Storebrand ASA
OSE:STB

Watchlist Manager
Storebrand ASA Logo
Storebrand ASA
OSE:STB
Watchlist
Price: 120.1 NOK 0.08% Market Closed
Market Cap: 53.8B NOK
Have any thoughts about
Storebrand ASA?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Income Statement
Storebrand ASA

Rotate your device to view
Income Statement
Currency: NOK
Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 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 Sep-2024
Revenue
Gross Premiums Earned
27 655
27 918
27 910
27 924
28 537
27 959
28 303
28 155
28 263
28 831
28 010
28 956
29 139
30 891
32 255
33 410
35 113
33 659
33 802
34 596
34 640
36 124
41 539
46 439
46 650
48 297
51 667
49 270
53 724
58 788
42 736
33 531
23 094
10 601
10 903
11 189
11 387
11 586
11 936
12 125
12 408
Revenue
60 056
N/A
61 931
+3%
68 876
+11%
53 637
-22%
43 001
-20%
39 074
-9%
27 565
-29%
38 795
+41%
54 303
+40%
52 701
-3%
59 320
+13%
56 453
-5%
52 721
-7%
58 018
+10%
49 652
-14%
56 445
+14%
58 621
+4%
33 081
-44%
55 435
+68%
56 105
+1%
58 917
+5%
85 179
+45%
39 350
-54%
61 583
+57%
69 619
+13%
78 730
+13%
128 740
+64%
117 058
-9%
106 941
-9%
116 206
+9%
99 747
-14%
85 876
-14%
78 066
-9%
38 698
-50%
17 318
-55%
9 716
-44%
9 006
-7%
(617)
N/A
2 747
N/A
(4 362)
N/A
(16 708)
-283%
Operating Income
Operating Expenses
(57 536)
(58 889)
(66 146)
(51 327)
(41 150)
(39 513)
(27 832)
(38 616)
(53 479)
(49 534)
(55 846)
(52 948)
(49 243)
(55 152)
(46 683)
(53 359)
(55 586)
(29 819)
(52 454)
(53 509)
(56 175)
(82 733)
(37 308)
(59 223)
(67 027)
(76 833)
(125 061)
(113 451)
(103 548)
(114 093)
(79 642)
(53 836)
(40 906)
(8 094)
(8 784)
(9 536)
(10 169)
(10 372)
(10 545)
(10 653)
(10 535)
Selling, General & Administrative
(1 675)
(1 905)
(1 448)
(1 462)
(1 467)
(2 181)
(2 147)
(1 983)
(1 968)
(1 741)
(1 716)
(1 828)
(1 821)
(1 955)
(1 977)
(2 073)
(2 093)
(2 143)
(2 183)
(2 234)
(2 298)
(2 281)
(2 314)
(2 252)
(2 258)
(2 320)
(2 389)
(2 502)
(2 596)
(2 725)
0
0
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
(882)
(544)
(533)
(544)
(547)
(574)
(588)
(597)
(603)
(681)
(668)
(661)
(657)
(703)
(656)
(649)
(646)
(507)
(569)
(609)
(639)
(675)
(698)
(704)
(722)
(759)
(776)
(799)
(815)
(856)
(735)
(601)
(488)
(324)
(352)
(374)
(464)
(466)
(463)
(458)
(425)
Benefits Claims Loss Adjustment
(54 191)
(56 628)
(63 962)
(49 513)
(39 380)
(37 360)
(25 758)
(36 639)
(51 765)
(47 603)
(53 711)
(50 596)
(46 592)
(51 976)
(42 962)
(49 068)
(51 085)
(25 552)
(48 010)
(48 949)
(51 284)
(77 373)
(32 268)
(53 783)
(61 542)
(71 787)
(120 910)
(109 631)
(99 888)
(107 971)
(75 879)
(50 378)
(38 106)
(6 167)
(6 473)
(6 831)
(7 292)
(7 701)
(7 836)
(8 128)
(8 085)
Other Operating Expenses
(788)
188
(203)
192
244
602
661
603
857
491
249
137
(173)
(518)
(1 088)
(1 569)
(1 762)
(1 617)
(1 692)
(1 717)
(1 954)
(2 404)
(2 028)
(2 484)
(2 505)
(1 967)
(986)
(519)
(249)
(2 541)
(3 028)
(2 857)
(2 312)
(1 603)
(1 959)
(2 331)
(2 413)
(2 205)
(2 246)
(2 067)
(2 025)
Operating Income
2 520
N/A
3 042
+21%
2 730
-10%
2 310
-15%
1 851
-20%
(439)
N/A
(267)
+39%
179
N/A
824
+360%
3 167
+284%
3 474
+10%
3 505
+1%
3 478
-1%
2 866
-18%
2 969
+4%
3 086
+4%
3 035
-2%
3 262
+7%
2 981
-9%
2 596
-13%
2 742
+6%
2 446
-11%
2 042
-17%
2 360
