Beurs gesloten -
Oslo Bors
16:45:00 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
65,6
NOK
|
-0,30%
|
|
-3,24%
|
+13,10%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.454
|
3.460
|
3.204
|
2.073
|
2.113
|
2.387
|
-
|
-
|
Bedrijfswaarde
1 |
3.085
|
4.113
|
4.138
|
3.061
|
3.222
|
3.266
|
3.224
|
3.133
|
K/w-verhouding
|
168
x
|
39,9
x
|
259
x
|
-14,3
x
|
-95,1
x
|
45,6
x
|
20,1
x
|
14,2
x
|
Dividendrendement
|
2,36%
|
0,95%
|
1,13%
|
-
|
-
|
0,95%
|
2,5%
|
3,55%
|
Marktkapitalisatie/omzet
|
0,8
x
|
1,08
x
|
1,03
x
|
0,61
x
|
0,62
x
|
0,67
x
|
0,61
x
|
0,56
x
|
Bedrijfswaarde/omzet
|
1
x
|
1,29
x
|
1,33
x
|
0,91
x
|
0,94
x
|
0,91
x
|
0,82
x
|
0,73
x
|
Bedrijfswaarde/EBITDA
|
11,3
x
|
12,2
x
|
16,4
x
|
19,4
x
|
12,2
x
|
9,27
x
|
7,22
x
|
6,16
x
|
Bedrijfswaarde/FCF
|
39,6
x
|
-
|
-
|
-
|
-199
x
|
544
x
|
21,8
x
|
13,1
x
|
FCF Yield
|
2,52%
|
-
|
-
|
-
|
-0,5%
|
0,18%
|
4,59%
|
7,64%
|
Price to Book
|
2,5
x
|
3,43
x
|
2,3
x
|
1,81
x
|
1,84
x
|
2,01
x
|
1,87
x
|
1,82
x
|
Aantal aandelen (in duizenden)
|
33.156
|
32.956
|
36.325
|
36.373
|
36.437
|
36.390
|
-
|
-
|
Referentieprijs
2 |
74,00
|
105,0
|
88,20
|
57,00
|
58,00
|
65,60
|
65,60
|
65,60
|
Datum van publicatie
|
14/02/20
|
12/03/21
|
11/02/22
|
10/02/23
|
16/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.077
|
3.190
|
3.120
|
3.376
|
3.431
|
3.573
|
3.936
|
4.267
|
EBITDA
1 |
271,9
|
337
|
252,5
|
158
|
263,4
|
352,4
|
446,7
|
508,3
|
Bedrijfsresultaat (EBIT)
1 |
62,28
|
147,2
|
69,8
|
-56
|
67,6
|
149,1
|
240,7
|
299,4
|
Operationele Marge
|
2,02%
|
4,62%
|
2,24%
|
-1,66%
|
1,97%
|
4,17%
|
6,12%
|
7,01%
|
Resultaat voor belastingen (EBT)
1 |
13,48
|
114,3
|
2,549
|
-152
|
-29,31
|
68,24
|
154,4
|
218,4
|
Nettowinst (verlies)
1 |
14,63
|
86,7
|
11,48
|
-145
|
-22,14
|
52,76
|
119,2
|
168,7
|
Nettomarge
|
0,48%
|
2,72%
|
0,37%
|
-4,3%
|
-0,65%
|
1,48%
|
3,03%
|
3,95%
|
WPA
2 |
0,4400
|
2,630
|
0,3400
|
-3,990
|
-0,6100
|
1,437
|
3,258
|
4,610
|
Free Cash Flow
1 |
77,86
|
-
|
-
|
-
|
-16,19
|
6
|
148
|
239,5
|
FCF-marge
|
2,53%
|
-
|
-
|
-
|
-0,47%
|
0,17%
|
3,76%
|
5,61%
|
Kasstroomconversie (ebitda)
|
28,64%
|
-
|
-
|
-
|
-
|
1,7%
|
33,13%
|
47,12%
|
Kasstroomconversie (nettowinst)
|
532,07%
|
-
|
-
|
-
|
-
|
11,37%
|
124,13%
|
141,98%
|
Dividend per aandeel
2 |
1,750
|
1,000
|
1,000
|
-
|
-
|
0,6250
|
1,639
|
2,326
|
Datum van publicatie
|
14/02/20
|
12/03/21
|
11/02/22
|
10/02/23
|
16/02/24
|
-
|
-
|
-
|
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 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
831
|
849
|
907,2
|
840
|
779
|
