Beurs gesloten -
Oslo Bors
16:45:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
207,9
NOK
|
-0,29%
|
|
-1,70%
|
-3,75%
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
313.174
|
301.468
|
327.654
|
313.711
|
-
|
-
|
Bedrijfswaarde
1 |
313.174
|
301.468
|
327.654
|
313.711
|
313.711
|
313.711
|
K/w-verhouding
|
12,8
x
|
9,42
x
|
8,7
x
|
8,27
x
|
8,93
x
|
8,94
x
|
Dividendrendement
|
4,83%
|
6,43%
|
7,41%
|
7,78%
|
7,8%
|
7,92%
|
Marktkapitalisatie/omzet
|
5,6
x
|
4,56
x
|
4,01
x
|
3,85
x
|
3,94
x
|
3,98
x
|
Bedrijfswaarde/omzet
|
5,6
x
|
4,56
x
|
4,01
x
|
3,85
x
|
3,94
x
|
3,98
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,38
x
|
1,24
x
|
1,33
x
|
1,22
x
|
1,18
x
|
1,14
x
|
Aantal aandelen (in duizenden)
|
1.550.365
|
1.550.365
|
1.516.915
|
1.508.952
|
-
|
-
|
Referentieprijs
2 |
202,0
|
194,4
|
216,0
|
207,9
|
207,9
|
207,9
|
Datum van publicatie
|
10/02/22
|
9/02/23
|
31/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
55.915
|
66.115
|
81.697
|
81.502
|
79.538
|
78.911
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
31.881
|
39.604
|
53.077
|
51.639
|
48.595
|
47.319
|
Operationele Marge
|
57,02%
|
59,9%
|
64,97%
|
63,36%
|
61,1%
|
59,97%
|
Resultaat voor belastingen (EBT)
1 |
32.667
|
39.853
|
50.440
|
49.126
|
45.932
|
44.386
|
Nettowinst (verlies)
1 |
24.407
|
32.011
|
38.166
|
37.343
|
33.974
|
32.861
|
Nettomarge
|
43,65%
|
48,42%
|
46,72%
|
45,82%
|
42,71%
|
41,64%
|
WPA
2 |
15,74
|
20,65
|
24,83
|
25,13
|
23,27
|
23,25
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
9,750
|
12,50
|
16,00
|
16,17
|
16,21
|
16,46
|
Datum van publicatie
|
10/02/22
|
9/02/23
|
31/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q2
|
---|
Omzet
1 |
14.633
|
15.141
|
16.319
|
16.128
|
18.527
|
20.536
|
20.203
|
20.970
|
19.988
|
20.398
|
20.292
|
20.316
|
20.553
|
19.865
|
20.118
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
8.206
|
9.175
|
9.795
|
9.655
|
10.979
|
13.560
|
13.120
|
14.112
|
12.286
|
13.100
|
12.658
|
12.984
|
12.930
|
12.542
|
12.413
|
Operationele Marge
|
56,08%
|
60,6%
|
60,02%
|
59,86%
|
59,26%
|
66,03%
|
64,94%
|
67,3%
|
61,47%
|
64,22%
|
62,38%
|
63,91%
|
62,91%
|
63,14%
|
61,7%
|
Resultaat voor belastingen (EBT)
1 |
7.955
|
9.765
|
10.005
|
9.803
|
10.280
|
13.639
|
12.263
|
13.172
|
11.366
|
12.789
|
12.221
|
12.184
|
12.045
|
11.798
|
11.602
|
Nettowinst (verlies)
1 |
5.875
|
7.299
|
7.611
|
7.397
|
9.704
|
10.192
|
9.149
|
10.142
|
9.019
|
9.789
|
9.267
|
9.122
|
8.937
|
8.361
|
8.279
|
Nettomarge
|
40,15%
|
48,21%
|
46,64%
|
45,86%
|
52,38%
|
49,63%
|
45,29%
|
48,36%
|
45,12%
|
47,99%
|
45,67%
|
44,9%
|
43,48%
|
42,09%
|
41,15%
|
WPA
2 |
3,790
|
4,710
|
4,910
|
4,770
|
6,260
|
6,610
|
5,930
|
6,390
|
5,930
|
6,480
|
6,163
|
6,085
|
5,918
|
5,685
|
5,676
|
Dividend per aandeel
2 |
9,750
|
-
|
-
|
-
|
12,50
|
-
|
-
|
-
|
16,00
|
-
|
-
|
-
|
16,38
|
-
|
-
|
Datum van publicatie
|
10/02/22
|
28/04/22
|
12/07/22
|
20/10/22
|
9/02/23
|
27/04/23
|
12/07/23
|
19/10/23
|
31/01/24
|
23/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
10,7%
|
13,8%
|
15,9%
|
14,8%
|
13%
|
12,6%
|
ROA (netto-inkomsten/totale activa)
|
0,84%
|
1,04%
|
1,14%
|
1,02%
|
0,87%
|
0,82%
|
Totale activa
1 |
2.919.148
|
3.077.981
|
3.337.939
|
3.660.357
|
3.923.148
|
4.001.360
|
Nettoactief per aandeel
2 |
146,0
|
157,0
|
163,0
|
171,0
|
177,0
|
183,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/02/22
|
9/02/23
|
31/01/24
|
-
|
-
|
-
|
Laatste slotkoers
207,9
NOK Gemiddelde koersdoel
210,2
NOK Spread / Gemiddelde doel +1,12% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,75% | 28,41 mld. | | +13,75% | 556 mld. | | +12,36% | 298 mld. | | +8,64% | 247 mld. | | +21,72% | 210 mld. | | +16,11% | 170 mld. | | +6,88% | 162 mld. | | +4,42% | 153 mld. | | +0,10% | 139 mld. | | -11,67% | 138 mld. |
Banken - Andere
|