Real Time
Oslo Bors
16:25:05 27-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
82,25
NOK
|
-1,50%
|
|
-4,69%
|
+10,92%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
18.174
|
17.700
|
21.474
|
17.851
|
14.965
|
16.852
|
-
|
-
|
Bedrijfswaarde
1 |
23.528
|
23.642
|
25.493
|
24.842
|
23.399
|
24.441
|
22.777
|
21.613
|
K/w-verhouding
|
14,5
x
|
35,8
x
|
11,2
x
|
7,27
x
|
51,1
x
|
8,42
x
|
7,06
x
|
6,47
x
|
Dividendrendement
|
5%
|
3,99%
|
4,23%
|
5,09%
|
6,07%
|
5,86%
|
7,27%
|
8,12%
|
Marktkapitalisatie/omzet
|
0,78
x
|
0,79
x
|
0,81
x
|
0,57
x
|
0,44
x
|
0,45
x
|
0,42
x
|
0,41
x
|
Bedrijfswaarde/omzet
|
1,01
x
|
1,05
x
|
0,96
x
|
0,8
x
|
0,69
x
|
0,65
x
|
0,57
x
|
0,52
x
|
Bedrijfswaarde/EBITDA
|
5,52
x
|
6,43
x
|
5,3
x
|
4,3
x
|
4,44
x
|
3,61
x
|
3,01
x
|
2,8
x
|
Bedrijfswaarde/FCF
|
11,1
x
|
16,7
x
|
8,77
x
|
16,3
x
|
13,9
x
|
10
x
|
8,16
x
|
6,31
x
|
FCF Yield
|
8,98%
|
5,99%
|
11,4%
|
6,12%
|
7,18%
|
9,97%
|
12,3%
|
15,9%
|
Price to Book
|
1,49
x
|
1,47
x
|
1,61
x
|
1,17
x
|
1,01
x
|
1,07
x
|
1
x
|
0,93
x
|
Aantal aandelen (in duizenden)
|
201.824
|
201.824
|
201.824
|
201.824
|
201.824
|
201.824
|
-
|
-
|
Referentieprijs
2 |
90,05
|
87,70
|
106,4
|
88,45
|
74,15
|
83,50
|
83,50
|
83,50
|
Datum van publicatie
|
25/02/20
|
19/02/21
|
17/02/22
|
21/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
23.342
|
22.447
|
26.633
|
31.150
|
33.774
|
37.490
|
39.935
|
41.308
|
EBITDA
1 |
4.261
|
3.675
|
4.810
|
5.782
|
5.269
|
6.769
|
7.574
|
7.722
|
Bedrijfsresultaat (EBIT)
1 |
2.924
|
2.159
|
3.218
|
4.051
|
3.626
|
4.763
|
5.524
|
5.958
|
Operationele Marge
|
12,53%
|
9,62%
|
12,08%
|
13%
|
10,74%
|
12,71%
|
13,83%
|
14,42%
|
Resultaat voor belastingen (EBT)
1 |
2.756
|
1.027
|
4.376
|
5.428
|
2.845
|
4.774
|
5.648
|
6.202
|
Nettowinst (verlies)
1 |
1.256
|
494,1
|
1.911
|
2.454
|
292
|
2.009
|
2.395
|
2.615
|
Nettomarge
|
5,38%
|
2,2%
|
7,17%
|
7,88%
|
0,86%
|
5,36%
|
6%
|
6,33%
|
WPA
2 |
6,220
|
2,450
|
9,470
|
12,16
|
1,450
|
9,918
|
11,83
|
12,91
|
Free Cash Flow
1 |
2.113
|
1.415
|
2.907
|
1.520
|
1.681
|
2.437
|
2.791
|
3.426
|
FCF-marge
|
9,05%
|
6,3%
|
10,91%
|
4,88%
|
4,98%
|
6,5%
|
6,99%
|
8,3%
|
Kasstroomconversie (ebitda)
|
49,59%
|
38,5%
|
60,44%
|
26,29%
|
31,9%
|
36%
|
36,85%
|
44,37%
|
Kasstroomconversie (nettowinst)
|
168,28%
|
286,37%
|
152,15%
|
61,95%
|
575,68%
|
121,31%
|
116,51%
|
131,05%
|
Dividend per aandeel
2 |
4,500
|
3,500
|
4,500
|
4,500
|
4,500
|
4,893
|
6,068
|
6,782
|
Datum van publicatie
|
25/02/20
|
19/02/21
|
17/02/22
|
21/02/23
|
28/02/24
|
-
|
-
|
-
|
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 |
7.028
|
6.565
|
7.852
|
9.094
|
7.639
|
8.002
|
8.452
|
8.566
|
8.754
|
8.373
|
9.554
|
10.073
