38.95NOK +1.17% (+0.45)
Over 1Y: +13.1%
Five questions, each answered by the measures under it. Every figure is the company's own; the bar beside it is where that figure sits among the companies read here — the top fifth, the bottom fifth, or somewhere between. Not among all listed companies, and for a valuation multiple the low end is the good end.
How much of the revenue is really kept — and what did it take to earn it?
5 of 17 counted in the score. The rest are measures this model does not include here, or figures these filings do not carry — switch any of them on and the score changes.
What does the price ask for what the company earns, owns and pays out?
0 of 12 counted in the score. The rest are measures this model does not include here, or figures these filings do not carry — switch any of them on and the score changes.
How predictable is the revenue, and how much of it is already committed?
2 of 7 counted in the score. The rest are measures this model does not include here, or figures these filings do not carry — switch any of them on and the score changes.
Can the balance sheet absorb a bad year?
3 of 12 counted in the score. The rest are measures this model does not include here, or figures these filings do not carry — switch any of them on and the score changes.
Is the business getting bigger, and is it getting more profitable?
4 of 13 counted in the score. The rest are measures this model does not include here, or figures these filings do not carry — switch any of them on and the score changes.
As the company reported it, one row per year, straight from the filings.
| Fiscal year | Ends | Revenue |
|---|---|---|
| 2020 | 2020-12-31 | 886,300,000 |
| 2021 | 2021-12-31 | 829,300,000 |
| 2022 | 2022-12-31 | 774,100,000 |
| 2023 | 2023-12-31 | 659,200,000 |
| 2024 | 2024-12-31 | 606,700,000 |
The figures themselves rather than their scores — what somebody looking up BWO.OL on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 23.52 |
| current ratio | 2.25 |
| current ratio reported | 2.25 |
| ebit yoy | 2.39 |
| fcf margin | 59.82 |
| interest cover | 3.67 |
| operating margin | 23.27 |
| owner earnings margin | 59.57 |
| revenue growth | -7.96 |
| revenue growth per share | -7.96 |
| roic | 11.65 |
| rule of 40 | 15.31 |
| sbc pct revenue | 0.25 |
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| cash | 305,800,000 | CashAndCashEquivalents |
2025-01-01 |
| current assets | 479,200,000 | CurrentAssets |
2025-01-01 |
| current liabilities | 213,100,000 | CurrentLiabilities |
2025-01-01 |
| equity | 1,089,800,000 | EquityAttributableToOwnersOfParent |
2025-01-01 |
| interest expense | 38,500,000 | InterestExpense |
2024-12-31 |
| ocf | 362,900,000 | CashFlowsFromUsedInOperatingActivities |
2024-12-31 |
| revenue | 606,700,000 | Revenue |
2024-12-31 |
| sbc | 1,500,000 | AdjustmentsForSharebasedPayments |
2024-12-31 |
The dashboard puts BWO.OL beside other companies and lets you change what counts: the weight of each dimension, the value that earns a ten, and which of the 61 measures are included at all.