470.0 16.36 21.7x
AAK AAK SS BUY SEK 176.7 200.0 8.40 8.80 21.0x 20.1x 11.9x 11.0x
Kilde: DNB Markets, FactSet, Bloomberg
19
DNB Markets |
22 mars 2023
AFTER-HOURS / AFTER-SKI
Aksjer Kursutvikling 12 mnd Market cap
Selskap Ticker Kurs Endring Volum (x1000) Valuta Siste uke siste mnd YTD 12 mnd lav høy NOK mrd
AFC Ajax AJAX 11.05 1.4 % 0 EUR -2.6 % -6.0 % 1.4 % -15.3 % 10.05 14.60 2.3
AIK Fotboll AIKB 1.60 0.0 % 66 SEK -3.6 % 1.9 % -19.6 % -17.5 % 1.14 2.30 0.0
SC Braga SCB 22.00 0.0 % 0 EUR 0.0 % -8.3 % 10.0 % 144.4 % 6.05 24.00 0.3
Besiktas Futbol BJKAS 8.36 -3.7 % 5,917 TRY -1.1 % 6.6 % 40.7 % 133.5 % 3.42 9.08 1.1
Borussia Dortmund BVB 4.00 3.9 % 165 EUR 3.3 % -6.8 % 8.0 % -1.2 % 2.98 4.50 5.0
Brøndby IF BIFB 0.45 -2.3 % 126 DKK -3.3 % -12.7 % -16.0 % -10.5 % 0.43 0.65 2.9
Celtic FC CCP 111.50 0.0 % na GBp 0.0 % -3.0 % 0.0 % 8.3 % 99.00 140.00 1.4
CF Intercity CITY 0.20 4.8 % na EUR 2.9 % 1.0 % -53.3 % -76.8 % 0.09 0.89 0.0
Birmingham Sports 2309 0.95 6.7 % 94 HKD -10.4 % -18.8 % -19.1 % -61.6 % 0.88 2.85 1.0
FC København PARKEN 96.40 0.6 % 1 DKK 1.5 % 17.0 % 32.4 % 14.2 % 63.00 100.00 7.3
FC Porto FCP 1.10 0.9 % 1 EUR -4.3 % 8.9 % 25.0 % 18.3 % 0.77 1.20 0.3
Galatasaray Sportif GSRAY 8.53 2.5 % 30,718 TRY -9.1 % 3.1 % 7.8 % 181.5 % 3.01 10.56 2.5
Juventus Football JUVE 0.33 3.0 % 6,078 EUR 2.5 % 9.0 % 5.0 % 1.0 % 0.24 0.41 9.5
Manchester United MANU 24.02 2.0 % 2,596 USD 16.7 % 6.5 % 3.0 % 73.9 % 10.41 27.34 41.7
Olympique Lyonnais OLG 2.96 0.0 % 21 EUR -0.3 % -0.3 % -0.3 % 48.0 % 1.94 3.26 2.9
SL Benfica SLBEN 3.90 0.5 % 3 EUR 2.4 % 0.8 % -0.8 % 13.0 % 3.00 4.14 1.0
Sporting Club SCP 0.77 -3.8 % 0 EUR 0.0 % -1.3 % -2.5 % -8.3 % 0.75 0.93 0.6
SS Lazio SSL 1.04 0.0 % 25 EUR 0.5 % -0.5 % 1.0 % 6.5 % 0.96 1.17 0.8
Trabzonspor Sportif TSPOR 3.59 -1.6 % 11,776 TRY -6.3 % -3.8 % -25.1 % -35.7 % 3.26 6.98 1.0
Skistar SKISB 109.20 -4.7 % 332 SEK -7.6 % -4.1 % -1.6 % -35.6 % 93.80 194.20 8.7
Vail Resorts MTN 223.79 1.1 % 516 USD 3.5 % -6.8 % -6.1 % -15.1 % 201.91 270.29 95
Cie des Alpes CDA 13.18 3.3 % 34 EUR 0.6 % -6.4 % -8.3 % -0.8 % 11.56 18.88 7.5
Canopy Holding CAN 0.40 0.0 % 96 NOK -4.8 % -2.7 % -14.9 % -75.0 % 0.25 1.80 0.0
Heineken HEIA 96.58 1.6 % 583 EUR -0.1 % -1.8 % 9.9 % 13.1 % 78.28 99.40 632
Carlsberg CARLB 1010.00 -0.8 % 155 DKK 2.4 % 2.2 % 9.4 % 24.6 % 781.00 1,034.50 229
Anheuser-Busch ABI 57.03 1.1 % 1,311 EUR 0.5 % 0.7 % 1.4 % 4.8 % 45.55 58.21 1,307
Molson Coors TAP 50.91 0.1 % 1,517 USD -1.8 % -3.9 % -1.2 % -3.7 % 46.69 60.12 117
Royal Unibrew RBREW 560.00 -1.2 % 102 DKK 1.2 % 13.2 % 13.1 % -13.5 % 390.20 694.80 43
Kilde: Bloomberg, DNB Markets
20
DNB Markets | DISCLAIMER
22 mars 2023
DISCLAIMER
This note (the “Note”) must be read in conjunction with published research notes and/or DNB Analyst Communication of DNB Markets. The Note must be seen as marketing material and not
as an investment recommendation within the meaning of Regulation (EU) NO 596/2014 on market abuse (Market Abuse Regulation) and associated rules, implemented in the relevant
jurisdiction.