|
10.301
|
10.178
|
10.578
|
EBITDA
1 |
1.307
|
1.444
|
1.764
|
1.716
|
1.069
|
1.605
|
1.441
|
1.011
|
1.190
|
1.660
|
1.748
|
1.586
|
1.750
|
1.803
|
2.114
|
Bedrijfsresultaat (EBIT)
1 |
903
|
1.002
|
1.350
|
1.279
|
630,5
|
1.153
|
981
|
592
|
804
|
1.160
|
1.257
|
1.091
|
1.239
|
1.278
|
1.587
|
Operationele Marge
|
12,85%
|
15,26%
|
17,19%
|
14,06%
|
8,25%
|
14,41%
|
11,61%
|
6,91%
|
9,18%
|
13,85%
|
13,16%
|
10,83%
|
12,02%
|
12,56%
|
15%
|
Resultaat voor belastingen (EBT)
1 |
1.154
|
1.366
|
2.223
|
1.367
|
471,1
|
1.568
|
857
|
-399
|
820
|
1.085
|
1.339
|
1.100
|
1.316
|
1.600
|
1.863
|
Nettowinst (verlies)
1 |
463,6
|
515,6
|
962,6
|
713,5
|
262
|
669,2
|
605
|
-508
|
433
|
401
|
551,2
|
540,5
|
543,9
|
629,2
|
828,3
|
Nettomarge
|
6,6%
|
7,85%
|
12,26%
|
7,85%
|
3,43%
|
8,36%
|
7,16%
|
-5,93%
|
4,95%
|
4,79%
|
5,77%
|
5,37%
|
5,28%
|
6,18%
|
7,83%
|
WPA
2 |
2,300
|
2,550
|
4,770
|
3,540
|
1,300
|
3,300
|
3,000
|
-1,000
|
2,150
|
2,000
|
2,720
|
2,667
|
2,683
|
3,105
|
4,087
|
Dividend per aandeel
2 |
4,500
|
-
|
4,500
|
-
|
4,500
|
-
|
-
|
-
|
-
|
-
|
4,500
|
-
|
1,823
|
-
|
5,650
|
Datum van publicatie
|
17/02/22
|
13/05/22
|
24/08/22
|
15/11/22
|
21/02/23
|
16/05/23
|
22/08/23
|
15/11/23
|
28/02/24
|
15/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.354
|
5.942
|
4.019
|
6.991
|
8.434
|
7.588
|
5.925
|
4.760
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,257
x
|
1,617
x
|
0,8355
x
|
1,209
x
|
1,601
x
|
1,121
x
|
0,7822
x
|
0,6164
x
|
Free Cash Flow
1 |
2.113
|
1.415
|
2.907
|
1.520
|
1.681
|
2.437
|
2.791
|
3.427
|
ROE (netto-inkomsten/eigen vermogen)
|
11,5%
|
4,05%
|
15%
|
17,4%
|
1,94%
|
10,8%
|
12,1%
|
12,3%
|
ROA (netto-inkomsten/totale activa)
|
3,58%
|
1,24%
|
4,58%
|
5,42%
|
0,58%
|
3,67%
|
4,1%
|
4,21%
|
Totale activa
1 |
35.111
|
39.786
|
41.762
|
45.253
|
50.440
|
54.730
|
58.434
|
62.133
|
Nettoactief per aandeel
2 |
60,60
|
59,70
|
65,90
|
75,90
|
73,10
|
78,40
|
83,80
|
89,60
|
Cashflow per aandeel
2 |
15,70
|
14,60
|
-
|
-
|
15,90
|
23,70
|
26,10
|
33,60
|
Capex
1 |
1.545
|
1.529
|
1.338
|
1.834
|
1.968
|
2.220
|
2.362
|
2.387
|
Capex/omzet
|
6,62%
|
6,81%
|
5,02%
|
5,89%
|
5,83%
|
5,92%
|
5,92%
|
5,78%
|
Datum van publicatie
|
25/02/20
|
19/02/21
|
17/02/22
|
21/02/23
|
28/02/24
|
-
|
-
|
-
|
Laatste slotkoers
83,5
NOK Gemiddelde koersdoel
112,5
NOK Spread / Gemiddelde doel +34,73% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +10,92% | 1,58 mld. | | -2,23% | 8,71 mld. | | -1,44% | 7,2 mld. | | +3,20% | 2,42 mld. | | +2,00% | 1,77 mld. | | +13,54% | 1,67 mld. | | -2,38% | 917 mln. | | +4,95% | 904 mln. | | +16,29% | 635 mln. | | -44,04% | 408 mln. |
Voorbereiding en verpakking van zeevruchtenproducten
|