Beurs gesloten -
Oslo Bors
16:45:00 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
550
NOK
|
-1,08%
|
|
+0,36%
|
+10,55%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.536
|
3.412
|
3.703
|
10.082
|
12.987
|
14.467
|
-
|
-
|
Bedrijfswaarde
1 |
12.064
|
9.758
|
13.080
|
18.796
|
24.372
|
25.963
|
24.811
|
25.086
|
K/w-verhouding
|
-
|
33,4
x
|
-7,84
x
|
-32,1
x
|
15,3
x
|
16,3
x
|
5,49
x
|
6,8
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
8,42%
|
31,8%
|
26,3%
|
Marktkapitalisatie/omzet
|
1,77
x
|
0,71
x
|
0,74
x
|
1,02
x
|
1,56
x
|
1,63
x
|
0,99
x
|
1,15
x
|
Bedrijfswaarde/omzet
|
3,87
x
|
2,03
x
|
2,6
x
|
1,9
x
|
2,92
x
|
2,93
x
|
1,7
x
|
1,99
x
|
Bedrijfswaarde/EBITDA
|
10,3
x
|
4,6
x
|
5,88
x
|
3
x
|
5,51
x
|
4,91
x
|
2,35
x
|
2,81
x
|
Bedrijfswaarde/FCF
|
-1,26
x
|
18,5
x
|
-8,28
x
|
5,75
x
|
-38,1
x
|
14,8
x
|
4,2
x
|
7,03
x
|
FCF Yield
|
-79,6%
|
5,39%
|
-12,1%
|
17,4%
|
-2,63%
|
6,77%
|
23,8%
|
14,2%
|
Price to Book
|
1,03
x
|
0,65
x
|
0,86
x
|
1,6
x
|
2,05
x
|
1,88
x
|
2,67
x
|
4,95
x
|
Aantal aandelen (in duizenden)
|
24.549
|
24.111
|
24.111
|
25.557
|
26.105
|
26.303
|
-
|
-
|
Referentieprijs
2 |
225,5
|
141,5
|
153,6
|
394,5
|
497,5
|
550,0
|
550,0
|
550,0
|
Datum van publicatie
|
25/02/20
|
18/02/21
|
16/02/22
|
15/02/23
|
20/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.119
|
4.801
|
5.030
|
9.899
|
8.348
|
8.860
|
14.585
|
12.629
|
EBITDA
1 |
1.171
|
2.121
|
2.226
|
6.257
|
4.421
|
5.283
|
10.550
|
8.926
|
Bedrijfsresultaat (EBIT)
1 |
711,8
|
1.383
|
1.282
|
4.890
|
3.350
|
3.778
|
8.031
|
6.611
|
Operationele Marge
|
22,82%
|
28,8%
|
25,49%
|
49,41%
|
40,13%
|
42,64%
|
55,07%
|
52,35%
|
Resultaat voor belastingen (EBT)
1 |
-1.733
|
-152,7
|
44,52
|
2.546
|
1.743
|
2.769
|
7.103
|
5.748
|
Nettowinst (verlies)
1 |
2.014
|
144,2
|
-471,9
|
-312,2
|
861,1
|
1.090
|
2.636
|
2.128
|
Nettomarge
|
64,56%
|
3%
|
-9,38%
|
-3,15%
|
10,31%
|
12,3%
|
18,07%
|
16,85%
|
WPA
2 |
-
|
4,241
|
-19,59
|
-12,29
|
32,48
|
33,77
|
100,2
|
80,83
|
Free Cash Flow
1 |
-9.600
|
526,1
|
-1.581
|
3.270
|
-640,1
|
1.758
|
5.902
|
3.568
|
FCF-marge
|
-307,81%
|
10,96%
|
-31,42%
|
33,03%
|
-7,67%
|
19,84%
|
40,47%
|
28,25%
|
Kasstroomconversie (ebitda)
|
-
|
24,81%
|
-
|
52,26%
|
-
|
33,28%
|
55,94%
|
39,97%
|
Kasstroomconversie (nettowinst)
|
-
|
364,82%
|
-
|
-
|
-
|
161,31%
|
223,89%
|
167,66%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
46,31
|
175,1
|
144,9
|
Datum van publicatie
|
25/02/20
|
18/02/21
|
16/02/22
|
15/02/23
|
20/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q2
|
---|
Omzet
1 |
-
|
2.696
|
