Beurs gesloten -
London S.E.
16:20:00 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
272,6
NOK
|
+1,08%
|
|
+3,38%
|
-7,97%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
103.563
|
77.856
|
102.487
|
191.947
|
186.313
|
171.704
|
-
|
-
|
Bedrijfswaarde
1 |
140.112
|
109.367
|
117.734
|
218.937
|
219.491
|
214.071
|
224.113
|
235.751
|
K/w-verhouding
|
79,8
x
|
208
x
|
13,1
x
|
9,28
x
|
13,2
x
|
7,72
x
|
8,59
x
|
9,91
x
|
Dividendrendement
|
7,56%
|
4,72%
|
4,36%
|
6,68%
|
7,93%
|
9,47%
|
9,94%
|
10,6%
|
Marktkapitalisatie/omzet
|
3,34
x
|
3,02
x
|
2,05
x
|
1,45
x
|
1,29
x
|
1,26
x
|
1,38
x
|
1,53
x
|
Bedrijfswaarde/omzet
|
4,52
x
|
4,25
x
|
2,36
x
|
1,66
x
|
1,52
x
|
1,57
x
|
1,8
x
|
2,1
x
|
Bedrijfswaarde/EBITDA
|
6,63
x
|
5,95
x
|
2,96
x
|
1,83
x
|
1,69
x
|
1,76
x
|
2,03
x
|
2,4
x
|
Bedrijfswaarde/FCF
|
73,6
x
|
21,9
x
|
4,63
x
|
5,53
x
|
10,6
x
|
41,7
x
|
22,5
x
|
59,6
x
|
FCF Yield
|
1,36%
|
4,58%
|
21,6%
|
18,1%
|
9,41%
|
2,4%
|
4,44%
|
1,68%
|
Price to Book
|
4,19
x
|
4,49
x
|
4,77
x
|
1,2
x
|
1,42
x
|
1,23
x
|
1,22
x
|
1,26
x
|
Aantal aandelen (in duizenden)
|
359.592
|
360.111
|
377.347
|
631.197
|
630.500
|
630.800
|
-
|
-
|
Referentieprijs
2 |
288,0
|
216,2
|
271,6
|
304,1
|
295,5
|
272,2
|
272,2
|
272,2
|
Datum van publicatie
|
11/02/20
|
4/02/21
|
10/02/22
|
10/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
30.965
|
25.749
|
49.883
|
131.997
|
144.516
|
136.507
|
124.497
|
112.470
|
EBITDA
1 |
21.149
|
18.389
|
39.744
|
119.539
|
129.885
|
121.408
|
110.610
|
98.052
|
Bedrijfsresultaat (EBIT)
1 |
12.279
|
3.740
|
29.171
|
90.952
|
95.034
|
95.954
|
89.034
|
75.661
|
Operationele Marge
|
39,65%
|
14,53%
|
58,48%
|
68,9%
|
65,76%
|
70,29%
|
71,52%
|
67,27%
|
Resultaat voor belastingen (EBT)
1 |
10.031
|
1.415
|
27.045
|
89.049
|
92.651
|
92.028
|
84.423
|
72.167
|
Nettowinst (verlies)
1 |
1.305
|
386,8
|
7.488
|
16.263
|
14.121
|
21.828
|
19.510
|
15.916
|
Nettomarge
|
4,21%
|
1,5%
|
15,01%
|
12,32%
|
9,77%
|
15,99%
|
15,67%
|
14,15%
|
WPA
2 |
3,608
|
1,037
|
20,74
|
32,77
|
22,41
|
35,25
|
31,69
|
27,48
|
Free Cash Flow
1 |
1.904
|
5.004
|
25.427
|
39.578
|
20.661
|
5.135
|
9.952
|
3.954
|
FCF-marge
|
6,15%
|
19,43%
|
50,97%
|
29,98%
|
14,3%
|
3,76%
|
7,99%
|
3,52%
|
Kasstroomconversie (ebitda)
|
9%
|
27,21%
|
63,98%
|
33,11%
|
15,91%
|
4,23%
|
9%
|
4,03%
|
Kasstroomconversie (nettowinst)
|
145,89%
|
1.293,73%
|
339,55%
|
243,36%
|
146,32%
|
23,53%
|
51,01%
|
24,84%
|
Dividend per aandeel
2 |
21,76
|
10,20
|
11,85
|
20,31
|
23,44
|
25,77
|
27,05
|
28,87
|
Datum van publicatie
|
11/02/20
|
4/02/21
|
10/02/22
|
10/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
16.270
|
21.529
|
20.098
|
50.458
|
38.817
|
35.158
|
32.922
|
39.233
|
37.594
|
33.645
|
34.722
|
21.340
|
33.852
|
33.087
|
30.060
|
34.381
|
EBITDA
1 |
13.640
|
18.860
|
17.347
