Beurs gesloten -
Oslo Bors
16:45:00 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
60,9
NOK
|
0,00%
|
|
-1,62%
|
0,00%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.977
|
7.303
|
7.837
|
6.171
|
6.264
|
6.279
|
-
|
-
|
Bedrijfswaarde
1 |
3.977
|
6.726
|
7.295
|
5.727
|
5.782
|
5.798
|
5.843
|
5.883
|
K/w-verhouding
|
22,2
x
|
30,5
x
|
29,6
x
|
20
x
|
19,5
x
|
18,2
x
|
17
x
|
16,8
x
|
Dividendrendement
|
-
|
3,1%
|
3,58%
|
3,83%
|
5,01%
|
5,09%
|
6,57%
|
6,57%
|
Marktkapitalisatie/omzet
|
1,87
x
|
3,04
x
|
2,91
x
|
2
x
|
1,78
x
|
1,59
x
|
1,47
x
|
1,38
x
|
Bedrijfswaarde/omzet
|
1,87
x
|
2,8
x
|
2,71
x
|
1,86
x
|
1,64
x
|
1,47
x
|
1,37
x
|
1,3
x
|
Bedrijfswaarde/EBITDA
|
-
|
17,6
x
|
17,8
x
|
11,9
x
|
11,5
x
|
10,6
x
|
9,99
x
|
9,91
x
|
Bedrijfswaarde/FCF
|
-
|
15,9
x
|
27,5
x
|
20,4
x
|
12,6
x
|
14,8
x
|
13,3
x
|
13,2
x
|
FCF Yield
|
-
|
6,29%
|
3,63%
|
4,91%
|
7,94%
|
6,74%
|
7,53%
|
7,58%
|
Price to Book
|
-
|
-
|
17,6
x
|
13,6
x
|
13,8
x
|
13,1
x
|
14,3
x
|
15,7
x
|
Aantal aandelen (in duizenden)
|
102.495
|
102.859
|
103.796
|
102.846
|
102.859
|
103.111
|
-
|
-
|
Referentieprijs
2 |
38,80
|
71,00
|
75,50
|
60,00
|
60,90
|
60,90
|
60,90
|
60,90
|
Datum van publicatie
|
25/02/20
|
19/02/21
|
17/02/22
|
17/02/23
|
16/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.132
|
2.402
|
2.695
|
3.085
|
3.526
|
3.950
|
4.278
|
4.534
|
EBITDA
1 |
-
|
381,5
|
409,8
|
480,7
|
503,9
|
546,7
|
585
|
593,5
|
Bedrijfsresultaat (EBIT)
1 |
-
|
314,6
|
340,1
|
401,7
|
407
|
432,2
|
465,3
|
469,7
|
Operationele Marge
|
-
|
13,1%
|
12,62%
|
13,02%
|
11,54%
|
10,94%
|
10,88%
|
10,36%
|
Resultaat voor belastingen (EBT)
1 |
-
|
311,7
|
335,1
|
401
|
418,4
|
444,9
|
478
|
482,4
|
Nettowinst (verlies)
1 |
-
|
241,2
|
265,9
|
315,7
|
325,4
|
347
|
372,8
|
376,3
|
Nettomarge
|
-
|
10,04%
|
9,86%
|
10,23%
|
9,23%
|
8,78%
|
8,71%
|
8,3%
|
WPA
2 |
1,744
|
2,329
|
2,550
|
3,000
|
3,130
|
3,343
|
3,591
|
3,625
|
Free Cash Flow
1 |
-
|
423,2
|
264,9
|
281,4
|
459,3
|
391
|
440
|
446
|
FCF-marge
|
-
|
17,62%
|
9,83%
|
9,12%
|
13,03%
|
9,9%
|
10,28%
|
9,84%
|
Kasstroomconversie (ebitda)
|
-
|
110,93%
|
64,64%
|
58,54%
|
91,15%
|
71,53%
|
75,22%
|
75,15%
|
Kasstroomconversie (nettowinst)
|
-
|
175,47%
|
99,64%
|
89,13%
|
141,15%
|
112,69%
|
118,03%
|
118,54%
|
Dividend per aandeel
2 |
-
|
2,200
|
2,700
|
2,300
|
3,050
|
3,100
|
4,000
|
4,000
|
Datum van publicatie
|
25/02/20
|
19/02/21
|
17/02/22
