Beurs gesloten -
Oslo Bors
16:45:00 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
6
NOK
|
+1,69%
|
|
+0,67%
|
-22,08%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
798,5
|
1.710
|
1.274
|
707,1
|
595,7
|
464,2
|
-
|
-
|
Bedrijfswaarde
1 |
772,1
|
1.668
|
1.249
|
665,1
|
537,1
|
391,1
|
384,6
|
372,4
|
K/w-verhouding
|
114
x
|
135
x
|
-175
x
|
21,6
x
|
18,2
x
|
26
x
|
22,9
x
|
14,9
x
|
Dividendrendement
|
-
|
-
|
-
|
3,29%
|
-
|
3,35%
|
4,18%
|
5,03%
|
Marktkapitalisatie/omzet
|
8,83
x
|
17,6
x
|
13,6
x
|
6,11
x
|
4,47
x
|
3,44
x
|
3,3
x
|
3,04
x
|
Bedrijfswaarde/omzet
|
8,53
x
|
17,2
x
|
13,3
x
|
5,75
x
|
4,03
x
|
2,9
x
|
2,73
x
|
2,44
x
|
Bedrijfswaarde/EBITDA
|
28,8
x
|
64
x
|
581
x
|
13,8
x
|
10,9
x
|
8,78
x
|
7,98
x
|
7,05
x
|
Bedrijfswaarde/FCF
|
395
x
|
121
x
|
279
x
|
32,2
x
|
13,7
x
|
25,9
x
|
17,4
x
|
11,6
x
|
FCF Yield
|
0,25%
|
0,83%
|
0,36%
|
3,11%
|
7,27%
|
3,86%
|
5,75%
|
8,65%
|
Price to Book
|
12,8
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
76.777
|
77.368
|
77.208
|
77.368
|
77.368
|
77.368
|
-
|
-
|
Referentieprijs
2 |
10,40
|
22,10
|
16,50
|
9,140
|
7,700
|
6,000
|
6,000
|
6,000
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
90,46
|
96,88
|
93,85
|
115,7
|
133,3
|
134,8
|
140,8
|
152,9
|
EBITDA
1 |
26,8
|
26,04
|
2,15
|
48,2
|
49,28
|
44,57
|
48,19
|
52,82
|
Bedrijfsresultaat (EBIT)
1 |
19,05
|
15,91
|
-8,64
|
40,39
|
40,37
|
22,53
|
25,35
|
39,13
|
Operationele Marge
|
21,06%
|
16,42%
|
-9,21%
|
34,91%
|
30,29%
|
16,72%
|
18%
|
25,59%
|
Resultaat voor belastingen (EBT)
1 |
9,266
|
15,58
|
-8,778
|
40,31
|
41,61
|
22,13
|
25,15
|
39,23
|
Nettowinst (verlies)
1 |
7,021
|
12,35
|
-7,311
|
28,27
|
33
|
18,11
|
20,12
|
31,19
|
Nettomarge
|
7,76%
|
12,75%
|
-7,79%
|
24,44%
|
24,76%
|
13,43%
|
14,29%
|
20,39%
|
WPA
2 |
0,0911
|
0,1636
|
-0,0945
|
0,4223
|
0,4235
|
0,2310
|
0,2620
|
0,4020
|
Free Cash Flow
1 |
1,953
|
13,83
|
4,484
|
20,67
|
39,07
|
15,09
|
22,13
|
32,19
|
FCF-marge
|
2,16%
|
14,28%
|
4,78%
|
17,86%
|
29,31%
|
11,19%
|
15,71%
|
21,05%
|
Kasstroomconversie (ebitda)
|
7,29%
|
53,11%
|
208,58%
|
42,88%
|
79,28%
|
33,86%
|
45,93%
|
60,95%
|
Kasstroomconversie (nettowinst)
|
27,82%
|
111,98%
|
-
|
73,09%
|
118,38%
|
83,33%
|
110%
|
103,23%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
0,3011
|
-
|
0,2010
|
0,2510
|
0,3020
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
25,28
|
26,21
|
-
|
30,81
|
25,51
|
31,98
|
33,48
|
33,51
|
33,93
|
33,49
|
33,2
|
EBITDA
1 |
5,537
|
-
|
8,636
|
14,7
|
12,59
|
10,82
|
13,54
|
15,61
|
14,6
|
5,248
|
12,07
|
Bedrijfsresultaat (EBIT)
1 |
2,842
|
-4,758
|
6,793
|
12,81
|
10,63
|
8,978
|
11,2
|
13,41
|
-
|
3,2
|
9,054
|
Operationele Marge
|
11,24%
|
-18,15%
|
-
|
41,57%
|
41,67%
|
28,08%
|
33,45%
|
40,03%
|
-
|
9,55%
|
27,27%
|
Resultaat voor belastingen (EBT)
1 |
2,806
|
-4,794
|
6,738
|
12,75
|
10,58
|
9,253
|
11,15
|
13,38
|
12,24
|
4,555
|
6,036
|
Nettowinst (verlies)
1 |
2,228
|
-4,293
|
2,786
|
9,137
|
8,335
|
7,247
|
8,912
|
10,63
|
9,748
|
3,484
|
5,03
|
Nettomarge
|
8,81%
|
-16,38%
|
-
|
29,65%
|
32,68%
|
22,66%
|
26,62%
|
31,72%
|
28,73%
|
10,4%
|
15,15%
|
WPA
2 |
-
|
-0,0555
|
-
|
0,1181
|
0,1043
|
0,0982
|
0,1137
|
-
|
0,1305
|
0,0403
|
0,0600
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
21/10/21
|
17/02/22
|
21/04/22
|
11/08/22
|
20/10/22
|
16/02/23
|
27/04/23
|
24/08/23
|
26/10/23
|
15/02/24
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
26,4
|
42
|
24,8
|
42
|
58,6
|
73,1
|
79,6
|
91,8
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1,95
|
13,8
|
4,48
|
20,7
|
39,1
|
15,1
|
22,1
|
32,2
|
ROE (netto-inkomsten/eigen vermogen)
|
11,9%
|
16,6%
|
-13%
|
55,2%
|
45,3%
|
32%
|
32%
|
33%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
0,8100
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
21,8
|
8,7
|
4,46
|
4,85
|
0,82
|
1,01
|
1,01
|
1,01
|
Capex/omzet
|
24,08%
|
8,98%
|
4,75%
|
4,19%
|
0,62%
|
0,75%
|
0,71%
|
0,66%
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Gemiddelde koersdoel
6,5
NOK Spread / Gemiddelde doel +8,33% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -22,08% | 42,82 mln. | | +18,46% | 7,84 mld. | | +22,71% | 3,95 mld. | | -17,95% | 3,11 mld. | | -19,93% | 1,38 mld. | | -30,65% | 1,21 mld. | | +4,36% | 933 mln. | | -34,81% | 911 mln. | | -26,60% | 829 mln. | | -15,56% | 728 mln. |
Medische software- en technologiediensten
|