Beurs gesloten -
Oslo Bors
16:45:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
154,8
NOK
|
+3,55%
|
|
+5,88%
|
+2,31%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.161
|
955,4
|
779,6
|
1.032
|
2.076
|
1.847
|
-
|
-
|
Bedrijfswaarde
1 |
2.331
|
1.883
|
1.518
|
1.517
|
2.076
|
1.872
|
1.625
|
1.323
|
K/w-verhouding
|
4,25
x
|
3,93
x
|
4,27
x
|
4,6
x
|
4,22
x
|
6,82
x
|
8,96
x
|
9,06
x
|
Dividendrendement
|
10,1%
|
12,1%
|
9,85%
|
16,5%
|
-
|
14,9%
|
11,3%
|
12,7%
|
Marktkapitalisatie/omzet
|
2,12
x
|
1,73
x
|
1,67
x
|
2,13
x
|
2,33
x
|
2,57
x
|
2,92
x
|
3,05
x
|
Bedrijfswaarde/omzet
|
4,26
x
|
3,42
x
|
3,26
x
|
3,14
x
|
2,33
x
|
2,61
x
|
2,57
x
|
2,18
x
|
Bedrijfswaarde/EBITDA
|
5,85
x
|
4,55
x
|
4,87
x
|
3,72
x
|
2,96
x
|
3,58
x
|
3,53
x
|
2,94
x
|
Bedrijfswaarde/FCF
|
7,47
x
|
4,76
x
|
3,96
x
|
3,89
x
|
-
|
3,72
x
|
3,85
x
|
2,96
x
|
FCF Yield
|
13,4%
|
21%
|
25,2%
|
25,7%
|
-
|
26,9%
|
26%
|
33,8%
|
Price to Book
|
0,99
x
|
0,76
x
|
0,57
x
|
0,75
x
|
-
|
1,22
x
|
1,22
x
|
1,24
x
|
Aantal aandelen (in duizenden)
|
138.618
|
138.097
|
137.175
|
133.381
|
139.474
|
131.753
|
-
|
-
|
Referentieprijs
2 |
8,378
|
6,918
|
5,683
|
7,736
|
14,88
|
14,02
|
14,02
|
14,02
|
Datum van publicatie
|
27/02/20
|
1/03/21
|
1/03/22
|
28/02/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
547,3
|
550,8
|
465,6
|
483,3
|
890,9
|
717,6
|
632,6
|
605,7
|
EBITDA
1 |
398,8
|
414
|
311,7
|
407,7
|
700,2
|
522,6
|
459,9
|
449,9
|
Bedrijfsresultaat (EBIT)
1 |
272,5
|
261,6
|
157,5
|
248,3
|
482,3
|
341,2
|
249,2
|
246,8
|
Operationele Marge
|
49,79%
|
47,49%
|
33,83%
|
51,36%
|
54,14%
|
47,54%
|
39,39%
|
40,75%
|
Resultaat voor belastingen (EBT)
1 |
276,2
|
244,4
|
186,9
|
239,6
|
504
|
333,9
|
255,9
|
239,1
|
Nettowinst (verlies)
1 |
273,8
|
243,9
|
184,8
|
227,4
|
470
|
272,7
|
207,8
|
203
|
Nettomarge
|
50,04%
|
44,27%
|
39,7%
|
47,05%
|
52,75%
|
38%
|
32,85%
|
33,51%
|
WPA
2 |
1,970
|
1,760
|
1,330
|
1,680
|
3,530
|
2,055
|
1,564
|
1,547
|
Free Cash Flow
1 |
312,1
|
395,6
|
383
|
389,4
|
-
|
503
|
422,5
|
447,5
|
FCF-marge
|
57,02%
|
71,83%
|
82,27%
|
80,57%
|
-
|
70,09%
|
66,79%
|
73,89%
|
Kasstroomconversie (ebitda)
|
78,26%
|
95,56%
|
122,88%
|
95,52%
|
-
|
96,24%
|
91,87%
|
99,48%
|
Kasstroomconversie (nettowinst)
|
113,96%
|
162,24%
|
207,24%
|
171,25%
|
-
|
184,43%
|
203,28%
|
220,49%
|
Dividend per aandeel
2 |
0,8500
|
0,8400
|
0,5600
|
1,280
|
-
|
2,086
|
1,581
|
1,780
|
Datum van publicatie
|
27/02/20
|
1/03/21
|
1/03/22
|
28/02/23
|
29/02/24
|
-
|
-
|
-
|
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 |
104,8
|
116,7
|
130,8
|
122
|
130
|
162,1
|
225,3
|
155,4
|
226,9
|
283,4
|
192,4
|
162,4
|
174,9
