Beurs gesloten -
Oslo Bors
16:45:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
303,6
NOK
|
-0,44%
|
|
+1,56%
|
-5,74%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
65.679
|
55.304
|
86.445
|
113.762
|
93.611
|
80.361
|
-
|
-
|
Bedrijfswaarde
1 |
82.108
|
74.797
|
87.312
|
100.474
|
86.542
|
85.055
|
88.622
|
90.395
|
K/w-verhouding
|
36,2
x
|
-10,1
x
|
10,2
x
|
3,98
x
|
8,06
x
|
8,42
x
|
8,07
x
|
8,51
x
|
Dividendrendement
|
5,27%
|
2,41%
|
2,65%
|
8,08%
|
10,7%
|
9,43%
|
5,65%
|
5,75%
|
Marktkapitalisatie/omzet
|
1,02
x
|
1,21
x
|
0,95
x
|
0,75
x
|
0,87
x
|
0,78
x
|
0,84
x
|
0,88
x
|
Bedrijfswaarde/omzet
|
1,28
x
|
1,63
x
|
0,96
x
|
0,67
x
|
0,81
x
|
0,82
x
|
0,92
x
|
0,99
x
|
Bedrijfswaarde/EBITDA
|
3,65
x
|
6,33
x
|
1,92
x
|
1,18
x
|
1,86
x
|
2,12
x
|
2,24
x
|
2,39
x
|
Bedrijfswaarde/FCF
|
23,2
x
|
39,2
x
|
4,2
x
|
3,81
x
|
6,13
x
|
14,5
x
|
15,5
x
|
20,4
x
|
FCF Yield
|
4,32%
|
2,55%
|
23,8%
|
26,3%
|
16,3%
|
6,9%
|
6,46%
|
4,9%
|
Price to Book
|
1,6
x
|
1,63
x
|
2,23
x
|
2,11
x
|
1,98
x
|
1,74
x
|
1,62
x
|
1,55
x
|
Aantal aandelen (in duizenden)
|
3.299.021
|
3.253.801
|
3.227.308
|
3.168.394
|
2.953.894
|
2.922.763
|
-
|
-
|
Referentieprijs
2 |
19,91
|
17,00
|
26,79
|
35,91
|
31,69
|
27,49
|
27,49
|
27,49
|
Datum van publicatie
|
6/02/20
|
10/02/21
|
9/02/22
|
7/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
64.357
|
45.818
|
90.924
|
150.806
|
107.174
|
103.211
|
96.199
|
91.715
|
EBITDA
1 |
22.503
|
11.812
|
45.382
|
85.202
|
46.404
|
40.119
|
39.583
|
37.859
|
Bedrijfsresultaat (EBIT)
1 |
13.484
|
3.938
|
33.486
|
74.940
|
36.220
|
30.322
|
29.494
|
27.832
|
Operationele Marge
|
20,95%
|
8,59%
|
36,83%
|
49,69%
|
33,8%
|
29,38%
|
30,66%
|
30,35%
|
Resultaat voor belastingen (EBT)
1 |
9.292
|
-4.259
|
31.583
|
78.604
|
37.884
|
29.202
|
29.239
|
26.307
|
Nettowinst (verlies)
1 |
1.843
|
-5.510
|
8.563
|
28.746
|
11.885
|
9.332
|
9.187
|
8.388
|
Nettomarge
|
2,86%
|
-12,03%
|
9,42%
|
19,06%
|
11,09%
|
9,04%
|
9,55%
|
9,15%
|
WPA
2 |
0,5500
|
-1,690
|
2,630
|
9,030
|
3,930
|
3,265
|
3,408
|
3,232
|
Free Cash Flow
1 |
3.545
|
1.910
|
20.776
|
26.378
|
14.126
|
5.865
|
5.723
|
4.430
|
FCF-marge
|
5,51%
|
4,17%
|
22,85%
|
17,49%
|
13,18%
|
5,68%
|
5,95%
|
4,83%
|
Kasstroomconversie (ebitda)
|
15,75%
|
16,17%
|
45,78%
|
30,96%
|
30,44%
|
14,62%
|
14,46%
|
11,7%
|
Kasstroomconversie (nettowinst)
|
192,35%
|
-
|
242,63%
|
91,76%
|
118,86%
|
62,84%
|
62,3%
|
52,81%
|
Dividend per aandeel
2 |
1,050
|
0,4100
|
0,7100
|
2,900
|
3,400
|
2,592
|
1,553
|
1,581
|
Datum van publicatie
|
6/02/20
|
10/02/21
|
9/02/22
|
7/02/23
|
7/02/24
|
-
|
-
|
-
|
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 |
32.608
|
36.393
|
36.459
|
43.633
|
34.321
|
29.224
|
22.872
|
26.024
|
29.054
|
25.135
|
24.216
|
24.741
|
24.268
|
-
|
-
|
EBITDA
