Beurs gesloten -
Oslo Bors
16:45:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
138,2
NOK
|
-1,71%
|
|
+5,66%
|
+6,97%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
14.107
|
13.257
|
18.290
|
12.608
|
14.351
|
15.406
|
-
|
-
|
Bedrijfswaarde
1 |
13.450
|
14.324
|
18.459
|
13.689
|
15.312
|
15.978
|
15.728
|
15.406
|
K/w-verhouding
|
26,9
x
|
22,8
x
|
24,5
x
|
15,1
x
|
18,1
x
|
14,7
x
|
13,5
x
|
10,8
x
|
Dividendrendement
|
5,05%
|
5,36%
|
3,35%
|
5,48%
|
5,42%
|
5,21%
|
5,88%
|
6,51%
|
Marktkapitalisatie/omzet
|
384.872
x
|
335.598
x
|
442.676
x
|
389.176
x
|
413.528
x
|
-
|
367.813
x
|
-
|
Bedrijfswaarde/omzet
|
366.948
x
|
362.608
x
|
446.767
x
|
422.543
x
|
441.219
x
|
-
|
375.484
x
|
-
|
Bedrijfswaarde/EBITDA
|
10,1
x
|
9,57
x
|
11,1
x
|
7,56
x
|
7,93
x
|
7,93
x
|
6,7
x
|
-
|
Bedrijfswaarde/FCF
|
8,18
x
|
13,4
x
|
22,4
x
|
19,3
x
|
9,83
x
|
9,19
x
|
8,8
x
|
7,69
x
|
FCF Yield
|
12,2%
|
7,45%
|
4,46%
|
5,18%
|
10,2%
|
10,9%
|
11,4%
|
13%
|
Price to Book
|
4,59
x
|
3,98
x
|
5,18
x
|
3,38
x
|
3,46
x
|
3,39
x
|
3,21
x
|
2,81
x
|
Aantal aandelen (in duizenden)
|
109.701
|
109.382
|
111.522
|
110.598
|
111.076
|
111.478
|
-
|
-
|
Referentieprijs
2 |
128,6
|
121,2
|
164,0
|
114,0
|
129,2
|
138,2
|
138,2
|
138,2
|
Datum van publicatie
|
6/02/20
|
9/02/21
|
8/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
|
36.655
|
39.503
|
41.316
|
32.397
|
34.704
|
-
|
41.886
|
-
|
EBITDA
1 |
1.335
|
1.497
|
1.660
|
1.811
|
1.932
|
2.014
|
2.348
|
-
|
Bedrijfsresultaat (EBIT)
1 |
747
|
854
|
1.046
|
1.196
|
1.244
|
1.396
|
1.612
|
1.876
|
Operationele Marge
|
2,04%
|
2,16%
|
2,53%
|
3,69%
|
3,58%
|
-
|
3,85%
|
-
|
Resultaat voor belastingen (EBT)
1 |
657
|
749,3
|
942
|
1.084
|
1.021
|
1.332
|
1.493
|
1.810
|
Nettowinst (verlies)
1 |
530
|
590
|
763
|
851
|
800
|
1.055
|
1.148
|
1.440
|
Nettomarge
|
1,45%
|
1,49%
|
1,85%
|
2,63%
|
2,31%
|
-
|
2,74%
|
-
|
WPA
2 |
4,780
|
5,320
|
6,700
|
7,570
|
7,140
|
9,390
|
10,27
|
12,80
|
Free Cash Flow
1 |
1.644
|
1.067
|
824
|
709
|
1.558
|
1.738
|
1.786
|
2.003
|
FCF-marge
|
4,49%
|
2,7%
|
1,99%
|
2,19%
|
4,49%
|
-
|
4,27%
|
-
|
Kasstroomconversie (ebitda)
|
123,15%
|
71,29%
|
49,64%
|
39,15%
|
80,64%
|
86,29%
|
76,09%
|
-
|
Kasstroomconversie (nettowinst)
|
310,19%
|
180,85%
|
107,99%
|
83,31%
|
194,75%
|
164,74%
|
155,61%
|
139,1%
|
Dividend per aandeel
2 |
6,500
|
6,500
|
5,500
|
6,250
|
7,000
|
7,200
|
8,128
|
9,000
|
Datum van publicatie
|
6/02/20
|
9/02/21
|
8/02/22
|
9/02/23
