Beurs gesloten -
Oslo Bors
16:45:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
248,5
NOK
|
-0,60%
|
|
+4,19%
|
+2,69%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
3.981
|
8.464
|
10.293
|
15.099
|
12.207
|
10.569
|
10.569
|
-
|
Bedrijfswaarde
1 |
3.981
|
12.162
|
16.732
|
21.494
|
12.207
|
14.913
|
13.005
|
15.655
|
K/w-verhouding
|
-2,88
x
|
-21,9
x
|
-8,58
x
|
-137
x
|
29,6
x
|
9,92
x
|
24,9
x
|
9,37
x
|
Dividendrendement
|
-
|
2,16%
|
1,65%
|
1,21%
|
-
|
2,48%
|
2,41%
|
2,3%
|
Marktkapitalisatie/omzet
|
0,59
x
|
1,08
x
|
1,67
x
|
2
x
|
-
|
0,82
x
|
0,81
x
|
0,86
x
|
Bedrijfswaarde/omzet
|
0,59
x
|
1,55
x
|
2,71
x
|
2,85
x
|
-
|
1,19
x
|
1
x
|
1,28
x
|
Bedrijfswaarde/EBITDA
|
-
|
8,25
x
|
30,7
x
|
11,1
x
|
-
|
4,19
x
|
4,03
x
|
3,99
x
|
Bedrijfswaarde/FCF
|
-
|
51,1
x
|
-6,78
x
|
-
|
-
|
13,9
x
|
5,33
x
|
5,3
x
|
FCF Yield
|
-
|
1,96%
|
-14,8%
|
-
|
-
|
7,18%
|
18,8%
|
18,9%
|
Price to Book
|
-
|
1,48
x
|
2,31
x
|
3,27
x
|
-
|
1,54
x
|
1,38
x
|
1,21
x
|
Aantal aandelen (in duizenden)
|
42.532
|
42.532
|
42.532
|
42.532
|
42.532
|
42.532
|
42.532
|
-
|
Referentieprijs
2 |
93,60
|
199,0
|
242,0
|
355,0
|
287,0
|
248,5
|
248,5
|
248,5
|
Datum van publicatie
|
30/04/19
|
14/02/20
|
19/02/21
|
28/02/22
|
17/02/23
|
16/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
6.788
|
7.836
|
6.175
|
7.541
|
-
|
12.560
|
12.992
|
12.268
|
EBITDA
1 |
-
|
1.475
|
544,2
|
1.937
|
-
|
3.557
|
3.229
|
3.924
|
Bedrijfsresultaat (EBIT)
1 |
-
|
254,4
|
-881,9
|
932
|
-
|
2.442
|
1.934
|
2.717
|
Operationele Marge
|
-
|
3,25%
|
-14,28%
|
12,36%
|
-
|
19,44%
|
14,89%
|
22,15%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-288,4
|
-1.123
|
962,5
|
-
|
2.037
|
1.603
|
2.412
|
Nettowinst (verlies)
1 |
-
|
-388,8
|
-1.199
|
-111,9
|
411,2
|
1.038
|
423
|
1.128
|
Nettomarge
|
-
|
-4,96%
|
-19,41%
|
-1,48%
|
-
|
8,26%
|
3,26%
|
9,2%
|
WPA
2 |
-32,50
|
-9,100
|
-28,20
|
-2,600
|
9,700
|
24,40
|
9,960
|
26,53
|
Free Cash Flow
1 |
-
|
238
|
-2.468
|
-
|
-
|
1.071
|
2.439
|
2.951
|
FCF-marge
|
-
|
3,04%
|
-39,97%
|
-
|
-
|
8,52%
|
18,77%
|
24,06%
|
Kasstroomconversie (ebitda)
|
-
|
16,14%
|
-
|
-
|
-
|
30,1%
|
75,53%
|
75,2%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
103,14%
|
576,6%
|
261,54%
|
Dividend per aandeel
2 |
-
|
4,300
|
4,000
|
4,300
|
-
|
6,000
|
6,000
|
5,710
|
Datum van publicatie
|
30/04/19
|
14/02/20
|
19/02/21
|
28/02/22
|
17/02/23
|
16/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q2
|
2021 Q3
|
2021 Q4
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
1.611
|
1.880
|
2.713
|
-
|
3.196
|
3.531
|
3.164
|
3.384
|
3.368
|
3.076
|
EBITDA
1 |
313,2
|
279,2
|
1.108
|
-
|
800,1
|
1.104
|
817
|
714
|
776
|
921
|
Bedrijfsresultaat (EBIT)
1 |
79,7
|
14
|
896
|
-
|
497,2
|
802
|
493
|
391
|
452
|
598
|
Operationele Marge
|
4,95%
|
0,74%
|
33,03%
|
-
|
15,55%
|
22,72%
|
15,58%
|
11,55%
|
13,42%
|
19,44%
|
Resultaat voor belastingen (EBT)
1 |
37,2
|
-58,7
|
957,4
|
-
|
283,6
|
429,3
|
402
|
302
|
372
|
528
|
Nettowinst (verlies)
1 |
-53,5
|
-227,6
|
307,6
|
439,3
|
142,4
|
130
|
22
|
151
|
190
|
60
|
Nettomarge
|
-3,32%
|
-12,11%
|
11,34%
|
-
|
4,45%
|
3,68%
|
0,7%
|
4,46%
|
5,64%
|
1,95%
|
WPA
2 |
-1,300
|
-5,400
|
7,200
|
10,30
|
3,300
|
3,100
|
5,580
|
5,100
|
6,500
|
7,740
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14/07/21
|
4/11/21
|
28/02/22
|
13/07/23
|
26/10/23
|
16/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
-
|
3.698
|
6.439
|
6.395
|
-
|
4.620
|
2.436
|
5.086
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
2,507
x
|
11,83
x
|
3,301
x
|
-
|
1,299
x
|
0,7544
x
|
1,296
x
|
Free Cash Flow
1 |
-
|
238
|
-2.468
|
-
|
-
|
1.071
|
2.439
|
2.951
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-2,72%
|
-
|
-2,47%
|
-
|
16,7%
|
5,1%
|
13%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
4,59%
|
1,8%
|
4,1%
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
22.614
|
23.500
|
27.520
|
Nettoactief per aandeel
2 |
-
|
134,0
|
105,0
|
109,0
|
-
|
157,0
|
180,0
|
206,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
907
|
1.735
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
11,57%
|
28,1%
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30/04/19
|
14/02/20
|
19/02/21
|
28/02/22
|
17/02/23
|
16/02/24
|
-
|
-
|
Laatste slotkoers
248,5
NOK Gemiddelde koersdoel
317,5
NOK Spread / Gemiddelde doel +27,77% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,69% | 957 mln. | | -32,18% | 1,12 mld. | | -25,98% | 1,01 mld. | | +26,56% | 923 mln. | | +38,70% | 562 mln. | | +55,36% | 614 mln. | | +25,30% | 505 mln. | | +34,17% | 180 mln. | | +27,78% | 160 mln. | | -5,23% | 113 mln. |
Hernieuwbare energiediensten
|