Real Time
Oslo Bors
11:44:25 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
24,9
NOK
|
+1,22%
|
|
+15,01%
|
+35,47%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
174,1
|
168,2
|
404,7
|
368,4
|
457
|
565,6
|
-
|
-
|
Bedrijfswaarde
1 |
345
|
415,6
|
736,8
|
833,8
|
892,2
|
944
|
882,2
|
833
|
K/w-verhouding
|
27,4
x
|
-9,23
x
|
3,02
x
|
2,14
x
|
5,32
x
|
8,41
x
|
6,18
x
|
5,49
x
|
Dividendrendement
|
-
|
-
|
12,9%
|
29,9%
|
12,5%
|
7,18%
|
10,3%
|
12%
|
Marktkapitalisatie/omzet
|
1,65
x
|
1,02
x
|
0,62
x
|
0,48
x
|
1,05
x
|
1,19
x
|
1,06
x
|
0,99
x
|
Bedrijfswaarde/omzet
|
3,28
x
|
2,51
x
|
1,13
x
|
1,09
x
|
2,05
x
|
1,98
x
|
1,66
x
|
1,47
x
|
Bedrijfswaarde/EBITDA
|
10,3
x
|
22,7
x
|
4,49
x
|
3,76
x
|
5,66
x
|
5,99
x
|
4,9
x
|
4,33
x
|
Bedrijfswaarde/FCF
|
-10,2
x
|
-114
x
|
12,5
x
|
10,1
x
|
7,49
x
|
8,5
x
|
6,73
x
|
6,34
x
|
FCF Yield
|
-9,81%
|
-0,88%
|
8,01%
|
9,89%
|
13,3%
|
11,8%
|
14,8%
|
15,8%
|
Price to Book
|
1,11
x
|
1,12
x
|
1,48
x
|
1,25
x
|
1,49
x
|
1,9
x
|
1,71
x
|
1,57
x
|
Aantal aandelen (in duizenden)
|
211.677
|
227.627
|
252.752
|
252.765
|
252.765
|
252.765
|
-
|
-
|
Referentieprijs
2 |
0,8224
|
0,7387
|
1,601
|
1,457
|
1,808
|
2,238
|
2,238
|
2,238
|
Datum van publicatie
|
21/02/20
|
23/02/21
|
21/02/22
|
22/02/23
|
19/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
105,2
|
165,4
|
650,7
|
761,8
|
434,2
|
476,3
|
531,7
|
568,5
|
EBITDA
1 |
33,58
|
18,3
|
164
|
222
|
157,6
|
157,5
|
180,1
|
192,6
|
Bedrijfsresultaat (EBIT)
1 |
11,63
|
-4,623
|
135,2
|
182,9
|
111,9
|
109,5
|
131,5
|
141,8
|
Operationele Marge
|
11,06%
|
-2,79%
|
20,78%
|
24,01%
|
25,77%
|
23%
|
24,73%
|
24,95%
|
Resultaat voor belastingen (EBT)
1 |
6,755
|
-17,16
|
142,1
|
177,1
|
85
|
82,98
|
106
|
117,9
|
Nettowinst (verlies)
1 |
3,487
|
-19,9
|
104
|
146,9
|
75,9
|
68,75
|
91,5
|
103,3
|
Nettomarge
|
3,31%
|
-12,03%
|
15,98%
|
19,28%
|
17,48%
|
14,44%
|
17,21%
|
18,16%
|
WPA
2 |
0,0300
|
-0,0800
|
0,5300
|
0,6800
|
0,3400
|
0,2661
|
0,3623
|
0,4077
|
Free Cash Flow
1 |
-33,84
|
-3,644
|
58,99
|
82,46
|
119
|
111
|
131
|
131,3
|
FCF-marge
|
-32,16%
|
-2,2%
|
9,07%
|
10,82%
|
27,42%
|
23,31%
|
24,64%
|
23,1%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
35,98%
|
37,15%
|
75,53%
|
70,48%
|
72,74%
|
68,19%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
56,73%
|
56,14%
|
156,86%
|
161,46%
|
143,17%
|
127,19%
|
Dividend per aandeel
2 |
-
|
-
|
0,2060
|
0,4359
|
0,2266
|
0,1606
|
0,2295
|
0,2693
|
Datum van publicatie
|
21/02/20
|
23/02/21
|
21/02/22
|
22/02/23
|
19/02/24
|
-
|
-
|
-
|
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 |
205,3
|
228,6
|
241,9
|
200,5
|
158,1
|
161,3
|
116,4
|
116,6
|
90,86
|