|
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 Q3
|
2024 Q4
|
---|
Omzet
|
11.863
|
10.085
|
12.180
|
8.082
|
9.820
|
8.692
|
8.870
|
7.743
|
9.399
|
7.606
|
-
|
-
|
-
|
EBITDA
1 |
560
|
330
|
432,7
|
439
|
609
|
418
|
467
|
468
|
579
|
436
|
576
|
565
|
738
|
Bedrijfsresultaat (EBIT)
1 |
402,6
|
183
|
281
|
284
|
449
|
250
|
291,2
|
298
|
405
|
255,7
|
327
|
344
|
470
|
Operationele Marge
|
3,39%
|
1,81%
|
2,31%
|
3,51%
|
4,57%
|
2,88%
|
3,28%
|
3,85%
|
4,31%
|
3,36%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
365,2
|
163
|
282,2
|
247
|
391,2
|
224
|
249,4
|
237
|
310,7
|
245,4
|
340
|
327
|
500
|
Nettowinst (verlies)
|
307
|
131
|
222
|
196
|
303
|
175
|
194,1
|
182
|
250
|
192
|
-
|
-
|
-
|
Nettomarge
|
2,59%
|
1,3%
|
1,82%
|
2,43%
|
3,09%
|
2,01%
|
2,19%
|
2,35%
|
2,66%
|
2,52%
|
-
|
-
|
-
|
WPA
|
2,700
|
1,160
|
1,980
|
1,750
|
2,700
|
1,570
|
1,730
|
1,620
|
2,220
|
1,710
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
8/02/22
|
28/04/22
|
14/07/22
|
20/10/22
|
9/02/23
|
27/04/23
|
18/07/23
|
19/10/23
|
8/02/24
|
25/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
1.067
|
169
|
1.081
|
961
|
572
|
321
|
-
|
Nettokaspositie
1 |
657
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
0,7129
x
|
0,1018
x
|
0,5969
x
|
0,4974
x
|
0,2839
x
|
0,1368
x
|
-
|
Free Cash Flow
1 |
1.644
|
1.067
|
824
|
709
|
1.558
|
1.738
|
1.787
|
2.003
|
ROE (netto-inkomsten/eigen vermogen)
|
16,8%
|
18,3%
|
22,1%
|
23,4%
|
20,2%
|
24%
|
24,7%
|
27,3%
|
ROA (netto-inkomsten/totale activa)
|
3,56%
|
3,74%
|
4,68%
|
5,02%
|
4,38%
|
5,17%
|
5,57%
|
-
|
Totale activa
1 |
14.868
|
15.771
|
16.316
|
16.956
|
18.247
|
20.398
|
20.606
|
-
|
Nettoactief per aandeel
2 |
28,00
|
30,50
|
31,70
|
33,70
|
37,40
|
40,80
|
43,00
|
49,10
|
Cashflow per aandeel
2 |
17,40
|
12,50
|
9,990
|
9,250
|
16,80
|
18,50
|
21,80
|
20,80
|
Capex
1 |
252
|
321
|
319
|
397
|
322
|
337
|
436
|
340
|
Capex/omzet
|
0,69%
|
0,81%
|
0,77%
|
1,23%
|
0,93%
|
-
|
1,04%
|
-
|
Datum van publicatie
|
6/02/20
|
9/02/21
|
8/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
138,2
NOK Gemiddelde koersdoel
150
NOK Spread / Gemiddelde doel +8,54% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,97% | 1,4 mld. | | -12,23% | 194 mld. | | +0,74% | 166 mld. | | +2,19% | 153 mld. | | +4,34% | 99,85 mld. | | +7,04% | 77,56 mld. | | +19,09% | 73,55 mld. | | -7,30% | 71 mld. | | -20,54% | 52,81 mld. | | +0,53% | 47,86 mld. |
IT Diensten & Consulting - Andere
|