Odfjell SE / Estimates

Fiscal Year	Revenue	Net income	Net margin	Free cash flow	FCF margin
2024	€1.08B +4.6%	€239.63M +36.6%	22.2% +0.052 pp	€417.19M +10.5%	38.7% +0.021 pp
2023	€1.03B -8.8%	€175.37M +43.6%	17.0% +0.062 pp	€377.44M +34.2%	36.6% +0.12 pp
2022	€1.13B +26.1%	€122.15M -526.4%	10.8% +0.14 pp	€281.15M +74.3%	24.9% +0.069 pp
2021	€895.68M +10.6%	-€28.64M -219.3%	-3.2% -0.062 pp	€161.30M -48.4%	18.0% -0.21 pp
2020	€810.02M +7.7%	€24.01M -175.9%	3.0% +0.072 pp	€312.54M +47.7%	38.6% +0.10 pp
2019	€752.44M +2.5%	-€31.61M -82.6%	-4.2% +0.21 pp	€211.67M +15.4%	28.1% +0.031 pp
2018	€733.92M +1.0%	-€181.86M -332.7%	-24.8% -0.36 pp	€183.48M -6.2%	25.0% -0.019 pp
2017	€726.77M +2.1%	€78.15M -9.4%	10.8% -0.014 pp	€195.57M +29.8%	26.9% +0.057 pp
2016	€711.56M -11.2%	€86.27M -380.7%	12.1% +0.16 pp	€150.65M +22.0%	21.2% +0.058 pp
2015	€801.27M -11.8%	-€30.73M -52.6%	-3.8% +0.033 pp	€123.48M -23.6%	15.4% -0.024 pp
2014	€908.28M -9.6%	-€64.82M -30.1%	-7.1% +0.021 pp	€161.55M -45.2%	17.8% -0.12 pp
2013	€1.01B -3.8%	-€92.75M -3.1%	-9.2% -0.00068 pp	€294.92M +40.6%	29.3% +0.093 pp
2012	€1.05B +5.0%	-€95.71M -141.3%	-9.2% -0.32 pp	€209.73M -46.8%	20.1% -0.20 pp
2011	€995.53M -6.9%	€231.94M -441.4%	23.3% +0.30 pp	€394.24M +25.2%	39.6% +0.10 pp
2010	€1.07B -2.0%	-€67.94M -165.0%	-6.4% -0.16 pp	€314.81M +0.6%	29.4% +0.0074 pp
2009	€1.09B -14.4%	€104.44M -25.6%	9.6% -0.014 pp	€313.04M -44.0%	28.7% -0.15 pp
2008	€1.27B +19.1%	€140.32M -1,709.2%	11.0% +0.12 pp	€559.15M -3.4%	43.9% -0.10 pp
2007	€1.07B +13.9%	-€8.72M -108.7%	-0.8% -0.11 pp	€578.61M +39.9%	54.1% +0.10 pp
2006	€938.96M +4.2%	€100.01M -9.6%	10.7% -0.016 pp	€413.67M -7.8%	44.1% -0.057 pp
2005	€901.36M +4.4%	€110.64M +50.0%	12.3% +0.037 pp	€448.44M +18.8%	49.8% +0.061 pp
2004	€863.62M +10.4%	€73.76M +287.5%	8.5% +0.061 pp	€377.40M +22.6%	43.7% +0.044 pp
2003	€782.60M +6.7%	€19.04M -51.4%	2.4% -0.029 pp	€307.76M +19.6%	39.3% +0.043 pp
2002	€733.49M -0.2%	€39.20M -24.3%	5.3% -0.017 pp	€257.24M +5.9%	35.1% +0.020 pp
2001	€734.86M	€51.76M	7.0%	€242.85M	33.0%