Beurs gesloten -
Oslo Bors
16:45:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
662
NOK
|
-0,75%
|
|
+3,04%
|
+24,44%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
29.078
|
25.619
|
25.553
|
25.768
|
20.889
|
24.772
|
-
|
-
|
Bedrijfswaarde
1 |
30.430
|
27.372
|
27.678
|
28.432
|
24.422
|
28.756
|
29.063
|
28.620
|
K/w-verhouding
|
31,7
x
|
55,4
x
|
26,5
x
|
19,2
x
|
21,8
x
|
18,4
x
|
15
x
|
15,4
x
|
Dividendrendement
|
1,69%
|
0,84%
|
1,19%
|
2,29%
|
2,47%
|
2,44%
|
2,73%
|
3,26%
|
Marktkapitalisatie/omzet
|
6,45
x
|
5,46
x
|
4,6
x
|
3,61
x
|
2,93
x
|
2,93
x
|
2,59
x
|
2,24
x
|
Bedrijfswaarde/omzet
|
6,75
x
|
5,83
x
|
4,98
x
|
3,99
x
|
3,42
x
|
3,4
x
|
3,04
x
|
2,59
x
|
Bedrijfswaarde/EBITDA
|
18,6
x
|
25,6
x
|
20,5
x
|
12,7
x
|
11,2
x
|
10,4
x
|
9,04
x
|
8,33
x
|
Bedrijfswaarde/FCF
|
-8,54
x
|
-80
x
|
2.248
x
|
-539
x
|
-1.156
x
|
147
x
|
88,1
x
|
37,3
x
|
FCF Yield
|
-11,7%
|
-1,25%
|
0,04%
|
-0,19%
|
-0,09%
|
0,68%
|
1,14%
|
2,68%
|
Price to Book
|
2,99
x
|
2,94
x
|
2,74
x
|
2,48
x
|
1,92
x
|
2,12
x
|
1,97
x
|
1,78
x
|
Aantal aandelen (in duizenden)
|
59.142
|
59.043
|
59.074
|
59.075
|
59.206
|
59.176
|
-
|
-
|
Referentieprijs
2 |
491,7
|
433,9
|
432,6
|
436,2
|
352,8
|
418,6
|
418,6
|
418,6
|
Datum van publicatie
|
25/02/20
|
22/02/21
|
22/02/22
|
21/02/23
|
20/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.511
|
4.696
|
5.554
|
7.130
|
7.141
|
8.449
|
9.564
|
11.059
|
EBITDA
1 |
1.635
|
1.068
|
1.352
|
2.243
|
2.181
|
2.754
|
3.214
|
3.438
|
Bedrijfsresultaat (EBIT)
1 |
1.325
|
621,2
|
821,2
|
1.705
|
1.544
|
2.060
|
2.472
|
2.650
|
Operationele Marge
|
29,38%
|
13,23%
|
14,79%
|
23,92%
|
21,62%
|
24,38%
|
25,85%
|
23,96%
|
Resultaat voor belastingen (EBT)
1 |
981,9
|
626
|
1.138
|
1.690
|
1.148
|
1.704
|
2.081
|
2.230
|
Nettowinst (verlies)
1 |
801,9
|
462,8
|
964,1
|
1.345
|
955,6
|
1.357
|
1.661
|
1.739
|
Nettomarge
|
17,78%
|
9,86%
|
17,36%
|
18,87%
|
13,38%
|
16,06%
|
17,37%
|
15,72%
|
WPA
2 |
15,53
|
7,830
|
16,32
|
22,75
|
16,15
|
22,79
|
27,94
|
27,24
|
Free Cash Flow
1 |
-3.565
|
-342,2
|
12,32
|
-52,74
|
-21,12
|
196
|
330
|
767
|
FCF-marge
|
-79,02%
|
-7,29%
|
0,22%
|
-0,74%
|
-0,3%
|
2,32%
|
3,45%
|
6,94%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
0,91%
|
-
|
-
|
7,12%
|
10,27%
|
22,31%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
1,28%
|
-
|
-
|
14,45%
|
19,86%
|
44,11%
|
Dividend per aandeel
2 |
8,310
|
3,650
|
5,140
|
10,00
|
8,700
|
10,21
|
11,45
|
13,63
|
Datum van publicatie
|
25/02/20
|
22/02/21
|
22/02/22
|
21/02/23
|
20/02/24
|
-
|
-
|
-
|
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 |
1.272
|
1.488
|
1.639
|
1.684
|
1.867
|
1.940
|
2.050
|
1.670
|
1.859
|
1.562
|