The Note has been prepared by DNB Markets, a division of DNB Bank ASA. DNB Bank ASA is a part of the DNB Group. The Note is based on information obtained from public sources that DNB
Markets believes to be reliable but which DNB Markets has not independently verified, and DNB Markets makes no guarantee, representation or warranty as to its accuracy or completeness.
Any opinions expressed herein reflect DNB Markets’ judgement at the time the Note was prepared and are subject to change without notice. The Note should not be relied on and is not a
substitute for the skill, judgment and experience of the user, its management, employees, advisors and/or clients when making investment and other business decisions. No DNB Party is
acting as fiduciary or investment advisor in connection with the dissemination of the Note.
Any use of non-DNB logos in this Note is solely for the purpose of assisting in identifying the relevant issuer. DNB is not affiliated with any such issuer.
The Note is for clients only, and not for publication, and has been prepared for information purposes only by DNB Markets.
The Note is the property of DNB Markets. DNB Markets retains all intellectual property rights (including, but not limited to, copyright) relating to the Note Sell-side investment firms are not
allowed any commercial use (including, but not limited to, reproduction and redistribution) of the Note contents, either partially or in full, without DNB Markets’ explicit and prior written
consent. However, buy-side investment firms may use the Note when making investment decisions, and may also base investment advice given to clients on the Note. Such use is dependent
on the buy-side investment firm citing DNB Markets as the source.
The Note shall not be used for any unlawful or unauthorized purposes. The Bank, its affiliates, and any third-party providers, as well as their directors, officers, shareholders, employees or
agents (individually, each a “DNB Party”; collectively, “DNB Parties”) do not guarantee the accuracy, completeness, timeliness or availability of the Note. DNB Parties are not responsible for
any errors or omissions, regardless of the cause, nor for the results obtained from the use of the Note, nor for the security or maintenance of any data input by the user. The Note is provided
on an “as is” basis. DNB PARTIES DISCLAIM ANY AND ALL EXPRESS OR IMPLIED WARRANTIES, INCLUDING, BUT NOT LIMITED TO, ANY WARRANTIES OF MERCHANTABILITY OR FITNESS FOR A
PARTICULAR PURPOSE OR USE, FREEDOM FROM BUGS, SOFTWARE ERRORS OR DEFECTS, THAT THE NOTE’S FUNCTIONING WILL BE UNINTERRUPTED OR THAT THE NOTE WILL OPERATE WITH
ANY SOFTWARE OR HARDWARE CONFIGURATION. In no event shall DNB Parties be liable to any party for any direct, indirect, incidental, exemplary, compensatory, punitive, special or
consequential damages, costs, expenses, legal fees, or losses (including, without limitation, lost income or lost profits and opportunity costs) in connection with any use of the Note, even if
advised of the possibility of such damages.
Confidentiality rules and internal rules restrict the exchange of information between different parts of the Bank and this may prevent employees of DNB Markets who are preparing the Note
from utilizing or being aware of information available in DNB Markets/the Bank that may be relevant to the recipients of the Note. Please see DNB Markets' website (dnb.no/disclaimer/MAR)
for information in accordance with Market Abuse Regulation (MAR). This website contains information about our published investment recommendations and potential conflicts of interest.
