Beurs gesloten -
Oslo Bors
16:45:00 06-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
9,3
NOK
|
+3,91%
|
|
+8,01%
|
+26,53%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.917
|
3.042
|
4.217
|
3.043
|
2.709
|
3.298
|
-
|
-
|
Bedrijfswaarde
1 |
15.296
|
14.110
|
13.284
|
12.085
|
11.744
|
12.613
|
13.268
|
13.833
|
K/w-verhouding
|
36,8
x
|
9,89
x
|
7,45
x
|
9,59
x
|
7,82
x
|
6,91
x
|
5,66
x
|
4,4
x
|
Dividendrendement
|
0,84%
|
-
|
4,05%
|
2,54%
|
9,52%
|
8,08%
|
9,57%
|
10,7%
|
Marktkapitalisatie/omzet
|
1,36
x
|
0,96
x
|
1,39
x
|
0,99
x
|
0,72
x
|
0,88
x
|
0,84
x
|
0,78
x
|
Bedrijfswaarde/omzet
|
5,32
x
|
4,45
x
|
4,38
x
|
3,92
x
|
3,11
x
|
3,35
x
|
3,36
x
|
3,25
x
|
Bedrijfswaarde/EBITDA
|
14
x
|
10,5
x
|
9,52
x
|
8,53
x
|
6,97
x
|
7,95
x
|
7,98
x
|
7,64
x
|
Bedrijfswaarde/FCF
|
-20,3
x
|
9,48
x
|
5,77
x
|
9,73
x
|
5,46
x
|
-16,6
x
|
-53,5
x
|
84,9
x
|
FCF Yield
|
-4,91%
|
10,5%
|
17,3%
|
10,3%
|
18,3%
|
-6,03%
|
-1,87%
|
1,18%
|
Price to Book
|
0,92
x
|
0,64
x
|
0,85
x
|
0,6
x
|
0,51
x
|
0,58
x
|
0,55
x
|
0,52
x
|
Aantal aandelen (in duizenden)
|
409.933
|
409.933
|
407.086
|
387.181
|
368.595
|
368.532
|
-
|
-
|
Referentieprijs
2 |
9,555
|
7,420
|
10,36
|
7,860
|
7,350
|
8,950
|
8,950
|
8,950
|
Datum van publicatie
|
28/02/20
|
12/02/21
|
10/02/22
|
15/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.874
|
3.174
|
3.036
|
3.085
|
3.775
|
3.768
|
3.949
|
4.252
|
EBITDA
1 |
1.093
|
1.338
|
1.396
|
1.417
|
1.684
|
1.588
|
1.662
|
1.812
|
Bedrijfsresultaat (EBIT)
1 |
958,6
|
1.224
|
1.308
|
1.334
|
1.578
|
1.526
|
1.662
|
1.906
|
Operationele Marge
|
33,36%
|
38,56%
|
43,08%
|
43,24%
|
41,8%
|
40,5%
|
42,08%
|
44,82%
|
Resultaat voor belastingen (EBT)
1 |
164,9
|
411
|
742
|
421
|
468
|
621,6
|
751,6
|
967,4
|
Nettowinst (verlies)
1 |
106,8
|
309
|
573
|
326
|
363
|
487,4
|
590,4
|
759,9
|
Nettomarge
|
3,71%
|
9,74%
|
18,87%
|
10,57%
|
9,62%
|
12,93%
|
14,95%
|
17,87%
|
WPA
2 |
0,2600
|
0,7500
|
1,390
|
0,8200
|
0,9400
|
1,296
|
1,580
|
2,033
|
Free Cash Flow
1 |
-751,8
|
1.488
|
2.302
|
1.242
|
2.151
|
-760
|
-248
|
163
|
FCF-marge
|
-26,16%
|
46,88%
|
75,82%
|
40,26%
|
56,98%
|
-20,17%
|
-6,28%
|
3,83%
|
Kasstroomconversie (ebitda)
|
-
|
111,21%
|
164,9%
|
87,65%
|
127,73%
|
-
|
-
|
9%
|
Kasstroomconversie (nettowinst)
|
-
|
481,55%
|
401,75%
|
380,98%
|
592,56%
|
-
|
-
|
21,45%
|
Dividend per aandeel
2 |
0,0800
|
-
|
0,4200
|
0,2000
|
0,7000
|
0,7230
|
0,8561
|
0,9533
|
Datum van publicatie
|
28/02/20
|
12/02/21
|
10/02/22
|
15/02/23
|
15/02/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
---|
Omzet
1 |
792
|
726
|
716
|
825
|
797
|
824
|
914
|
1.102