1 |
18.355
|
20.409
|
19.873
|
28.243
|
17.768
|
14.717
|
9.294
|
10.822
|
11.569
|
9.976
|
9.169
|
9.182
|
9.476
|
11.970
|
9.802
|
Bedrijfsresultaat (EBIT)
1 |
14.989
|
17.991
|
17.590
|
24.301
|
15.059
|
11.973
|
7.543
|
8.024
|
8.681
|
7.533
|
6.825
|
6.837
|
7.595
|
9.352
|
7.367
|
Operationele Marge
|
45,97%
|
49,44%
|
48,25%
|
55,69%
|
43,88%
|
40,97%
|
32,98%
|
30,83%
|
29,88%
|
29,97%
|
28,18%
|
27,63%
|
31,3%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
13.135
|
17.223
|
19.756
|
27.156
|
14.469
|
13.707
|
7.374
|
7.466
|
9.337
|
7.998
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
3.368
|
4.710
|
6.760
|
9.384
|
7.895
|
4.962
|
1.830
|
2.497
|
2.603
|
2.668
|
2.340
|
2.258
|
2.412
|
2.605
|
2.056
|
Nettomarge
|
10,33%
|
12,94%
|
18,54%
|
21,51%
|
23%
|
16,98%
|
8%
|
9,59%
|
8,96%
|
10,61%
|
9,66%
|
9,13%
|
9,94%
|
-
|
-
|
WPA
2 |
1,040
|
1,460
|
2,110
|
2,970
|
2,510
|
1,590
|
0,6000
|
0,8400
|
0,8800
|
0,9100
|
0,6764
|
0,6757
|
0,8148
|
0,9643
|
0,7889
|
Dividend per aandeel
2 |
0,2000
|
0,4000
|
0,7000
|
0,9000
|
0,9000
|
0,9000
|
0,9000
|
0,9000
|
0,7000
|
-
|
0,7000
|
0,6000
|
0,4900
|
0,3700
|
0,3700
|
Datum van publicatie
|
9/02/22
|
4/05/22
|
27/07/22
|
27/10/22
|
7/02/23
|
4/05/23
|
26/07/23
|
27/10/23
|
7/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
16.429
|
19.493
|
867
|
-
|
-
|
4.694
|
8.261
|
10.763
|
Nettokaspositie
1 |
-
|
-
|
-
|
13.288
|
7.069
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,7301
x
|
1,65
x
|
0,0191
x
|
-
|
-
|
0,117
x
|
0,2087
x
|
0,2843
x
|
Free Cash Flow
1 |
3.545
|
1.910
|
20.776
|
26.378
|
14.126
|
5.600
|
5.202
|
4.111
|
ROE (netto-inkomsten/eigen vermogen)
|
11,7%
|
2,46%
|
27,4%
|
61,8%
|
23,2%
|
19,2%
|
19,1%
|
17,9%
|
ROA (netto-inkomsten/totale activa)
|
4,27%
|
0,77%
|
7,35%
|
18,8%
|
7,88%
|
6,77%
|
5,93%
|
5,88%
|
Totale activa
1 |
43.115
|
-715.584
|
116.426
|
152.571
|
150.800
|
136.468
|
152.382
|
140.386
|
Nettoactief per aandeel
2 |
12,40
|
10,40
|
12,00
|
17,00
|
16,00
|
15,80
|
17,00
|
17,70
|
Cashflow per aandeel
2 |
4,130
|
3,170
|
8,860
|
11,00
|
8,160
|
7,160
|
7,020
|
7,140
|
Capex
1 |
10.204
|
8.476
|
8.040
|
8.758
|
10.575
|
12.742
|
14.101
|
14.612
|
Capex/omzet
|
15,86%
|
18,5%
|
8,84%
|
5,81%
|
9,87%
|
12,35%
|
14,66%
|
15,93%
|
Datum van publicatie
|
6/02/20
|
10/02/21
|
9/02/22
|
7/02/23
|
7/02/24
|
-
|
-
|
-
|
Gemiddeld advies Onderwogen Laatste slotkoers
27,49
USD Gemiddelde koersdoel
27,36
USD Spread / Gemiddelde doel -0,51% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -5,74% | 80,36 mld. | | -8,79% | 1.942 mld. | | +17,98% | 465 mld. | | +46,12% | 259 mld. | | +12,91% | 232 mld. | | +11,84% | 108 mld. | | -0,57% | 52,04 mld. | | -.--% | 50,84 mld. | | +26,90% | 50,66 mld. | | +32,79% | 39,95 mld. |
Geïntegreerde olie & gas
|