Rana Gruber (Buy, TP: NOK90.00) - More to come in 2025

We estimate Q1 EBITDA of NOK165m, translating into adj. EPS of NOK3.1 and DPS of NOK1.9, corresponding to a payout ratio of 60%. Our forecast reflects a realised iron ore price of USD99.5/t (excluding freight). We have reduced our 2026–2027e EPS by 6–7% following a cUSD5/t reduction in iron ore futures. We reiterate our BUY and NOK90 target price.

Rana Gruber (Buy, TP: NOK90.00) - All-time high production in Q4

Q4 adj. EPS was NOK2.6, 5% above our estimate (no consensus), due to lower-than-expected costs. Rana Gruber reinstated its 70% payout ratio after two quarters at 60%, resulting in a Q4 DPS of NOK1.8 and an annual yield of c9%. With only minor adjustments to our 2025–2026e EPS, we reiterate our BUY and NOK90 target price.

Rana Gruber (Buy, TP: NOK90.00) - Navigating uncertain times

We estimate Q4 EBITDA of NOK112m, alongside adj. EPS of NOK2.5, reflecting flat QOQ growth in the realised iron ore price of USD93/t. We expect an unchanged payout ratio of 60%, resulting in a DPS of NOK1.5. We have adjusted our 2025–2026e EPS by 5–2% on an increase in the iron ore futures curve and remain optimistic about Rana Gruber’s ability to navigate potential sluggish markets. We reiterate our BUY and target price of NOK90.

Rana Gruber (Buy, TP: NOK90.00) - Magnetite set for growth

Rana Gruber reported adjusted Q3 EPS of NOK2.4, in line with our estimate (no consensus), while EBITDA of NOK125m beat our forecast of NOK103m, due to a better-than-expected magnetite price. The company maintained its payout ratio of 60%, leading to a DPS of NOK1.5, below our NOK1.7 estimate. We reiterate our BUY and NOK90 target price.

Rana Gruber (Buy, TP: NOK90.00) - Dividends still set to be solid

Rana Gruber (RANA NO, Buy) - Dividends still set to be solid (18 pages)

Rana Gruber (Buy, TP: NOK85.00) - Q2 miss driven by COGS

Q2 EBITDA missed our estimate by 32% and consensus by 24%, primarily on a spike in COGS. A 10%-point drop in the payout ratio (to 60%) resulted in a DPS of NOK2.2, 40–34% below expectations. Rana Gruber’s cash costs hit an all-time high of USD93/t; we have reduced our 2025-2026e EPS estimates by 4% after the report. We reiterate our BUY and NOK85 target price.

Rana Gruber (Buy, TP: NOK85.00) - Volumes get a boost in Q2

We forecast Q2 EBITDA of NOK302m based on an effective iron ore price of USD119/t (excluding freight), and EPS of NOK4.7, translating into a quarterly DPS of NOK3.7, in line with the 70% payout policy. While we have cut our 2025–2026e EPS by 4–5% on the clouded market outlook and structural headwinds, we remain optimistic given Rana Gruber’s high-grade iron ore, which would offer better protection against future market downturns. We reiterate our BUY but have reduced our target price to NOK85 (9...

Rana Gruber (Buy, TP: NOK90.00) - Volatile iron ore prices

Rana Gruber reported a mixed set of Q1 results, with accounting and hedging effects as well as volatile iron ore prices, which blurred much of the underlying operational result. We have lowered our 2024–2026e EPS by 1–3% on the results and our updated forecasts for the latest iron ore futures curve and FX changes. We continue to find a 2024e P/E of 7x on current spot rates attractive, while we await the benefits of the company’s upgrade to Fe 65% and potential further upgrades longer-term. We re...

Rana Gruber (Buy, TP: NOK90.00) - Soft NOK offset soft iron ore prices

We estimate Q1 EBITDA of NOK142m for Rana Gruber in a quarter with falling iron ore prices. We have made small positive changes to our 2024–2026e EPS as a ~10% negative shift in the iron ore futures curve is more than offset by a ~10% depreciation in the NOK versus the USD. We continue to find a 2024e P/E of 7x on current spot rates attractive while we await the benefits from the company’s upgrade to Fe 65% and potential further upgrades on a longer time horizon. We reiterate our BUY and NOK90 t...