|
1.008
|
946
|
894,5
|
989,8
|
984,6
|
980,7
|
-
|
EBITDA
1 |
392
|
288
|
309
|
259
|
358
|
364
|
404
|
499
|
394
|
387
|
370
|
417
|
386
|
414
|
350
|
Bedrijfsresultaat (EBIT)
1 |
370
|
267
|
289
|
139
|
337
|
343
|
375
|
471
|
370
|
362
|
360,2
|
400,1
|
383,6
|
394,5
|
328
|
Operationele Marge
|
46,72%
|
36,78%
|
40,36%
|
16,85%
|
42,28%
|
41,63%
|
41,03%
|
42,74%
|
36,71%
|
38,27%
|
40,27%
|
40,42%
|
38,96%
|
40,22%
|
-
|
Resultaat voor belastingen (EBT)
1 |
210
|
155
|
125
|
32
|
185
|
80
|
117
|
210
|
58
|
83
|
117,7
|
162,2
|
154,9
|
168,3
|
141,8
|
Nettowinst (verlies)
1 |
162
|
120
|
97
|
25
|
143
|
62
|
91
|
163
|
45
|
65
|
91,19
|
125,8
|
120,3
|
130,7
|
110,2
|
Nettomarge
|
20,45%
|
16,53%
|
13,55%
|
3,03%
|
17,94%
|
7,52%
|
9,96%
|
14,79%
|
4,46%
|
6,87%
|
10,2%
|
12,71%
|
12,22%
|
13,33%
|
-
|
WPA
2 |
0,3900
|
0,2900
|
0,2400
|
0,0600
|
0,3600
|
0,1500
|
0,2300
|
0,4200
|
0,1200
|
0,1700
|
0,2400
|
0,3300
|
0,3250
|
0,3500
|
0,2930
|
Dividend per aandeel
2 |
-
|
0,4200
|
-
|
-
|
-
|
0,2000
|
-
|
-
|
-
|
0,7000
|
-
|
-
|
-
|
0,6700
|
-
|
Datum van publicatie
|
4/11/21
|
10/02/22
|
11/05/22
|
23/08/22
|
10/11/22
|
15/02/23
|
16/05/23
|
23/08/23
|
10/11/23
|
15/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
11.379
|
11.068
|
9.067
|
9.042
|
9.035
|
9.315
|
9.970
|
10.535
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
10,41
x
|
8,272
x
|
6,495
x
|
6,381
x
|
5,365
x
|
5,867
x
|
5,997
x
|
5,816
x
|
Free Cash Flow
1 |
-752
|
1.488
|
2.302
|
1.242
|
2.151
|
-760
|
-248
|
163
|
ROE (netto-inkomsten/eigen vermogen)
|
2,49%
|
6,9%
|
12,2%
|
10,7%
|
8,9%
|
8,47%
|
9,94%
|
11,9%
|
ROA (netto-inkomsten/totale activa)
|
0,64%
|
1,81%
|
3,53%
|
2,05%
|
2,86%
|
2,73%
|
3,29%
|
3,96%
|
Totale activa
1 |
16.558
|
17.056
|
16.241
|
15.908
|
12.712
|
17.848
|
17.938
|
19.194
|
Nettoactief per aandeel
2 |
10,30
|
11,50
|
12,20
|
13,00
|
14,40
|
15,50
|
16,20
|
17,20
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
3.117
|
1.760
|
1.192
|
2.157
|
2.584
|
3.464
|
3.707
|
4.064
|
Capex/omzet
|
108,46%
|
55,45%
|
39,26%
|
69,92%
|
68,45%
|
91,92%
|
93,88%
|
95,57%
|
Datum van publicatie
|
28/02/20
|
12/02/21
|
10/02/22
|
15/02/23
|
15/02/24
|
-
|
-
|
-
|
Laatste slotkoers
8,95
NOK Gemiddelde koersdoel
10,37
NOK Spread / Gemiddelde doel +15,83% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +26,53% | 304 mln. | | +14,43% | 19,01 mld. | | +25,13% | 17,61 mld. | | +8,58% | 9,64 mld. | | -10,36% | 8,6 mld. | | +5,52% | 6,47 mld. | | +74,76% | 5,79 mld. | | -1,30% | 5,01 mld. | | +63,53% | 4,45 mld. | | -3,57% | 4,23 mld. |
Financiële diensten voor bedrijven - Andere
|