Beurs gesloten -
Oslo Bors
16:45:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
81
NOK
|
+3,85%
|
|
+14,33%
|
-4,37%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.983
|
10.475
|
16.115
|
8.936
|
7.482
|
7.152
|
-
|
-
|
Bedrijfswaarde
1 |
4.082
|
9.553
|
17.083
|
10.689
|
8.621
|
7.698
|
6.744
|
5.809
|
K/w-verhouding
|
-325
x
|
85
x
|
70,9
x
|
345
x
|
-65,7
x
|
16,7
x
|
10,7
x
|
8,09
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,29
x
|
0,53
x
|
0,61
x
|
1,72
x
|
1,17
x
|
0,98
x
|
0,86
x
|
0,77
x
|
Bedrijfswaarde/omzet
|
0,3
x
|
0,49
x
|
0,65
x
|
2,06
x
|
1,35
x
|
1,06
x
|
0,81
x
|
0,63
x
|
Bedrijfswaarde/EBITDA
|
14
x
|
23,1
x
|
26,1
x
|
12,7
x
|
9,38
x
|
6,37
x
|
4,51
x
|
3,31
x
|
Bedrijfswaarde/FCF
|
35,6
x
|
11,1
x
|
-299
x
|
-268
x
|
6,97
x
|
8,52
x
|
5,67
x
|
4,05
x
|
FCF Yield
|
2,81%
|
9,01%
|
-0,33%
|
-0,37%
|
14,3%
|
11,7%
|
17,6%
|
24,7%
|
Price to Book
|
6,71
x
|
9,34
x
|
7,6
x
|
3,51
x
|
2,99
x
|
2,35
x
|
1,92
x
|
1,6
x
|
Aantal aandelen (in duizenden)
|
76.589
|
83.269
|
88.062
|
89.276
|
88.330
|
88.290
|
-
|
-
|
Referentieprijs
2 |
52,00
|
125,8
|
183,0
|
100,1
|
84,70
|
81,00
|
81,00
|
81,00
|
Datum van publicatie
|
11/02/20
|
16/02/21
|
15/02/22
|
14/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
13.697
|
19.600
|
26.438
|
5.200
|
6.397
|
7.264
|
8.353
|
9.254
|
EBITDA
1 |
292,2
|
412,9
|
654,9
|
839,2
|
919
|
1.209
|
1.496
|
1.757
|
Bedrijfsresultaat (EBIT)
1 |
178,8
|
272,6
|
480,4
|
417,1
|
442
|
885
|
1.159
|
1.408
|
Operationele Marge
|
1,31%
|
1,39%
|
1,82%
|
8,02%
|
6,91%
|
12,18%
|
13,88%
|
15,22%
|
Resultaat voor belastingen (EBT)
1 |
9,589
|
193,7
|
303,1
|
65,48
|
-82
|
601,1
|
877,6
|
1.140
|
Nettowinst (verlies)
1 |
-12,24
|
126,8
|
253,9
|
25,29
|
-115
|
433,9
|
653,7
|
890,7
|
Nettomarge
|
-0,09%
|
0,65%
|
0,96%
|
0,49%
|
-1,8%
|
5,97%
|
7,83%
|
9,63%
|
WPA
2 |
-0,1600
|
1,480
|
2,580
|
0,2900
|
-1,290
|
4,859
|
7,600
|
10,01
|
Free Cash Flow
1 |
114,6
|
860,3
|
-57,05
|
-39,9
|
1.237
|
903,7
|
1.190
|
1.434
|
FCF-marge
|
0,84%
|
4,39%
|
-0,22%
|
-0,77%
|
19,34%
|
12,44%
|
14,25%
|
15,49%
|
Kasstroomconversie (ebitda)
|
39,23%
|
208,35%
|
-
|
-
|
134,6%
|
74,72%
|
79,55%
|
81,61%
|
Kasstroomconversie (nettowinst)
|
-
|
678,44%
|
-
|
-
|
-
|
208,25%
|
182,09%
|
160,96%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11/02/20
|
16/02/21
|
15/02/22
|
14/02/23
|
14/02/24
|
-
|
-
|
-
|
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 |
5.147
|
7.697
|
1.040
|
1.300
|
1.181
|
1.507
|
1.416
|
1.715
|
1.460