873,6
|
940,3
|
817,5
|
799,5
|
784,4
|
989
|
919
|
888
|
908
|
-
|
EBITDA
1 |
60,68
|
102
|
105
|
25
|
27
|
58,76
|
85,94
|
78
|
40,71
|
67,45
|
86,08
|
109,1
|
90,54
|
98
|
-
|
Bedrijfsresultaat (EBIT)
1 |
18,84
|
59
|
61
|
-59
|
-14
|
10,69
|
37,98
|
28,76
|
-9,828
|
20,18
|
35,16
|
57,51
|
38,87
|
46
|
-
|
Operationele Marge
|
2,27%
|
6,95%
|
6,72%
|
-7,02%
|
-1,8%
|
1,22%
|
4,04%
|
3,52%
|
-1,23%
|
2,57%
|
3,56%
|
6,26%
|
4,38%
|
5,07%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-0,028
|
47
|
-54,21
|
-108
|
-37
|
-1,191
|
28,4
|
-3,359
|
-53,17
|
9,749
|
14,02
|
35,76
|
17,99
|
31,47
|
43,05
|
Nettowinst (verlies)
1 |
5,831
|
40
|
-41,14
|
-93
|
-51
|
0,405
|
20,33
|
-2,97
|
-39,9
|
4,775
|
10,87
|
27,92
|
14,14
|
24,58
|
33,58
|
Nettomarge
|
0,7%
|
4,71%
|
-4,54%
|
-11,07%
|
-6,55%
|
0,05%
|
2,16%
|
-0,36%
|
-4,99%
|
0,61%
|
1,1%
|
3,04%
|
1,59%
|
2,71%
|
-
|
WPA
2 |
0,1600
|
1,100
|
-1,130
|
-2,550
|
-1,410
|
0,0100
|
0,5600
|
-0,0800
|
-1,100
|
0,1300
|
0,2900
|
0,7604
|
0,3814
|
0,6648
|
0,9157
|
Dividend per aandeel
2 |
1,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,2500
|
-
|
0,5000
|
-
|
Datum van publicatie
|
11/02/22
|
13/05/22
|
12/08/22
|
4/11/22
|
10/02/23
|
12/05/23
|
11/08/23
|
10/11/23
|
16/02/24
|
3/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
632
|
653
|
934
|
988
|
1.109
|
879
|
837
|
746
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,323
x
|
1,937
x
|
3,701
x
|
6,253
x
|
4,21
x
|
2,493
x
|
1,873
x
|
1,467
x
|
Free Cash Flow
1 |
77,9
|
-
|
-
|
-
|
-16,2
|
6
|
148
|
240
|
ROE (netto-inkomsten/eigen vermogen)
|
1,43%
|
8,64%
|
0,98%
|
-11,9%
|
-1,93%
|
4,5%
|
9,67%
|
13%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-0,61%
|
1,4%
|
2,9%
|
3,7%
|
Totale activa
1 |
-
|
-
|
-
|
-
|
3.614
|
3.769
|
4.112
|
4.559
|
Nettoactief per aandeel
2 |
29,60
|
30,60
|
38,40
|
31,50
|
31,50
|
32,70
|
35,10
|
36,10
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
142
|
112
|
80,3
|
168
|
175
|
191
|
187
|
180
|
Capex/omzet
|
4,61%
|
3,52%
|
2,57%
|
4,97%
|
5,11%
|
5,35%
|
4,75%
|
4,22%
|
Datum van publicatie
|
14/02/20
|
12/03/21
|
11/02/22
|
10/02/23
|
16/02/24
|
-
|
-
|
-
|
Gemiddeld advies Onderwogen Laatste slotkoers
65,6
NOK Gemiddelde koersdoel
63,33
NOK Spread / Gemiddelde doel -3,46% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +13,10% | 220 mln. | | +21,43% | 3,53 mld. | | 0,00% | 1,05 mld. | | +4,98% | 742 mln. | | -.--% | 490 mln. | | +32,16% | 418 mln. | | -16,81% | 400 mln. | | -7,13% | 381 mln. | | -8,28% | 380 mln. | | +17,93% | 352 mln. |
Aquacultuur
|