Beurs gesloten -
Oslo Bors
16:45:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
29,75
NOK
|
+2,23%
|
|
-2,62%
|
+15,76%
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.275
|
12.001
|
9.312
|
4.878
|
5.663
|
-
|
-
|
Bedrijfswaarde
1 |
4.990
|
13.286
|
15.434
|
11.045
|
10.250
|
9.513
|
9.514
|
K/w-verhouding
|
10,4
x
|
31,4
x
|
20,8
x
|
-25
x
|
48,2
x
|
12,7
x
|
13
x
|
Dividendrendement
|
1,88%
|
1,52%
|
1,26%
|
-
|
0,58%
|
2,84%
|
3,84%
|
Marktkapitalisatie/omzet
|
0,7
x
|
1,51
x
|
0,8
x
|
0,39
x
|
0,46
x
|
0,43
x
|
0,41
x
|
Bedrijfswaarde/omzet
|
1,07
x
|
1,67
x
|
1,32
x
|
0,88
x
|
0,83
x
|
0,72
x
|
0,68
x
|
Bedrijfswaarde/EBITDA
|
7,62
x
|
11,5
x
|
10,4
x
|
8,99
x
|
7,59
x
|
5,51
x
|
5,46
x
|
Bedrijfswaarde/FCF
|
75
x
|
38
x
|
-495
x
|
39,5
x
|
16,5
x
|
9,6
x
|
8,8
x
|
FCF Yield
|
1,33%
|
2,63%
|
-0,2%
|
2,53%
|
6,04%
|
10,4%
|
11,4%
|
Price to Book
|
1,67
x
|
4,45
x
|
1,99
x
|
1,07
x
|
1,21
x
|
1,13
x
|
1,09
x
|
Aantal aandelen (in duizenden)
|
148.411
|
156.611
|
191.348
|
191.722
|
191.722
|
-
|
-
|
Referentieprijs
2 |
22,07
|
76,63
|
48,67
|
25,45
|
29,54
|
29,54
|
29,54
|
Datum van publicatie
|
24/02/21
|
24/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.662
|
7.933
|
11.704
|
12.486
|
12.316
|
13.262
|
13.969
|
EBITDA
1 |
655
|
1.156
|
1.489
|
1.229
|
1.350
|
1.728
|
1.743
|
Bedrijfsresultaat (EBIT)
1 |
334,6
|
754,9
|
961,6
|
457,5
|
611,4
|
970,2
|
1.021
|
Operationele Marge
|
7,18%
|
9,52%
|
8,22%
|
3,66%
|
4,96%
|
7,32%
|
7,31%
|
Resultaat voor belastingen (EBT)
1 |
325,5
|
519,5
|
473,6
|
-101,7
|
156,7
|
586,4
|
543
|
Nettowinst (verlies)
1 |
303,3
|
378,5
|
383,3
|
-203,3
|
117,7
|
444,1
|
434,4
|
Nettomarge
|
6,51%
|
4,77%
|
3,27%
|
-1,63%
|
0,96%
|
3,35%
|
3,11%
|
WPA
2 |
2,116
|
2,439
|
2,340
|
-1,017
|
0,6127
|
2,319
|
2,270
|
Free Cash Flow
1 |
66,51
|
349,3
|
-31,17
|
279,3
|
619,4
|
991
|
1.081
|
FCF-marge
|
1,43%
|
4,4%
|
-0,27%
|
2,24%
|
5,03%
|
7,47%
|
7,74%
|
Kasstroomconversie (ebitda)
|
10,15%
|
30,22%
|
-
|
22,72%
|
45,88%
|
57,35%
|
62,04%
|
Kasstroomconversie (nettowinst)
|
21,93%
|
92,28%
|
-
|
-
|
526,06%
|
223,13%
|
248,86%
|
Dividend per aandeel
2 |
0,4138
|
1,166
|
0,6110
|
-
|
0,1723
|
0,8393
|
1,135
|
Datum van publicatie
|
24/02/21
|
24/02/22
|
16/02/23
|
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
|
---|
Omzet
1 |
1.916
|
2.207
|
2.417
|
2.875
|
2.912
|
3.072
|
3.315
|
3.434
|
3.118
|
2.855
|
3.142
|
3.164
|
2.996
|
2.917
|
EBITDA
1 |
339,4