|
1.805
|
1.646
|
1.946
|
1.731
|
2.053
|
EBITDA
1 |
60,4
|
224,7
|
146
|
327,2
|
122,2
|
258
|
185
|
351
|
143
|
241
|
167,5
|
384,5
|
211
|
384,5
|
Bedrijfsresultaat (EBIT)
1 |
19,1
|
167,3
|
77,3
|
255,5
|
49,6
|
65,85
|
104
|
217
|
69
|
54
|
74,7
|
307
|
132,5
|
303
|
Operationele Marge
|
0,37%
|
2,17%
|
7,43%
|
19,65%
|
4,2%
|
4,37%
|
7,34%
|
12,65%
|
4,73%
|
2,99%
|
4,54%
|
15,78%
|
7,65%
|
14,76%
|
Resultaat voor belastingen (EBT)
1 |
-127,7
|
217,8
|
102,2
|
21,4
|
-99,5
|
63,15
|
-110
|
92
|
-16
|
-47
|
-7
|
212
|
54
|
277
|
Nettowinst (verlies)
1 |
-140
|
214
|
74,5
|
11,5
|
-69,2
|
33,37
|
-91
|
68
|
-13
|
-78
|
-0,4904
|
188
|
51,61
|
185,2
|
Nettomarge
|
-2,72%
|
2,78%
|
7,16%
|
0,88%
|
-5,86%
|
2,21%
|
-6,43%
|
3,97%
|
-0,89%
|
-4,32%
|
-0,03%
|
9,66%
|
2,98%
|
9,02%
|
WPA
2 |
-1,670
|
2,310
|
0,8600
|
0,1297
|
-0,6700
|
0,3800
|
-1,010
|
0,6900
|
-0,0900
|
-0,8700
|
-0,004360
|
2,096
|
0,5756
|
2,068
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26/10/21
|
15/02/22
|
11/05/22
|
16/08/22
|
25/10/22
|
14/02/23
|
23/05/23
|
23/08/23
|
8/11/23
|
14/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
99,5
|
-
|
968
|
1.753
|
1.139
|
547
|
-
|
-
|
Nettokaspositie
1 |
-
|
922
|
-
|
-
|
-
|
-
|
408
|
1.343
|
Hefboom (schuld/ebitda)
|
0,3404
x
|
-
|
1,478
x
|
2,089
x
|
1,239
x
|
0,4519
x
|
-
|
-
|
Free Cash Flow
1 |
115
|
860
|
-57
|
-39,9
|
1.237
|
904
|
1.190
|
1.434
|
ROE (netto-inkomsten/eigen vermogen)
|
11,7%
|
14,2%
|
15,8%
|
1,05%
|
2,38%
|
16,1%
|
19,6%
|
21,8%
|
ROA (netto-inkomsten/totale activa)
|
1,83%
|
2,3%
|
2,89%
|
0,19%
|
0,38%
|
2,3%
|
2,8%
|
-
|
Totale activa
1 |
-668,8
|
5.521
|
8.802
|
13.170
|
-30.073
|
18.867
|
23.345
|
-
|
Nettoactief per aandeel
2 |
7,750
|
13,50
|
24,10
|
28,50
|
28,30
|
34,50
|
42,10
|
50,50
|
Cashflow per aandeel
2 |
2,500
|
11,60
|
0,3000
|
1,170
|
15,40
|
11,90
|
14,60
|
16,60
|
Capex
1 |
76,3
|
81,4
|
82,8
|
142
|
153
|
153
|
159
|
167
|
Capex/omzet
|
0,56%
|
0,42%
|
0,31%
|
2,74%
|
2,39%
|
2,11%
|
1,9%
|
1,81%
|
Datum van publicatie
|
11/02/20
|
16/02/21
|
15/02/22
|
14/02/23
|
14/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Gemiddelde koersdoel
116,7
NOK Spread / Gemiddelde doel +44,03% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,37% | 648 mln. | | -12,23% | 194 mld. | | +0,74% | 166 mld. | | +2,19% | 153 mld. | | +4,34% | 99,85 mld. | | +7,04% | 77,56 mld. | | +19,09% | 73,55 mld. | | -7,30% | 71 mld. | | -20,54% | 52,81 mld. | | +0,53% | 47,86 mld. |
IT Diensten & Consulting - Andere
|