Beurs gesloten -
Oslo Bors
16:45:00 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
22,6
NOK
|
-0,44%
|
|
-6,61%
|
-9,60%
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
218,6
|
169,5
|
250,1
|
257,1
|
-
|
-
|
Bedrijfswaarde
2 |
246,7
|
277,2
|
502
|
613,3
|
658
|
612
|
K/w-verhouding
|
96,1
x
|
84,1
x
|
-54,5
x
|
-292
x
|
9,02
x
|
4,87
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
8,95
x
|
5,96
x
|
6,35
x
|
3,87
x
|
2,02
x
|
1,72
x
|
Bedrijfswaarde/omzet
|
10,1
x
|
9,75
x
|
12,8
x
|
9,22
x
|
5,18
x
|
4,09
x
|
Bedrijfswaarde/EBITDA
|
35,3
x
|
42,2
x
|
71,5
x
|
23,5
x
|
9,62
x
|
6,97
x
|
Bedrijfswaarde/FCF
|
-2,84
x
|
-3,35
x
|
-2,05
x
|
-5,63
x
|
-24,4
x
|
13
x
|
FCF Yield
|
-35,2%
|
-29,9%
|
-48,8%
|
-17,8%
|
-4,1%
|
7,68%
|
Price to Book
|
-
|
0,88
x
|
0,78
x
|
0,77
x
|
0,71
x
|
0,61
x
|
Aantal aandelen (in duizenden)
|
64.314
|
64.314
|
112.314
|
129.314
|
-
|
-
|
Referentieprijs
3 |
33,90
|
27,65
|
25,00
|
22,70
|
22,70
|
22,70
|
Datum van publicatie
|
15/02/22
|
24/02/23
|
29/02/24
|
-
|
-
|
-
|
1NOK in Miljoen2EUR in Miljoen3NOK Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
-
|
24,42
|
28,42
|
39,37
|
66,51
|
127,1
|
149,8
|
EBITDA
1 |
-
|
6,982
|
6,569
|
7,02
|
26,1
|
68,39
|
87,85
|
Bedrijfsresultaat (EBIT)
1 |
-
|
3,813
|
3,374
|
-0,19
|
12,62
|
46,64
|
65,12
|
Operationele Marge
|
-
|
15,62%
|
11,87%
|
-0,48%
|
18,98%
|
36,69%
|
43,47%
|
Resultaat voor belastingen (EBT)
1 |
-
|
2,242
|
1,935
|
-3,868
|
-0,7144
|
25,11
|
46,14
|
Nettowinst (verlies)
1 |
3,013
|
2,242
|
1,935
|
-3,868
|
-0,7144
|
25,03
|
45,75
|
Nettomarge
|
-
|
9,18%
|
6,81%
|
-9,83%
|
-1,07%
|
19,69%
|
30,54%
|
WPA
2 |
0,3088
|
0,3526
|
0,3287
|
-0,4591
|
-0,0777
|
2,516
|
4,664
|
Free Cash Flow
1 |
-
|
-86,71
|
-82,79
|
-245
|
-109
|
-27
|
47
|
FCF-marge
|
-
|
-355,14%
|
-291,25%
|
-622,4%
|
-163,89%
|
-21,24%
|
31,38%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
53,5%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
102,72%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
6/09/21
|
15/02/22
|
24/02/23
|
29/02/24
|
-
|
-
|
-
|
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 |
6,821
|
6,768
|
6,892
|
7,432
|
7,333
|
6,893
|
9,244
|
11,83
|
11,4
|
16,99
|
14
|
18
|
20
|
21
|
30
|
EBITDA
1 |
1,18
|
1,904
|
1,833
|
1,424
|
1,408
|
0,673
|
2,718
|
4,853
|
-1,224
|
6,873
|
3
|
6
|
7
|
9
|
14
|
Bedrijfsresultaat (EBIT)
1 |
0,378
|
1,088
|
1,031
|
0,63
|
0,626
|
-0,1
|
0,936
|
2,547
|
-3,573
|
4,066
|
1
|
3
|
4
|
5
|
11
|
Operationele Marge
|
5,54%
|
16,08%
|
14,96%
|
8,48%
|
8,54%
|
-1,45%
|
10,13%
|
21,53%
|
-31,34%
|
23,93%
|
7,14%
|
16,67%
|
20%
|
23,81%
|
36,67%
|
Resultaat voor belastingen (EBT)
1 |
0,274
|
0,782
|
0,567
|
0,398
|
0,187
|
-0,433
|
-0,199
|
1,845
|
-5,082
|
1,748
|
-2
|
-
|
1
|
2
|
7
|
Nettowinst (verlies)
1 |
0,274
|
0,7824
|
0,567
|
0,398
|
0,187
|
-0,433
|
-0,199
|
1,845
|
-5,082
|
1,748
|
-2
|
-
|
1
|
2
|
7
|
Nettomarge
|
4,02%
|
11,56%
|
8,23%
|
5,36%
|
2,55%
|
-6,28%
|
-2,15%
|
15,59%
|
-44,58%
|
10,29%
|
-14,29%
|
-
|
5%
|
9,52%
|
23,33%
|
WPA
2 |
0,0431
|
0,0996
|
0,0985
|
0,1034
|
0,1096
|
-0,1161
|
-
|
0,2372
|
-0,5738
|
0,2317
|
-0,2280
|
-
|
0,1140
|
0,2280
|
0,6840
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
15/02/22
|
3/05/22
|
16/08/22
|
15/11/22
|
24/02/23
|
12/05/23
|
16/08/23
|
14/11/23
|
29/02/24
|
22/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
28,1
|
108
|
252
|
356
|
401
|
355
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
4,02
x
|
16,4
x
|
35,88
x
|
13,65
x
|
5,862
x
|
4,04
x
|
Free Cash Flow
1 |
-
|
-86,7
|
-82,8
|
-245
|
-109
|
-27
|
47
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
1,81%
|
1,05%
|
-1,65%
|
-0,23%
|
8,3%
|
13,3%
|
ROA (netto-inkomsten/totale activa)
|
-
|
0,98%
|
0,59%
|
-0,83%
|
-
|
3,9%
|
-
|
Totale activa
1 |
-
|
228,5
|
328,4
|
466,7
|
-
|
641,8
|
-
|
Nettoactief per aandeel
2 |
-
|
-
|
31,30
|
32,10
|
29,40
|
32,10
|
37,40
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
93,5
|
92
|
232
|
123
|
85
|
24
|
Capex/omzet
|
-
|
382,85%
|
323,7%
|
589,12%
|
184,81%
|
66,83%
|
16,02%
|
Datum van publicatie
|
6/09/21
|
15/02/22
|
24/02/23
|
29/02/24
|
-
|
-
|
-
|
Laatste slotkoers
22,7
NOK Gemiddelde koersdoel
33
NOK Spread / Gemiddelde doel +45,37% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -9,60% | 275 mln. | | +28,37% | 32,38 mld. | | +74,01% | 31,84 mld. | | -0,29% | 27,04 mld. | | +7,12% | 13,05 mld. | | +6,66% | 10,75 mld. | | +16,24% | 10,51 mld. | | +0,26% | 9,72 mld. | | +16,03% | 9,6 mld. | | +9,40% | 8,42 mld. |
Zeevracht & Logistiek - Andere
|