Please contact DNB Markets at 08940 (+47 915 08940) for further information and inquiries regarding this Note.
The Note is not an offer to buy or sell any security or other financial instrument or to participate in any investment strategy. Distribution of material like the Note is in certain jurisdictions
restricted by law. Persons in possession of the Note should seek further guidance regarding such restrictions before distributing the Note.
The Note has been prepared by DNB Markets, a division of DNB Bank ASA, a Norwegian bank organized under the laws of the Kingdom of Norway and under supervision by the Norwegian
Financial Supervisory Authority, The Monetary Authority of Singapore, and on a limited basis by the Financial Conduct Authority and the Prudential Regulation Authority of the UK, and the
Financial Supervisory Authority of Sweden. Details about the extent of our regulation by local authorities outside Norway are available from us on request. Information about DNB Markets
can be found at www.dnb.no/markets.
Additional information for clients in Singapore
The Note has been distributed by the Singapore Branch of DNB Bank ASA. It is intended for general circulation and does not take into account the specific investment objectives, financial
situation or particular needs of any particular person. You should seek advice from a financial adviser regarding the suitability of any product referred to in the Note, taking into account your
specific financial objectives, financial situation or particular needs before making a commitment to purchase any such product.
You have received a copy of the Note because you have been classified either as an accredited investor, an expert investor or as an institutional investor, as these terms have been defined
under Singapore’s Financial Advisers Act (Cap. 110) (“FAA”) and/or the Financial Advisers Regulations (“FAR”). The Singapore Branch of DNB Bank ASA is a financial adviser exempt from
licensing under the FAA but is otherwise subject to the legal requirements of the FAA and of the FAR. By virtue of your status as an accredited investor or as an expert investor, the Singapore
Branch of DNB Bank ASA is, in respect of certain of its dealings with you or services rendered to you, exempt from having to comply with certain regulatory requirements of the FAA and FAR,
including without limitation, sections 25, 27 and 36 of the FAA. Section 25 of the FAA requires a financial adviser to disclose material information concerning designated investment products
which are recommended by the financial adviser to you as the client. Section 27 of the FAA requires a financial adviser to have a reasonable basis for making investment recommendations to
you as the client. Section 36 of the FAA requires a financial adviser to include, within any circular or written communications in which he makes recommendations concerning securities, a
statement of the nature of any interest which the financial adviser (and any person connected or associated with the financial adviser) might have in the securities.
Please contact the Singapore Branch of DNB Bank ASA at +65 6212 6144 in respect of any matters arising from, or in connection with, the Note.
The Note is intended for and is to be circulated only to persons who are classified as an accredited investor, an expert investor or an institutional investor. If you are not an accredited investor,
an expert investor or an institutional investor, please contact the Singapore Branch of DNB Bank ASA at +65 6212 6144.
We, the DNB group, our associates, officers and/or employees may have interests in any products referred to in the Note by acting in various roles including as distributor, holder of principal
positions, adviser or lender. We, the DNB group, our associates, officers and/or employees may receive fees, brokerage or commissions for acting in those capacities. In addition, we, the DNB
group, our associates, officers and/or employees may buy or sell products as principal or agent and may effect transactions which are not consistent with the information set out in the Note.
Additional Information, including for Recipients in the United States:
The Note does not constitute an offer to sell or buy any financial instrument and does not provide opinions, or recommendations with respect to securities of an issuer or an analysis of a
security or an issuer. This Note is intended solely for Major U.S. Institutional Investors within the meaning of Rule 15a-6 under the U.S. Securities Exchange Act of 1934 and to such other U.S.
Institutional Investors as DNB Markets, Inc. may determine. Distribution to non-Major U.S. Institutional Investors will be made only by DNB Markets, Inc., a separately incorporated subsidiary
of DNB Bank that is a U.S. broker-dealer and a member of the Financial Industry Regulatory Authority (“FINRA”) and the Securities Investor Protection Corporation (“SIPC”). Any U.S. recipient
of this Note seeking to obtain additional information or to effect any transaction in any security discussed herein or any related instrument or investment should contact DNB Markets, Inc.,
30 Hudson Yards, 81st Floor, New York, NY 10001, telephone number +1 212-551-9800.
21