Beurs gesloten -
Oslo Bors
16:45:00 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
7,93
NOK
|
+5,73%
|
|
+12,16%
|
-4,23%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
48,12
|
24,4
|
98,43
|
110,7
|
108
|
94,94
|
-
|
-
|
Bedrijfswaarde
1 |
284,8
|
255,6
|
300,6
|
292,2
|
270,4
|
251,5
|
231,9
|
219,5
|
K/w-verhouding
|
-6,05
x
|
-3,07
x
|
4,64
x
|
20,9
x
|
2,81
x
|
3,14
x
|
7,5
x
|
16,3
x
|
Dividendrendement
|
-
|
-
|
-
|
5,65%
|
18,4%
|
21,1%
|
18,5%
|
1,45%
|
Marktkapitalisatie/omzet
|
1,43
x
|
0,8
x
|
1,72
x
|
2,44
x
|
1,28
x
|
1,23
x
|
1,36
x
|
1,92
x
|
Bedrijfswaarde/omzet
|
8,45
x
|
8,34
x
|
5,26
x
|
6,45
x
|
3,2
x
|
3,27
x
|
3,31
x
|
4,43
x
|
Bedrijfswaarde/EBITDA
|
11,3
x
|
14,1
x
|
6,95
x
|
9,39
x
|
3,92
x
|
4,07
x
|
4,31
x
|
6,33
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,47
x
|
0,25
x
|
0,82
x
|
0,88
x
|
0,75
x
|
0,66
x
|
0,64
x
|
0,62
x
|
Aantal aandelen (in duizenden)
|
132.549
|
132.549
|
132.549
|
132.549
|
132.549
|
132.549
|
-
|
-
|
Referentieprijs
2 |
0,3630
|
0,1841
|
0,7426
|
0,8349
|
0,8145
|
0,7163
|
0,7163
|
0,7163
|
Datum van publicatie
|
28/02/20
|
19/02/21
|
18/02/22
|
16/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
33,7
|
30,66
|
57,11
|
45,31
|
84,44
|
76,99
|
69,97
|
49,54
|
EBITDA
1 |
25,2
|
18,12
|
43,25
|
31,13
|
68,9
|
61,78
|
53,77
|
34,68
|
Bedrijfsresultaat (EBIT)
1 |
12,1
|
5,615
|
30,69
|
18,41
|
55,99
|
47,82
|
39,82
|
19,77
|
Operationele Marge
|
35,91%
|
18,31%
|
53,74%
|
40,62%
|
66,3%
|
62,12%
|
56,91%
|
39,91%
|
Resultaat voor belastingen (EBT)
1 |
-8,3
|
-7,853
|
21,12
|
5,8
|
38,29
|
30,67
|
12,65
|
5,817
|
Nettowinst (verlies)
1 |
-8,3
|
-7,853
|
21,12
|
5,8
|
38,29
|
30,67
|
12,65
|
5,817
|
Nettomarge
|
-24,63%
|
-25,61%
|
36,98%
|
12,8%
|
45,35%
|
39,83%
|
18,09%
|
11,74%
|
WPA
2 |
-0,0600
|
-0,0600
|
0,1600
|
0,0400
|
0,2900
|
0,2281
|
0,0955
|
0,0439
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
0,0472
|
0,1500
|
0,1510
|
0,1324
|
0,0104
|
Datum van publicatie
|
28/02/20
|
19/02/21
|
18/02/22
|
16/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
1 |
14,3
|
14,49
|
14,12
|
10,18
|
4,804
|
16,2
|
20,66
|
21,94
|
14,85
|
27,18
|
21,67
|
21,67
|
17,04
|
14,61
|
EBITDA
1 |
10,8
|
10,73
|
10,98
|
6,761
|
1,322
|
12,06
|
16,6
|
18,44
|
11,06
|
22,8
|
17,83
|
17,83
|
13,17
|
10,73
|
Bedrijfsresultaat (EBIT)
1 |
7,645
|
7,567
|
7,867
|
3,444
|
-1,821
|
8,916
|
13,44
|
15,3
|
7,867
|
19,37
|
14,1
|
14,1
|
9,439
|
7,007
|
Operationele Marge
|
53,46%
|
52,24%
|
55,73%
|
33,81%
|
-37,91%
|
55,02%
|
65,09%
|
69,77%
|
52,99%
|
71,27%
|
65,07%
|
65,07%
|
55,4%
|
47,97%
|
Resultaat voor belastingen (EBT)
1 |
5,1
|
5,777
|
5,969
|
0,035
|
-5,112
|
4,908
|
9,046
|
11,04
|
3,344
|
14,86
|
9,661
|
9,735
|
5,147
|
2,789
|
Nettowinst (verlies)
1 |
5,1
|
5,777
|
5,969
|
0,035
|
-5,112
|
4,908
|
9,046
|
11,04
|
3,344
|
14,86
|
9,661
|
9,735
|
5,147
|
2,789
|
Nettomarge
|
35,66%
|
39,88%
|
42,29%
|
0,34%
|
-106,41%
|
30,29%
|
43,8%
|
50,34%
|
22,52%
|
54,66%
|
44,58%
|
44,92%
|
30,21%
|
19,1%
|
WPA
2 |
0,0400
|
0,0400
|
0,0500
|
-
|
-0,0400
|
0,0400
|
0,0700
|
0,0800
|
0,0300
|
0,1100
|
0,0764
|
0,0717
|
0,0494
|
0,0210
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
0,0472
|
0,0480
|
0,0460
|
0,0230
|
0,0330
|
0,0787
|
0,0475
|
0,0285
|
0,0285
|
Datum van publicatie
|
26/11/21
|
18/02/22
|
27/05/22
|
23/08/22
|
29/11/22
|
16/02/23
|
24/05/23
|
23/08/23
|
15/11/23
|
28/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
237
|
231
|
202
|
182
|
162
|
157
|
137
|
125
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
9,393
x
|
12,76
x
|
4,674
x
|
5,834
x
|
2,358
x
|
2,534
x
|
2,546
x
|
3,592
x
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
19,2%
|
4,7%
|
28,2%
|
19%
|
8,68%
|
3,86%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
0,7800
|
0,7500
|
0,9100
|
0,9500
|
1,090
|
1,080
|
1,120
|
1,150
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
13,1
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
15,52%
|
-
|
-
|
-
|
Datum van publicatie
|
28/02/20
|
19/02/21
|
18/02/22
|
16/02/23
|
28/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
0,6822
USD Gemiddelde koersdoel
0,821
USD Spread / Gemiddelde doel +20,35% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,23% | 90,42 mln. | | +2,62% | 76,53 mld. | | +6,57% | 62,08 mld. | | +10,13% | 47,77 mld. | | +12,67% | 47,52 mld. | | +13,83% | 42,41 mld. | | +3,63% | 41,28 mld. | | -4,71% | 37,36 mld. | | +31,30% | 26,08 mld. | | -2,69% | 24,4 mld. |
Olie- en gastransportdiensten - Andere
|