|
187,5
|
125
|
EBITDA
1 |
65,48
|
78,82
|
93,25
|
82,57
|
92,83
|
139
|
176,1
|
107,6
|
183,9
|
232,6
|
149,7
|
117,3
|
131,5
|
144,7
|
88
|
Bedrijfsresultaat (EBIT)
1 |
28
|
37,46
|
52,72
|
49,26
|
54,18
|
96,93
|
137,9
|
54,03
|
128,7
|
178,4
|
103,3
|
64,2
|
77,85
|
91,62
|
38
|
Operationele Marge
|
26,72%
|
32,1%
|
40,3%
|
40,38%
|
41,67%
|
59,8%
|
61,2%
|
34,78%
|
56,7%
|
62,93%
|
53,69%
|
39,54%
|
44,51%
|
48,87%
|
30,4%
|
Resultaat voor belastingen (EBT)
1 |
29,45
|
62,68
|
58,05
|
38,94
|
46,71
|
95,95
|
131,8
|
78,23
|
122,4
|
171,5
|
104,8
|
59,45
|
73,33
|
87,88
|
32
|
Nettowinst (verlies)
1 |
28,5
|
62,44
|
56,32
|
39
|
43,37
|
91,87
|
127,2
|
78,29
|
113
|
151,4
|
97,94
|
47,83
|
61,33
|
74,05
|
28
|
Nettomarge
|
27,2%
|
53,5%
|
43,05%
|
31,97%
|
33,36%
|
56,68%
|
56,48%
|
50,39%
|
49,79%
|
53,43%
|
50,91%
|
29,46%
|
35,07%
|
39,5%
|
22,4%
|
WPA
2 |
0,2000
|
0,4500
|
0,4100
|
0,2600
|
0,3200
|
0,6900
|
0,9500
|
0,5900
|
0,8500
|
1,140
|
0,7300
|
0,3674
|
0,4667
|
0,5663
|
0,2200
|
Dividend per aandeel
2 |
0,1000
|
0,1800
|
0,3100
|
0,2000
|
0,2500
|
0,5200
|
0,9500
|
0,8100
|
0,8000
|
-
|
0,7190
|
0,3430
|
0,4412
|
0,6395
|
0,2200
|
Datum van publicatie
|
15/11/21
|
1/03/22
|
18/05/22
|
28/08/22
|
16/11/22
|
28/02/23
|
22/05/23
|
28/08/23
|
14/11/23
|
29/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.170
|
927
|
739
|
485
|
-
|
25,3
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
222
|
524
|
Hefboom (schuld/ebitda)
|
2,933
x
|
2,24
x
|
2,371
x
|
1,189
x
|
-
|
0,0483
x
|
-
|
-
|
Free Cash Flow
1 |
312
|
396
|
383
|
389
|
-
|
503
|
423
|
448
|
ROE (netto-inkomsten/eigen vermogen)
|
25,4%
|
20%
|
14,1%
|
16,2%
|
-
|
18,9%
|
13,9%
|
13,5%
|
ROA (netto-inkomsten/totale activa)
|
11,4%
|
9,82%
|
7,73%
|
10,2%
|
-
|
12%
|
7%
|
9,4%
|
Totale activa
1 |
2.405
|
2.483
|
2.390
|
2.232
|
-
|
2.273
|
2.969
|
2.159
|
Nettoactief per aandeel
2 |
8,490
|
9,060
|
10,00
|
10,30
|
-
|
11,50
|
11,50
|
11,30
|
Cashflow per aandeel
|
2,320
|
2,870
|
2,210
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
10,1
|
44,5
|
187
|
46,2
|
-
|
22
|
41,5
|
18,5
|
Capex/omzet
|
1,84%
|
8,08%
|
40,24%
|
9,56%
|
-
|
3,07%
|
6,56%
|
3,05%
|
Datum van publicatie
|
27/02/20
|
1/03/21
|
1/03/22
|
28/02/23
|
29/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
14,02
USD Gemiddelde koersdoel
15,5
USD Spread / Gemiddelde doel +10,60% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,31% | 1,85 mld. | | +20,49% | 9,03 mld. | | +18,70% | 5,3 mld. | | +19,69% | 3,63 mld. | | +21,22% | 2,7 mld. | | +36,43% | 2,53 mld. | | +17,33% | 1,86 mld. | | -4,76% | 1,7 mld. | | -10,01% | 1,41 mld. | | +49,36% | 1,21 mld. |
Zeetankers
|