Elkem ASA
OSE:ELK

Watchlist Manager
Elkem ASA Logo
Elkem ASA
OSE:ELK
Watchlist
Price: 17.29 NOK 0.99% Market Closed
Market Cap: 11B NOK
Have any thoughts about
Elkem ASA?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

31.8B
-2%
Revenue
Growth Rates:
1 Year
-20%
3 Years
+18%
5 Years
+37%
7 Years
+230%
10 Years
-
283m
-16%
Operating Income
Growth Rates:
1 Year
-94%
3 Years
-87%
5 Years
-89%
7 Years
-53%
10 Years
-
-502m
+62%
Net Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Elkem ASA

Revenue
31.8B NOK
Cost of Revenue
-18.5B NOK
Gross Profit
13.3B NOK
Operating Expenses
-13B NOK
Operating Income
283m NOK
Other Expenses
-785m NOK
Net Income
-502m NOK

Income Statement
Elkem ASA

Rotate your device to view
Income Statement
Currency: NOK
Mar-2002 Jun-2002 Sep-2002 Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024
Revenue
Revenue
8 901
N/A
8 592
-3%
8 919
+4%
10 872
+22%
13 049
+20%
15 465
+19%
17 780
+15%
18 591
+5%
19 717
+6%
20 866
+6%
21 485
+3%
4 536
-79%
9 637
+112%
14 885
+54%
21 133
+42%
22 995
+9%
24 955
+9%
25 492
+2%
24 968
-2%
24 558
-2%
23 139
-6%
22 840
-1%
22 246
-3%
22 206
0%
22 261
+0%
22 498
+1%
24 025
+7%
25 385
+6%
26 855
+6%
29 778
+11%
33 083
+11%
37 733
+14%
42 672
+13%
45 075
+6%
45 018
0%
42 990
-5%
39 822
-7%
36 518
-8%
34 364
-6%
32 459
-6%
31 778
-2%
Gross Profit
Cost of Revenue
(4 592)
(4 461)
(4 729)
(5 814)
(7 044)
(8 470)
(9 788)
(10 253)
(10 845)
(11 540)
(12 063)
(2 384)
(4 941)
(7 677)
(10 825)
(11 442)
(12 064)
(11 886)
(11 366)
(11 444)
(11 280)
(11 588)
(11 512)
(11 631)
(11 717)
(11 996)
(12 858)
(13 442)
(13 936)
(14 854)
(15 861)
(17 737)
(19 580)
(20 492)
(21 976)
(21 933)
(21 871)
(21 564)
(20 401)
(19 421)
(18 498)
Gross Profit
4 309
N/A
4 131
-4%
4 190
+1%
5 058
+21%
6 005
+19%
6 995
+16%
7 992
+14%
8 338
+4%
8 872
+6%
9 326
+5%
9 422
+1%
2 152
-77%
4 696
+118%
7 208
+53%
10 308
+43%
11 553
+12%
12 891
+12%
13 606
+6%
13 602
0%
13 114
-4%
11 859
-10%
11 252
-5%
10 734
-5%
10 575
-1%
10 544
0%
10 502
0%
11 167
+6%
11 943
+7%
12 919
+8%
14 924
+16%
17 222
+15%
19 996
+16%
23 092
+15%
24 583
+6%
23 042
-6%
21 057
-9%
17 951
-15%
14 954
-17%
13 963
-7%
13 038
-7%
13 280
+2%
Operating Income
Operating Expenses
(3 536)
(3 388)
(3 485)
(4 029)
(4 781)
(5 703)
(6 524)
(7 127)
(7 540)
(7 895)
(7 990)
(2 021)
(4 089)
(6 063)
(8 402)
(8 644)
(8 833)
(9 011)
(9 093)
(9 284)
(9 354)
(9 552)
(9 593)
(9 310)