|
47.036
|
35.419
|
31.153
|
30.051
|
35.448
|
33.555
|
30.464
|
30.940
|
-
|
30.008
|
29.224
|
26.184
|
30.553
|
Bedrijfsresultaat (EBIT)
1 |
11.087
|
16.625
|
11.184
|
40.582
|
22.462
|
20.829
|
22.801
|
29.233
|
22.770
|
23.982
|
24.409
|
8.882
|
24.221
|
23.453
|
24.614
|
24.042
|
Operationele Marge
|
68,14%
|
77,22%
|
55,65%
|
80,43%
|
57,87%
|
59,24%
|
69,26%
|
74,51%
|
60,57%
|
71,28%
|
70,3%
|
41,62%
|
71,55%
|
70,88%
|
81,88%
|
69,93%
|
Resultaat voor belastingen (EBT)
1 |
10.718
|
17.262
|
10.572
|
38.765
|
22.084
|
19.374
|
22.078
|
28.643
|
22.923
|
22.845
|
23.856
|
-
|
24.109
|
23.742
|
23.734
|
23.129
|
Nettowinst (verlies)
1 |
3.203
|
5.030
|
1.860
|
8.119
|
1.140
|
1.986
|
4.011
|
6.569
|
1.732
|
5.804
|
5.333
|
-
|
5.425
|
5.348
|
5.455
|
5.323
|
Nettomarge
|
19,69%
|
23,36%
|
9,25%
|
16,09%
|
2,94%
|
5,65%
|
12,18%
|
16,74%
|
4,61%
|
17,25%
|
15,36%
|
-
|
16,03%
|
16,16%
|
18,15%
|
15,48%
|
WPA
2 |
8,839
|
14,00
|
5,157
|
12,86
|
1,826
|
3,186
|
6,302
|
10,39
|
2,749
|
9,182
|
8,455
|
-
|
8,616
|
8,449
|
8,689
|
8,469
|
Dividend per aandeel
2 |
3,665
|
4,511
|
4,761
|
5,433
|
5,331
|
5,851
|
5,502
|
6,143
|
5,860
|
6,599
|
6,487
|
6,421
|
6,515
|
6,472
|
6,619
|
-
|
Datum van publicatie
|
10/02/22
|
28/04/22
|
20/07/22
|
26/10/22
|
10/02/23
|
27/04/23
|
13/07/23
|
27/10/23
|
8/02/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
36.549
|
31.511
|
15.246
|
26.990
|
33.178
|
42.367
|
52.409
|
64.048
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,728
x
|
1,714
x
|
0,3836
x
|
0,2258
x
|
0,2554
x
|
0,349
x
|
0,4738
x
|
0,6532
x
|
Free Cash Flow
1 |
1.904
|
5.004
|
25.427
|
39.578
|
20.661
|
5.135
|
9.952
|
3.954
|
ROE (netto-inkomsten/eigen vermogen)
|
5,27%
|
2,05%
|
39,3%
|
24,5%
|
10,8%
|
15,5%
|
12,4%
|
11,7%
|
ROA (netto-inkomsten/totale activa)
|
1,22%
|
0,36%
|
6,33%
|
6,6%
|
3,49%
|
4,93%
|
4,16%
|
3,17%
|
Totale activa
1 |
106.961
|
106.617
|
118.351
|
246.338
|
404.943
|
442.472
|
468.883
|
502.043
|
Nettoactief per aandeel
2 |
68,70
|
48,10
|
57,00
|
254,0
|
209,0
|
221,0
|
223,0
|
216,0
|
Cashflow per aandeel
2 |
48,40
|
44,60
|
104,0
|
117,0
|
90,50
|
107,0
|
103,0
|
74,30
|
Capex
1 |
17.822
|
11.041
|
12.050
|
18.601
|
36.334
|
56.289
|
60.331
|
58.903
|
Capex/omzet
|
57,56%
|
42,88%
|
24,16%
|
14,09%
|
25,14%
|
41,24%
|
48,46%
|
52,37%
|
Datum van publicatie
|
11/02/20
|
4/02/21
|
10/02/22
|
10/02/23
|
8/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
272,2
NOK Gemiddelde koersdoel
319,1
NOK Spread / Gemiddelde doel +17,21% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,87% | 288 mld. | | +72,31% | 141 mld. | | -1,46% | 134 mld. | | +12,27% | 75,86 mld. | | +4,07% | 72,34 mld. | | +5,56% | 55,88 mld. | | +2,33% | 45,3 mld. | | -9,18% | 35,74 mld. | | +29,09% | 35,7 mld. |
Olie- en gasexploratie en -productie - Andere
|