Beurs gesloten -
Oslo Bors
16:45:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
8,91
NOK
|
+0,68%
|
|
-1,22%
|
-22,92%
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.486
|
3.787
|
3.612
|
3.339
|
2.571
|
-
|
-
|
Bedrijfswaarde
1 |
1.144
|
2.981
|
2.457
|
4.142
|
3.759
|
3.589
|
3.308
|
K/w-verhouding
|
-16,3
x
|
-41,3
x
|
27
x
|
12,3
x
|
-2.759
x
|
94,4
x
|
25,1
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
408
x
|
92,6
x
|
16,6
x
|
5,47
x
|
6,1
x
|
5,35
x
|
5,5
x
|
Bedrijfswaarde/omzet
|
314
x
|
72,9
x
|
11,3
x
|
6,79
x
|
8,92
x
|
7,47
x
|
7,08
x
|
Bedrijfswaarde/EBITDA
|
-38,4
x
|
-95,9
x
|
16,2
x
|
15,8
x
|
26,3
x
|
18,8
x
|
16,8
x
|
Bedrijfswaarde/FCF
|
-60,7
x
|
-12
x
|
-9,41
x
|
-13,4
x
|
-85,4
x
|
10,9
x
|
10
x
|
FCF Yield
|
-1,65%
|
-8,31%
|
-10,6%
|
-7,46%
|
-1,17%
|
9,19%
|
9,98%
|
Price to Book
|
1,41
x
|
1,44
x
|
0,95
x
|
0,73
x
|
0,65
x
|
0,65
x
|
-
|
Aantal aandelen (in duizenden)
|
105.065
|
235.245
|
291.300
|
288.868
|
288.563
|
-
|
-
|
Referentieprijs
2 |
14,14
|
16,10
|
12,40
|
11,56
|
8,910
|
8,910
|
8,910
|
Datum van publicatie
|
23/03/21
|
11/02/22
|
14/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
0,2794
|
3,64
|
40,9
|
217
|
610
|
421,2
|
480,7
|
467,5
|
EBITDA
1 |
-
|
-29,82
|
-31,08
|
152
|
262
|
143,2
|
190,7
|
197
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-33,11
|
-40,82
|
117
|
36
|
-13,36
|
42,47
|
89
|
Operationele Marge
|
-
|
-909,64%
|
-99,81%
|
53,92%
|
5,9%
|
-3,17%
|
8,84%
|
19,04%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-34,25
|
-63,11
|
123
|
225
|
-10,59
|
26,22
|
30
|
Nettowinst (verlies)
1 |
-
|
-33,86
|
-62,42
|
121
|
275
|
-1,276
|
27,52
|
26
|
Nettomarge
|
-
|
-930,36%
|
-152,61%
|
55,76%
|
45,08%
|
-0,3%
|
5,72%
|
5,56%
|
WPA
2 |
-
|
-0,8700
|
-0,3900
|
0,4600
|
0,9400
|
-0,003230
|
0,0944
|
0,3550
|
Free Cash Flow
1 |
-
|
-18,85
|
-247,7
|
-261
|
-309
|
-44
|
330
|
330
|
FCF-marge
|
-
|
-517,75%
|
-605,76%
|
-120,28%
|
-50,66%
|
-10,45%
|
68,65%
|
70,59%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
173,09%
|
167,51%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
1.199,21%
|
1.269,23%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
1/04/20
|
23/03/21
|
11/02/22
|
14/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2020 S2
|
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 |
-
|
1,094
|
-
|
-
|
30
|
85
|
387
|
-
|
-
|
335
|
74
|
133
|
105
|
74
|
84
|
124
|
110
|
EBITDA
1 |
-
|
-22,62
|
-
|
-6,685
|
12
|
37
|
-
|
-
|
-
|
281
|
2
|
-41
|
52
|
5
|
19
|
50
|
42
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-24,3
|
-
|
-10,75
|
4
|
24
|
65
|
-
|
-
|
255
|
-42
|
-184
|
19
|
-45
|
-31
|
-2
|
-12
|
Operationele Marge
|
-
|
-2.220,93%
|
-
|
-
|
13,33%
|
28,24%
|
16,8%
|
-
|
-
|
76,12%
|
-56,76%
|
-138,35%
|
18,1%
|
-60,81%
|
-36,9%
|
-1,61%
|
-10,91%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-22,53
|
-
|
-
|
-7
|
30
|
60
|
41
|
-
|
326
|
-36
|
-177
|
11
|
-27
|
-11
|
18
|
-1
|
Nettowinst (verlies)
1 |
-11,7
|
-22,2
|
-11,08
|
-
|
-4
|
27
|
57
|
41
|
113
|
326
|
-35
|
-130
|
10
|
-27
|
-11
|
22
|
-1
|
Nettomarge
|
-
|
-2.028,98%
|
-
|
-
|
-13,33%
|
31,76%
|
14,73%
|
-
|
-
|
97,31%
|
-47,3%
|
-97,74%
|
9,52%
|
-36,49%
|
-13,1%
|
17,74%
|
-0,91%
|
WPA
2 |
-
|
-
|
-0,0600
|
-0,0900
|
-0,0200
|
0,1100
|
0,2300
|
0,1400
|
0,3900
|
1,100
|
-0,1200
|
-0,4500
|
0,0300
|
-0,0900
|
-0,0400
|
0,0800
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
15/09/20
|
23/03/21
|
26/10/21
|
11/02/22
|
6/06/22
|
18/08/22
|
25/10/22
|
14/02/23
|
11/05/23
|
15/08/23
|
31/10/23
|
15/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
803
|
1.188
|
1.018
|
737
|
Nettokaspositie
1 |
-
|
342
|
806
|
1.155
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
3,065
x
|
8,295
x
|
5,341
x
|
3,741
x
|
Free Cash Flow
1 |
-
|
-18,8
|
-248
|
-261
|
-309
|
-44
|
330
|
330
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-6,39%
|
-3,38%
|
3,76%
|
6,53%
|
-0,16%
|
1,35%
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
4,87%
|
-0,1%
|
-0,3%
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
5.653
|
1.276
|
-9.173
|
-
|
Nettoactief per aandeel
2 |
-
|
10,00
|
11,20
|
13,00
|
15,90
|
13,60
|
13,80
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
2,84
|
180
|
304
|
535
|
266
|
-
|
-
|
Capex/omzet
|
-
|
78,08%
|
438,9%
|
140,09%
|
87,7%
|
63,11%
|
-
|
-
|
Datum van publicatie
|
1/04/20
|
23/03/21
|
11/02/22
|
14/02/23
|
15/02/24
|
-
|
-
|
-
|
Laatste slotkoers
8,91
NOK Gemiddelde koersdoel
12,7
NOK Spread / Gemiddelde doel +42,54% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -22,92% | 233 mln. | | +13,13% | 34,31 mld. | | +12,05% | 24,02 mld. | | -30,63% | 14,05 mld. | | -12,22% | 6,33 mld. | | -14,83% | 3,83 mld. | | -13,37% | 3,89 mld. | | +8,47% | 2,91 mld. | | -.--% | 2,89 mld. | | -15,72% | 2,65 mld. |
Hernieuwbare IPP's
|