(9 389)
(9 524)
(10 215)
(10 407)
(10 681)
(11 130)
(11 307)
(11 513)
(12 116)
(12 519)
(12 933)
(13 383)
(13 256)
(13 061)
(12 792)
(12 700)
(12 997)
Selling, General & Administrative
(1 551)
(1 525)
(1 626)
(2 080)
(2 558)
(3 074)
(3 540)
(3 705)
(3 910)
(4 075)
(4 114)
(759)
(1 538)
(2 277)
(3 145)
(3 233)
(3 300)
(3 367)
(3 449)
(3 531)
(3 594)
(3 692)
(3 696)
(3 788)
(3 883)
(3 889)
(4 028)
(4 079)
(4 188)
(4 406)
(4 521)
(4 679)
(4 797)
(4 865)
(4 920)
(5 047)
(5 177)
(5 229)
(5 245)
(5 246)
(5 181)
Depreciation & Amortization
(468)
(464)
(504)
(623)
(744)
(852)
(1 003)
(1 030)
(1 072)
(1 130)
(1 091)
(309)
(626)
(937)
(1 245)
(1 238)
(1 231)
(1 237)
(1 263)
(1 298)
(1 334)
(1 372)
(1 456)
(1 512)
(1 593)
(1 649)
(1 710)
(1 738)
(1 778)
(1 831)
(1 816)
(1 872)
(1 895)
(1 925)
(1 999)
(2 060)
(2 140)
(2 200)
(2 313)
(2 382)
(2 438)
Other Operating Expenses
(1 517)
(1 399)
(1 355)
(1 326)
(1 479)
(1 777)
(1 981)
(2 392)
(2 558)
(2 690)
(2 785)
(953)
(1 925)
(2 849)
(4 012)
(4 173)
(4 302)
(4 407)
(4 381)
(4 455)
(4 426)
(4 488)
(4 441)
(4 010)
(3 913)
(3 986)
(4 477)
(4 590)
(4 715)
(4 893)
(4 970)
(4 962)
(5 424)
(5 729)
(6 014)
(6 276)
(5 939)
(5 632)
(5 234)
(5 072)
(5 378)
Operating Income
773
N/A
743
-4%
705
-5%
1 029
+46%
1 224
+19%
1 292
+6%
1 468
+14%
1 211
-18%
1 332
+10%
1 431
+7%
1 432
+0%
131
-91%
607
+363%
1 145
+89%
1 906
+66%
2 909
+53%
4 058
+39%
4 595
+13%
4 509
-2%
3 830
-15%
2 505
-35%
1 700
-32%
1 141
-33%
1 265
+11%
1 155
-9%
978
-15%
952
-3%
1 536
+61%
2 238
+46%
3 794
+70%
5 915
+56%
8 483
+43%
10 976
+29%
12 064
+10%
10 109
-16%
7 674
-24%
4 695
-39%
1 893
-60%
1 171
-38%
338
-71%
283
-16%
Pre-Tax Income
Interest Income Expense
(90)
(107)
(120)
(113)
(141)
(186)
(207)
(220)
(232)
(215)
(227)
(136)
(258)
(330)
(344)
(427)
(494)
(424)
(556)
(194)
(90)
(66)
23
(179)
(256)
(438)
(158)
(496)
(372)
(184)
153
164
576
1 620
2 066
2 466
1 947
605
(95)
(914)
(962)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
(5)
(14)
(14)
(25)
(105)
(104)
(107)
(146)
(15)
(8)
(8)
1
(210)
(215)
(213)
(205)
19
(38)
(37)
(221)
(229)
(145)
(67)
83
101
79
1
(109)
(153)
(331)
Total Other Income
23
(52)
(111)
263
221
270
310
(25)
6
(12)
(22)
(2)
(5)
(8)
(18)
(17)
(19)
(21)
(15)
(19)
(18)
(20)
(31)
(18)
(20)
(19)
(5)
(15)
(11)
(7)
(20)
(15)
(20)
(21)
(22)
(21)
(19)
(19)
(16)
(16)
(1)
Pre-Tax Income
706
N/A
584
-17%
474
-19%
1 179
+149%
1 304
+11%
1 376
+6%
