Beurs gesloten -
Oslo Bors
16:45:00 16-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
90,9
NOK
|
+1,51%
|
|
-3,81%
|
+60,29%
|
Fiscaal tijdperk: december |
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
10.018
|
16.057
|
-
|
-
|
Bedrijfswaarde
1 |
21.327
|
28.439
|
24.552
|
20.888
|
K/w-verhouding
|
2,3
x
|
9,24
x
|
5,59
x
|
4,94
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,75
x
|
1,1
x
|
1,05
x
|
1,05
x
|
Bedrijfswaarde/omzet
|
1,6
x
|
1,95
x
|
1,61
x
|
1,36
x
|
Bedrijfswaarde/EBITDA
|
4,31
x
|
5,26
x
|
3,97
x
|
3,23
x
|
Bedrijfswaarde/FCF
|
36,4
x
|
10,6
x
|
7,83
x
|
5,94
x
|
FCF Yield
|
2,75%
|
9,44%
|
12,8%
|
16,8%
|
Price to Book
|
0,96
x
|
1,28
x
|
1,04
x
|
0,87
x
|
Aantal aandelen (in duizenden)
|
176.649
|
176.649
|
-
|
-
|
Referentieprijs
2 |
56,71
|
90,90
|
90,90
|
90,90
|
Datum van publicatie
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.524
|
7.582
|
7.544
|
9.257
|
13.365
|
14.572
|
15.295
|
15.323
|
EBITDA
1 |
1.815
|
2.196
|
1.969
|
3.129
|
4.949
|
5.408
|
6.186
|
6.463
|
Bedrijfsresultaat (EBIT)
1 |
743
|
1.340
|
939
|
2.685
|
5.217
|
3.466
|
4.379
|
4.593
|
Operationele Marge
|
9,88%
|
17,67%
|
12,45%
|
29,01%
|
39,03%
|
23,79%
|
28,63%
|
29,97%
|
Resultaat voor belastingen (EBT)
1 |
-2.296
|
-4.806
|
-576
|
933
|
4.022
|
2.274
|
3.590
|
4.056
|
Nettowinst (verlies)
1 |
-2.480
|
-4.909
|
-607
|
865
|
4.139
|
1.739
|
2.875
|
3.222
|
Nettomarge
|
-32,96%
|
-64,75%
|
-8,05%
|
9,34%
|
30,97%
|
11,93%
|
18,8%
|
21,03%
|
WPA
2 |
-
|
-
|
-
|
-
|
24,64
|
9,836
|
16,26
|
18,42
|
Free Cash Flow
1 |
409
|
1.226
|
582
|
-
|
586
|
2.686
|
3.134
|
3.518
|
FCF-marge
|
5,44%
|
16,17%
|
7,71%
|
-
|
4,38%
|
18,43%
|
20,49%
|
22,96%
|
Kasstroomconversie (ebitda)
|
22,53%
|
55,83%
|
29,56%
|
-
|
11,84%
|
49,67%
|
50,67%
|
54,43%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
14,16%
|
154,49%
|
109,03%
|
109,18%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
21/02/20
|
25/02/21
|
25/02/22
|
27/04/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2022 Q1
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
-
|
-
|
3.524
|
2.970
|
3.449
|
3.278
|
3.820
|
3.895
|
3.435
|
EBITDA
1 |
-
|
-
|
1.349
|
1.117
|
1.241
|
1.028
|
1.345
|
1.614
|
1.383
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
1.254
|
794
|
2.215
|
660
|
948
|
1.202
|
970
|
Operationele Marge
|
-
|
-
|
35,58%
|
26,73%
|
64,22%
|
20,13%
|
24,82%
|
30,86%
|
28,24%
|
Resultaat voor belastingen (EBT)
1 |
-
|
114
|
1.234
|
378
|
2.295
|
173,1
|
717
|
791,9
|
642,1
|
Nettowinst (verlies)
1 |
823
|
-
|
1.144
|
276
|
2.715
|
64,92
|
556,5
|
620,7
|
502,9
|
Nettomarge
|
-
|
-
|
32,46%
|
9,29%
|
78,72%
|
1,98%
|
14,57%
|
15,93%
|
14,64%
|
WPA
2 |
-
|
-
|
7,030
|
1,560
|
15,37
|
0,3246
|
3,210
|
3,531
|
2,782
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20/05/22
|
11/05/23
|
22/08/23
|
9/11/23
|
22/02/24
|
14/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
21.499
|
16.286
|
16.675
|
16.631
|
11.309
|
12.382
|
8.494
|
4.830
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
11,85
x
|
7,416
x
|
8,469
x
|
5,315
x
|
2,285
x
|
2,289
x
|
1,373
x
|
0,7474
x
|
Free Cash Flow
1 |
409
|
1.226
|
582
|
-
|
586
|
2.686
|
3.134
|
3.518
|
ROE (netto-inkomsten/eigen vermogen)
|
-73,2%
|
-433%
|
-
|
-
|
78,2%
|
16%
|
20,6%
|
19,2%
|
ROA (netto-inkomsten/totale activa)
|
-9,93%
|
-23,1%
|
-3,2%
|
4,18%
|
16,9%
|
-
|
-
|
-
|
Totale activa
1 |
24.965
|
21.228
|
18.972
|
20.694
|
24.514
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
-
|
-
|
-
|
-
|
59,00
|
71,20
|
87,50
|
104,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
510
|
219
|
612
|
-
|
1.039
|
1.156
|
1.113
|
1.078
|
Capex/omzet
|
6,78%
|
2,89%
|
8,11%
|
-
|
7,77%
|
7,93%
|
7,28%
|
7,03%
|
Datum van publicatie
|
21/02/20
|
25/02/21
|
25/02/22
|
27/04/23
|
22/02/24
|
-
|
-
|
-
|
Laatste slotkoers
90,9
NOK Gemiddelde koersdoel
104,5
NOK Spread / Gemiddelde doel +14,96% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +60,29% | 1,5 mld. | | -6,63% | 69,45 mld. | | +4,84% | 33,55 mld. | | -2,11% | 33,39 mld. | | +31,53% | 11,42 mld. | | +26,55% | 9,06 mld. | | -6,02% | 7,54 mld. | | +17,63% | 6,54 mld. | | +46,67% | 5,88 mld. | | +46,30% | 5,57 mld. |
Oliegerelateerde diensten en apparatuur - Andere
|