+16%
2 592
+10%
1 897
-27%
3 679
+94%
3 607
-2%
3 393
-6%
2 113
-38%
20 105
+851%
32 040
+59%
37 160
+16%
30 604
-18%
8 534
-72%
180
-98%
(1 163)
N/A
(10 989)
-845%
(7 798)
+29%
(15 015)
-93%
(27 243)
-81%
Pre-Tax Income
Interest Income Expense
(99)
(440)
(398)
(264)
(262)
0
(86)
(203)
(341)
(660)
(1 020)
(957)
(834)
(462)
(273)
(454)
(320)
(464)
(416)
(280)
(595)
146
(537)
(636)
(566)
322
(264)
(199)
(92)
1 273
(19 958)
(52 286)
(63 064)
(53 392)
(10 905)
38 125
38 524
52 692
71 113
67 393
98 295
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
546
546
591
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
0
(1)
0
(2)
(2)
1
0
0
1
(1)
195
195
195
0
0
0
1
1
2
1
0
1
1
0
3
0
0
3
1
(1)
3 731
23 386
28 672
25 145
5 141
(35 497)
(34 214)
(38 409)
(59 996)
(47 125)
(65 299)
Pre-Tax Income
2 421
N/A
2 601
+7%
2 330
-10%
2 044
-12%
1 587
-22%
(438)
N/A
(353)
+19%
(25)
+93%
484
N/A
2 506
+418%
2 649
+6%
2 743
+4%
2 839
+3%
2 404
-15%
2 697
+12%
2 633
-2%
2 716
+3%
2 799
+3%
2 567
-8%
2 317
-10%
2 147
-7%
2 593
+21%
1 506
-42%
1 726
+15%
2 029
+18%
2 219
+9%
3 417
+54%
3 957
+16%
3 848
-3%
3 976
+3%
3 878
-2%
3 140
-19%
2 768
-12%
2 357
-15%
2 770
+18%
2 808
+1%
3 147
+12%
3 294
+5%
3 319
+1%
5 253
+58%
5 753
+10%
Net Income
Tax Provision
(638)
(516)
(495)
(446)
(302)
1 821
1 788
1 916
1 784
(364)
(353)
(413)
(251)
2
(28)
(125)
(381)
898
898
1 011
1 116
(511)
346
128
129
136
(883)
(704)
(762)
(846)
(131)
(90)
41
19
(403)
(100)
(222)
84
(86)
(673)
(636)
Income from Continuing Operations
1 783
2 085
1 835
1 598
1 285
1 383
1 435
1 891
2 268
2 142
2 296
2 330
2 588
2 406
2 669
2 508
2 335
3 697
3 465
3 328
3 263
2 082
1 852
1 854
2 158
2 355
2 534
3 253
3 086
3 130
3 747
3 050
2 809
2 376
2 367
2 708
2 925
3 378
3 233
4 580
5 117
Income to Minority Interest
(16)
(22)
(31)
(21)
(24)
(196)
(190)
(196)
0
(14)
0
0
(1)
(20)
(20)
(21)
(21)
(3)
(3)
(1)
(1)
(3)
0
(3)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
1 765
N/A
2 063
+17%
1 803
-13%
1 573
-13%
1 255
-20%
1 178
-6%
1 234
+5%
1 684
+36%
2 063
+23%
2 118
+3%
2 278
+8%
2 319
+2%
2 576
+11%
2 375
-8%
2 638
+11%
2 475
-6%
2 303
-7%
3 684
+60%
3 451
-6%
3 317
-4%
3 251
-2%
2 067
-36%
1 838
-11%
1 837
0%
2 143
+17%
2 345
+9%
2 522
+8%
3 243
+29%
3 076
-5%
3 121
+1%
3 738
+20%
3 041
-19%
2 799
-8%
2 362
-16%
2 349
-1%
2 687
+14%
2 900
+8%
3 350
+16%
3 203
-4%
4 549
+42%
5 086
+12%
EPS (Diluted)
3.61
N/A
4.61
+28%
4.02
-13%
3.51
-13%
2.8
-20%
2.63
-6%
2.75
+5%
3.75
+36%
4.6
+23%
4.73
+3%
5.08
+7%
5.17
+2%
5.74
+11%
5.28
-8%
5.65
+7%
5.3
-6%
4.93
-7%
7.89
+60%
7.39
-6%
7.1
-4%
6.96
-2%
4.43
-36%
3.93
-11%
3.93
N/A
4.58
+17%
5.02
+10%
5.39
+7%
6.94
+29%
6.59
-5%
6.68
+1%
7.94
+19%
6.44
-19%
6
-7%
5.04
-16%
5.07
+1%
5.79
+14%
6.39
+10%
7.31
+14%
7.17
-2%
10.25
+43%
11.65
+14%

See Also

Summary
STB intrinsic value, competitors valuation, and company profile.
DCF Valuation
STB stock valuation using Discount Cash Flow valuation method.
Relative Valuation
STB stock valuation using valuation multiples.
Wall Street Estimates
STB 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
STB 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 210,500+ 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.