111,7
|
106
|
114,6
|
126,5
|
144,9
|
108
|
EBITDA
1 |
57,1
|
62,2
|
60,5
|
48,95
|
56,42
|
56,09
|
43,67
|
40,73
|
32,98
|
40,81
|
33,84
|
37,46
|
44,07
|
46,84
|
28
|
Bedrijfsresultaat (EBIT)
1 |
50,36
|
54,1
|
52,27
|
40,92
|
53,87
|
45,2
|
32,39
|
28,05
|
22,34
|
28,31
|
21,67
|
25,29
|
32,24
|
34,51
|
18
|
Operationele Marge
|
24,53%
|
23,66%
|
21,61%
|
20,41%
|
34,07%
|
28,03%
|
27,83%
|
24,06%
|
24,59%
|
25,35%
|
20,46%
|
22,08%
|
25,49%
|
23,82%
|
16,67%
|
Resultaat voor belastingen (EBT)
1 |
44,84
|
74,09
|
60,73
|
32,26
|
50,06
|
34,1
|
27,86
|
17,59
|
15,33
|
24,61
|
15,41
|
19,03
|
25,64
|
28,57
|
13
|
Nettowinst (verlies)
1 |
10,2
|
48,48
|
46,74
|
27,02
|
46,67
|
26,46
|
23,19
|
24,27
|
15,05
|
18,16
|
11,9
|
14,38
|
20,85
|
22,94
|
7
|
Nettomarge
|
4,97%
|
21,21%
|
19,32%
|
13,47%
|
29,52%
|
16,41%
|
19,93%
|
20,82%
|
16,56%
|
16,26%
|
11,24%
|
12,56%
|
16,48%
|
15,83%
|
6,48%
|
WPA
2 |
0,1400
|
0,2300
|
0,2300
|
0,1200
|
0,1900
|
0,1300
|
0,1100
|
0,1000
|
0,0600
|
0,0900
|
0,0474
|
0,0573
|
0,0824
|
0,0893
|
-
|
Dividend per aandeel
2 |
0,0635
|
0,1002
|
0,2286
|
0,0772
|
0,0740
|
0,0726
|
0,0662
|
0,0564
|
0,0404
|
0,0571
|
0,0165
|
0,0521
|
0,0613
|
0,0742
|
0,0100
|
Datum van publicatie
|
12/11/21
|
21/02/22
|
12/05/22
|
17/08/22
|
10/11/22
|
22/02/23
|
9/05/23
|
21/08/23
|
9/11/23
|
19/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
171
|
247
|
332
|
465
|
435
|
378
|
317
|
267
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,09
x
|
13,52
x
|
2,026
x
|
2,097
x
|
2,761
x
|
2,403
x
|
1,758
x
|
1,389
x
|
Free Cash Flow
1 |
-33,8
|
-3,64
|
59
|
82,5
|
119
|
111
|
131
|
131
|
ROE (netto-inkomsten/eigen vermogen)
|
-1,04%
|
-12,1%
|
54%
|
58,9%
|
25,2%
|
23,6%
|
27,9%
|
27,7%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
6,88%
|
5,86%
|
6,97%
|
6,81%
|
Totale activa
1 |
-
|
-
|
-
|
-
|
1.103
|
1.174
|
1.314
|
1.517
|
Nettoactief per aandeel
2 |
0,7400
|
0,6600
|
1,080
|
1,170
|
1,210
|
1,180
|
1,310
|
1,430
|
Cashflow per aandeel
|
0,1000
|
0,0600
|
0,7600
|
0,6700
|
0,4800
|
-
|
-
|
-
|
Capex
1 |
54
|
15,3
|
90,5
|
89,1
|
1,85
|
4,5
|
4,5
|
5
|
Capex/omzet
|
51,32%
|
9,22%
|
13,9%
|
11,7%
|
0,43%
|
0,94%
|
0,85%
|
0,88%
|
Datum van publicatie
|
21/02/20
|
23/02/21
|
21/02/22
|
22/02/23
|
19/02/24
|
-
|
-
|
-
|
Laatste slotkoers
2,238
USD Gemiddelde koersdoel
2,62
USD Spread / Gemiddelde doel +17,09% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +35,47% | 566 mln. | | +33,45% | 12,55 mld. | | +28,88% | 4,24 mld. | | +38,63% | 4,08 mld. | | +15,85% | 2,79 mld. | | -15,37% | 1,89 mld. | | +17,72% | 1,87 mld. | | +28,46% | 1,78 mld. | | -0,14% | 1,65 mld. | | +32,42% | 1,57 mld. |
Diepzeevracht
|