Rana Gruber (Buy, TP: NOK90.00) - Riding high on strong iron ore price...

Q4 adj. EPS of NOK6.1 was 19% above our estimate. The DPS for Q4 was NOK4.3, in line with the 70% payout policy and extending the run of quarterly distributions (Rana Gruber has paid out ~NOK32 in dividends since its IPO in 2021). While we have lowered our 2024–2025e EPS by 5–4% following the 2% decline in iron ore futures prices, we believe Rana Gruber is attractively valued at a 2024e P/E of ~6x and an implied dividend yield of ~11%. In addition, the company is set to benefit from its Fe65% up...

Rana Gruber (Buy, TP: NOK85.00) - Ending 2023 in style

We expect Q4 adj. EPS of NOK5.1 and a DPS of NOK3.6 (70% payout policy), marking the end to a solid year, with an accumulated dividend distribution of ~NOK11.7 (~15% yield at current share price). We have raised our 2024–2025e EPS by ~8–10% on an ~8% uplift in iron ore futures, partly offset by our increased fixed-cost estimates, mainly driven by higher payroll costs. We reiterate our BUY and NOK85 target price.

Rana Gruber (Buy, TP: NOK85.00) - On the front foot

The Q3 results were solid, and the capital markets update included confident messaging about ongoing strategic projects, particularly upgrading to 65% Fe content (Fe65) and increasing magnetite production. We reiterate our BUY and have raised our target price to NOK85 (75) on our c4% higher 2024–2025e EPS (given a c1% increase in the iron ore futures curve) and the positive outlooks for strategic projects.

Rana Gruber (Buy, TP: NOK75.00) - Waiting for Fe65 prices

We expect Q3 adj. EPS of NOK4.1, and a NOK2.8 DPS, corresponding to the 70% payout policy. We have raised our 2024–2025e EPS by c39–29% on 9–7% increases in the iron ore futures curve. We believe Rana Gruber looks attractive at current multiples, with an implied dividend yield of c11-12% for 2024–2025e (and c15% for 2023e). We reiterate our BUY and have raised our target price to NOK75 (70), reflecting our estimate increases and higher earnings from likely upcoming Fe65 prices.

Northern Lights

Rana Gruber (Buy, TP: NOK70.00) - Dividends set to hold firm

Although uncertainty is looming in the European and Chinese iron ore markets, futures still suggest Rana Gruber should continue to generate attractive earnings. Management remained firm that the company will be able to fund capex and dividend payments. Furthermore, it said the Fe65 project is progressing well. We have raised our 2024–2025e EPS by 25% on a 6% uplift in iron ore futures. We reiterate our BUY and NOK70 target price.

Rana Gruber (Buy, TP: NOK70.00) - Iron ore futures remain buoyant

We expect Q2 adj. EPS of NOK1.3 (results due at 07:00 CET on 29 August). Current iron ore futures suggest continued earnings support in 2024, and we note the company plans to complete its Fe65 project by the end of that year. The upgrade should boost earnings as Fe65 iron ore has historically achieved a premium of USD16/t versus 62% Fe. We have raised our 2024–2025e EPS by 10–21% on a 3–5% uplift in the iron ore futures curve, and reiterate our BUY and NOK70 target price.

Northern Lights

Rana Gruber (Buy, TP: NOK70.00) - Closing in on Fe65 prices

At the Q1 presentation, management gave firmer guidance on how it will upgrade to Fe65 (65% iron content in hematite products) and possibly to Fe67 at a later stage. With Fe65 prices set to take effect 12 months from now, we have incorporated this into our price scenarios in the valuation methodology and have raised our target price to NOK70 (65). We reiterate our BUY.

Northern Lights

Rana Gruber (Buy, TP: NOK65.00) - Volume boost in Q1e

We expect Q1 adj. EPS of NOK5.5 (results due at 07:00 CET on 11 May, driven by higher sales volumes than expected at 423k tonnes of hematite (versus our previous estimate of 365k tonnes) and an iron ore price of USD133/t (excluding freight), boosted by a USD8/t lag effect from Q4 as settled prices were higher versus booked prices. We have cut our 2024–2025e by ~27–30%, following a 12–14% decline in iron ore futures, and in turn our target price to NOK65 (70). We still see solid dividend capacity...