|
17/02/23
|
16/02/24
|
-
|
-
|
-
|
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 |
583,6
|
739,6
|
816,5
|
734,9
|
-
|
834,7
|
945,1
|
833
|
777,9
|
969,7
|
1.042
|
971,6
|
884,3
|
1.052
|
EBITDA
1 |
79,05
|
121,6
|
141,7
|
109
|
93,37
|
136,6
|
158,6
|
106,2
|
105,5
|
133,6
|
132,4
|
142,1
|
133,4
|
138,8
|
Bedrijfsresultaat (EBIT)
1 |
61,58
|
103,9
|
122,8
|
89,2
|
73,4
|
116,3
|
131,6
|
89,03
|
80,01
|
106,3
|
104,3
|
112,9
|
104,6
|
110,4
|
Operationele Marge
|
10,55%
|
14,05%
|
15,04%
|
12,14%
|
-
|
13,94%
|
13,93%
|
10,69%
|
10,29%
|
10,96%
|
10,01%
|
11,62%
|
11,83%
|
10,49%
|
Resultaat voor belastingen (EBT)
1 |
60,25
|
102,9
|
121,9
|
88,75
|
-
|
117
|
133,7
|
90,53
|
81,79
|
112,4
|
107,5
|
116,1
|
107,8
|
113,5
|
Nettowinst (verlies)
1 |
46,11
|
85,8
|
95,31
|
69,69
|
-
|
94,06
|
104,5
|
69,41
|
63,14
|
88,36
|
83,81
|
90,54
|
84,08
|
88,54
|
Nettomarge
|
7,9%
|
11,6%
|
11,67%
|
9,48%
|
-
|
11,27%
|
11,06%
|
8,33%
|
8,12%
|
9,11%
|
8,04%
|
9,32%
|
9,51%
|
8,42%
|
WPA
2 |
0,4400
|
0,8200
|
0,9100
|
0,6800
|
-
|
0,8900
|
1,000
|
0,6700
|
0,6100
|
0,8500
|
0,8074
|
0,8722
|
0,8100
|
0,8530
|
Dividend per aandeel
2 |
-
|
0,5000
|
-
|
2,300
|
-
|
-
|
-
|
-
|
-
|
0,5500
|
-
|
2,600
|
-
|
0,5000
|
Datum van publicatie
|
10/11/21
|
17/02/22
|
19/05/22
|
24/08/22
|
10/11/22
|
17/02/23
|
23/05/23
|
30/08/23
|
9/11/23
|
16/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
577
|
541
|
443
|
482
|
481
|
436
|
396
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
423
|
265
|
281
|
459
|
391
|
440
|
446
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
65,3%
|
61,3%
|
70,4%
|
71,9%
|
73,7%
|
80,6%
|
89,2%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
-
|
-
|
4,290
|
4,400
|
4,420
|
4,660
|
4,250
|
3,880
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
27,6
|
29,2
|
39,9
|
69,4
|
54
|
58
|
60
|
Capex/omzet
|
-
|
1,15%
|
1,09%
|
1,29%
|
1,97%
|
1,37%
|
1,36%
|
1,32%
|
Datum van publicatie
|
25/02/20
|
19/02/21
|
17/02/22
|
17/02/23
|
16/02/24
|
-
|
-
|
-
|
Laatste slotkoers
60,9
NOK Gemiddelde koersdoel
60
NOK Spread / Gemiddelde doel -1,48% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| 0,00% | 579 mln. | | -13,45% | 191 mld. | | +1,32% | 167 mld. | | +1,32% | 152 mld. | | +3,83% | 99,13 mld. | | +7,97% | 78,79 mld. | | +21,50% | 75,03 mld. | | -8,21% | 70,51 mld. | | -19,94% | 53,21 mld. | | -8,05% | 43,78 mld. |
IT Diensten & Consulting - Andere
|