3.043
|
2.352
|
2.316
|
1.984
|
2.193
|
1.932
|
1.837
|
1.646
|
2.304
|
3.119
|
3.783
|
3.676
|
EBITDA
1 |
-
|
1.699
|
2.049
|
1.431
|
1.277
|
1.028
|
1.162
|
997,6
|
956,6
|
793,1
|
1.445
|
2.116
|
2.939
|
2.832
|
Bedrijfsresultaat (EBIT)
1 |
-
|
1.346
|
1.738
|
1.107
|
1.003
|
744,5
|
891,4
|
714,1
|
-
|
507,2
|
1.064
|
1.587
|
2.308
|
2.169
|
Operationele Marge
|
-
|
49,92%
|
57,1%
|
47,06%
|
43,31%
|
37,53%
|
40,65%
|
36,96%
|
-
|
30,81%
|
46,17%
|
50,9%
|
61,02%
|
59,01%
|
Resultaat voor belastingen (EBT)
1 |
-
|
427,3
|
1.415
|
892,7
|
776,2
|
314,2
|
350,8
|
304,5
|
86,96
|
318,9
|
815
|
1.350
|
2.105
|
1.977
|
Nettowinst (verlies)
1 |
-434,1
|
-501,5
|
-124,4
|
774
|
436,9
|
196
|
-69,07
|
283,5
|
-54,35
|
114,3
|
299,8
|
523,4
|
758,7
|
716
|
Nettomarge
|
-
|
-18,6%
|
-4,09%
|
32,91%
|
18,87%
|
9,88%
|
-3,15%
|
14,67%
|
-2,96%
|
6,94%
|
13,02%
|
16,78%
|
20,06%
|
19,48%
|
WPA
2 |
-18,37
|
-20,35
|
-5,185
|
30,71
|
11,55
|
7,072
|
-2,193
|
10,48
|
-
|
2,702
|
9,780
|
18,96
|
28,53
|
26,82
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
43,11
|
33,13
|
47,02
|
Datum van publicatie
|
9/05/22
|
12/07/22
|
26/10/22
|
15/02/23
|
10/05/23
|
12/07/23
|
18/10/23
|
20/02/24
|
7/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
6.528
|
6.346
|
9.377
|
8.714
|
11.385
|
11.496
|
10.345
|
10.619
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,576
x
|
2,993
x
|
4,213
x
|
1,393
x
|
2,575
x
|
2,176
x
|
0,9805
x
|
1,19
x
|
Free Cash Flow
1 |
-9.600
|
526
|
-1.581
|
3.270
|
-640
|
1.758
|
5.902
|
3.568
|
ROE (netto-inkomsten/eigen vermogen)
|
75,8%
|
2,79%
|
-9,45%
|
-5,57%
|
12,4%
|
14%
|
39%
|
44,1%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
2,5%
|
4,8%
|
7%
|
6,4%
|
Totale activa
1 |
-
|
-
|
-
|
-
|
34.479
|
22.703
|
37.658
|
33.249
|
Nettoactief per aandeel
2 |
219,0
|
218,0
|
178,0
|
247,0
|
243,0
|
292,0
|
206,0
|
111,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
10.836
|
1.971
|
2.025
|
2.473
|
3.258
|
2.404
|
1.757
|
2.122
|
Capex/omzet
|
347,45%
|
41,05%
|
40,25%
|
24,99%
|
39,03%
|
27,13%
|
12,05%
|
16,8%
|
Datum van publicatie
|
25/02/20
|
18/02/21
|
16/02/22
|
15/02/23
|
20/02/24
|
-
|
-
|
-
|
Laatste slotkoers
550
NOK Gemiddelde koersdoel
681,7
NOK Spread / Gemiddelde doel +23,94% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +10,55% | 1,36 mld. | | +4,87% | 288 mld. | | +72,31% | 141 mld. | | -1,46% | 134 mld. | | +12,27% | 75,86 mld. | | +4,07% | 72,34 mld. | | +5,56% | 55,88 mld. | | +2,33% | 45,3 mld. | | -9,18% | 35,74 mld. | | +29,09% | 35,7 mld. |
Olie- en gasexploratie en -productie - Andere
|