2.152
|
2.698
|
1.780
|
1.887
|
2.914
|
EBITDA
1 |
193,5
|
270,2
|
554,1
|
723,7
|
461,1
|
503,8
|
713,7
|
507,6
|
424,1
|
535,6
|
798,9
|
932,3
|
476,2
|
558,8
|
901
|
Bedrijfsresultaat (EBIT)
1 |
70,54
|
119,7
|
417,9
|
586,6
|
324,7
|
376
|
565,3
|
353,3
|
269
|
356,2
|
636,5
|
782,9
|
296,1
|
377,8
|
717
|
Operationele Marge
|
5,54%
|
8,04%
|
25,49%
|
34,84%
|
17,39%
|
19,38%
|
27,58%
|
21,16%
|
14,47%
|
22,81%
|
29,58%
|
29,02%
|
16,63%
|
20,02%
|
24,61%
|
Resultaat voor belastingen (EBT)
1 |
158,1
|
-43,71
|
491,8
|
1.057
|
282,3
|
-140,7
|
586,4
|
-153
|
235,9
|
479,1
|
479,5
|
580,4
|
183,9
|
301,1
|
580,3
|
Nettowinst (verlies)
1 |
131,3
|
-3,108
|
404,7
|
846,1
|
249,4
|
-155,1
|
467,5
|
-123
|
219
|
393,6
|
389
|
515,9
|
192,8
|
276,1
|
474,9
|
Nettomarge
|
10,32%
|
-0,21%
|
24,69%
|
50,25%
|
13,36%
|
-7,99%
|
22,8%
|
-7,36%
|
11,78%
|
25,2%
|
18,08%
|
19,12%
|
10,83%
|
14,63%
|
16,3%
|
WPA
2 |
2,220
|
-0,0500
|
6,850
|
14,29
|
4,210
|
-2,610
|
7,900
|
-2,070
|
3,700
|
6,620
|
6,581
|
8,726
|
3,258
|
4,662
|
8,037
|
Dividend per aandeel
2 |
-
|
5,140
|
-
|
5,140
|
-
|
4,860
|
-
|
-
|
-
|
-
|
-
|
8,700
|
-
|
-
|
-
|
Datum van publicatie
|
9/11/21
|
22/02/22
|
10/05/22
|
23/08/22
|
8/11/22
|
21/02/23
|
9/05/23
|
22/08/23
|
7/11/23
|
20/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.352
|
1.753
|
2.126
|
2.664
|
3.533
|
3.984
|
4.290
|
3.848
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,827
x
|
1,642
x
|
1,573
x
|
1,188
x
|
1,62
x
|
1,447
x
|
1,335
x
|
1,119
x
|
Free Cash Flow
1 |
-3.565
|
-342
|
12,3
|
-52,7
|
-21,1
|
196
|
330
|
767
|
ROE (netto-inkomsten/eigen vermogen)
|
15,6%
|
5,43%
|
10,7%
|
13,6%
|
8,99%
|
11,9%
|
13,4%
|
12,2%
|
ROA (netto-inkomsten/totale activa)
|
10,4%
|
3,52%
|
6,93%
|
7,13%
|
-
|
6,9%
|
7,2%
|
8%
|
Totale activa
1 |
7.713
|
13.155
|
13.919
|
18.860
|
-
|
19.664
|
23.076
|
21.735
|
Nettoactief per aandeel
2 |
165,0
|
148,0
|
158,0
|
176,0
|
184,0
|
197,0
|
212,0
|
235,0
|
Cashflow per aandeel
2 |
20,10
|
8,020
|
19,00
|
20,30
|
17,30
|
32,10
|
37,50
|
51,30
|
Capex
1 |
702
|
836
|
1.115
|
1.236
|
1.060
|
1.541
|
1.613
|
1.202
|
Capex/omzet
|
15,57%
|
17,81%
|
20,08%
|
17,33%
|
14,84%
|
18,23%
|
16,87%
|
10,87%
|
Datum van publicatie
|
25/02/20
|
22/02/21
|
22/02/22
|
21/02/23
|
20/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
418,6
DKK Gemiddelde koersdoel
434,6
DKK Spread / Gemiddelde doel +3,82% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +24,44% | 3,55 mld. | | 0,00% | 1,04 mld. | | +3,44% | 717 mln. | | -.--% | 486 mln. | | +31,42% | 412 mln. | | -4,05% | 393 mln. | | -8,28% | 373 mln. | | -18,49% | 391 mln. | | +19,95% | 353 mln. | | +22,31% | 353 mln. |
Aquacultuur
|