|
279,9
|
361,1
|
418,3
|
374,5
|
271,9
|
315,4
|
373,5
|
280,7
|
283,5
|
360,4
|
371,6
|
382,9
|
371,6
|
Bedrijfsresultaat (EBIT)
1 |
246,8
|
166,5
|
256,1
|
307,3
|
229,7
|
108,1
|
124
|
176,7
|
43,25
|
98,28
|
168,9
|
180,2
|
191,4
|
191,4
|
Operationele Marge
|
12,89%
|
7,54%
|
10,6%
|
10,69%
|
7,89%
|
3,52%
|
3,74%
|
5,15%
|
1,39%
|
3,44%
|
5,38%
|
5,69%
|
6,39%
|
6,56%
|
Resultaat voor belastingen (EBT)
1 |
173,5
|
130,4
|
156,4
|
307,3
|
166,5
|
-192,8
|
-5,587
|
58,1
|
-88,84
|
-64,39
|
54,02
|
72,13
|
91,07
|
89,99
|
Nettowinst (verlies)
1 |
118
|
101,8
|
89,23
|
255,4
|
108,9
|
-100,3
|
-15,64
|
35,61
|
-97,02
|
-107,3
|
39,97
|
53,38
|
67,39
|
66,6
|
Nettomarge
|
6,16%
|
4,61%
|
3,69%
|
8,88%
|
3,74%
|
-3,26%
|
-0,47%
|
1,04%
|
-3,11%
|
-3,76%
|
1,27%
|
1,69%
|
2,25%
|
2,28%
|
WPA
2 |
-
|
0,6362
|
0,5249
|
1,557
|
0,7620
|
-0,5571
|
-0,1117
|
0,1186
|
-0,5844
|
-0,5648
|
0,2090
|
0,2780
|
0,3520
|
0,3470
|
Dividend per aandeel
|
-
|
1,166
|
-
|
-
|
-
|
0,6110
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
3/11/21
|
24/02/22
|
20/05/22
|
11/08/22
|
9/11/22
|
16/02/23
|
9/05/23
|
17/08/23
|
7/11/23
|
15/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.715
|
1.285
|
6.122
|
6.167
|
4.588
|
3.850
|
3.851
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,619
x
|
1,112
x
|
4,112
x
|
5,018
x
|
3,399
x
|
2,228
x
|
2,21
x
|
Free Cash Flow
1 |
66,5
|
349
|
-31,2
|
279
|
619
|
991
|
1.081
|
ROE (netto-inkomsten/eigen vermogen)
|
17,4%
|
16%
|
10,2%
|
-4,37%
|
2,46%
|
8,88%
|
8,62%
|
ROA (netto-inkomsten/totale activa)
|
6,09%
|
5,37%
|
3,3%
|
-1,41%
|
0,43%
|
2,34%
|
2,95%
|
Totale activa
1 |
4.979
|
7.044
|
11.624
|
14.426
|
27.638
|
19.005
|
14.726
|
Nettoactief per aandeel
2 |
13,20
|
17,20
|
24,40
|
23,70
|
24,40
|
26,20
|
27,00
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
268
|
371
|
486
|
582
|
101
|
171
|
-
|
Capex/omzet
|
5,75%
|
4,67%
|
4,16%
|
4,66%
|
0,82%
|
1,29%
|
-
|
Datum van publicatie
|
24/02/21
|
24/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Laatste slotkoers
29,54
SEK Gemiddelde koersdoel
29,33
SEK Spread / Gemiddelde doel -0,70% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +15,76% | 516 mln. | | +21,35% | 21,97 mld. | | +8,34% | 17,64 mld. | | -12,49% | 9,62 mld. | | +19,15% | 9,29 mld. | | +3,78% | 5,01 mld. | | -13,09% | 4,62 mld. | | +12,87% | 2,98 mld. | | -5,60% | 2,96 mld. | | +13,27% | 2,78 mld. |
Non-Paper Containers & Verpakkingen - Andere
|