1 571
+14%
966
-39%
1 106
+14%
1 204
+9%
1 183
-2%
(12)
N/A
330
N/A
793
+140%
1 519
+92%
2 360
+55%
3 441
+46%
4 043
+17%
3 792
-6%
3 602
-5%
2 389
-34%
1 606
-33%
1 134
-29%
858
-24%
664
-23%
308
-54%
584
+90%
1 044
+79%
1 817
+74%
3 566
+96%
5 827
+63%
8 403
+44%
11 387
+36%
13 596
+19%
12 236
-10%
10 220
-16%
6 702
-34%
2 480
-63%
951
-62%
(745)
N/A
(1 011)
-36%
Net Income
Tax Provision
(220)
(179)
(151)
(385)
(436)
(458)
(519)
(197)
(236)
(256)
(253)
(58)
(130)
(211)
(269)
(311)
(329)
(390)
(425)
(468)
(436)
(356)
(237)
(196)
(154)
(115)
(306)
(337)
(492)
(764)
(1 163)
(1 762)
(2 381)
(2 904)
(2 594)
(2 265)
(1 668)
(945)
(781)
(481)
604
Income from Continuing Operations
486
405
323
794
868
918
1 052
769
870
948
930
(70)
200
582
1 250
2 049
3 112
3 653
3 367
3 134
1 953
1 250
897
662
510
193
278
707
1 325
2 802
4 664
6 641
9 006
10 692
9 642
7 955
5 034
1 535
170
(1 226)
(407)
Income to Minority Interest
5
6
3
(27)
(48)
(80)
(98)
(105)
(113)
(125)
(125)
(8)
(18)
(27)
(39)
(37)
(34)
(34)
(29)
(30)
(32)
(38)
(42)
(45)
(49)
(42)
(39)
(37)
(33)
(34)
(36)
(39)
(50)
(61)
(80)
(99)
(104)
(106)
(98)
(92)
(94)
Net Income (Common)
237
N/A
166
-30%
98
-41%
832
+749%
913
+10%
931
+2%
1 047
+12%
692
-34%
757
+9%
823
+9%
805
-2%
(77)
N/A
183
N/A
556
+204%
1 211
+118%
2 012
+66%
3 079
+53%
3 621
+18%
3 337
-8%
3 105
-7%
1 920
-38%
1 211
-37%
855
-29%
616
-28%
461
-25%
150
-67%
239
+59%
672
+181%
1 294
+93%
2 770
+114%
4 628
+67%
6 602
+43%
8 955
+36%
10 630
+19%
9 561
-10%
7 854
-18%
4 928
-37%
1 426
-71%
72
-95%
(1 320)
N/A
(502)
+62%
EPS (Diluted)
5.02
N/A
3.51
-30%
2.07
-41%
15.35
+642%
18.52
+21%
18.89
+2%
21.24
+12%
14.04
-34%
15.36
+9%
16.7
+9%
16.34
-2%
-0.13
N/A
0.32
N/A
0.96
+200%
2.08
+117%
3.46
+66%
5.29
+53%
6.22
+18%
5.74
-8%
5.33
-7%
3.26
-39%
2.07
-37%
1.47
-29%
1.05
-29%
0.79
-25%
0.26
-67%
0.41
+58%
1.15
+180%
2.06
+79%
4.33
+110%
7.44
+72%
10.39
+40%
14.04
+35%
16.74
+19%
15.07
-10%
12.32
-18%
7.76
-37%
2.24
-71%
0.11
-95%
-2.07
N/A
-0.79
+62%

See Also

Summary
ELK intrinsic value, competitors valuation, and company profile.
DCF Valuation
ELK stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ELK stock valuation using valuation multiples.
Wall Street Estimates
ELK price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
ELK stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 210,900+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.