Real Time
Oslo Bors
12:15:08 22-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
161,4
NOK
|
-3,35%
|
|
+2,28%
|
+63,99%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
832,4
|
663,6
|
1.864
|
1.742
|
1.948
|
3.151
|
-
|
-
|
Bedrijfswaarde
1 |
1.952
|
1.727
|
3.044
|
2.831
|
3.270
|
4.402
|
4.229
|
4.103
|
K/w-verhouding
|
22,3
x
|
-4,82
x
|
3,41
x
|
3,79
x
|
17,4
x
|
8,91
x
|
9,36
x
|
8,84
x
|
Dividendrendement
|
5,59%
|
-
|
26,9%
|
19%
|
6,15%
|
9,4%
|
9,58%
|
8,48%
|
Marktkapitalisatie/omzet
|
1,6
x
|
1,61
x
|
1,96
x
|
2,09
x
|
3,05
x
|
3,98
x
|
3,96
x
|
3,85
x
|
Bedrijfswaarde/omzet
|
3,75
x
|
4,18
x
|
3,2
x
|
3,39
x
|
5,11
x
|
5,55
x
|
5,31
x
|
5,01
x
|
Bedrijfswaarde/EBITDA
|
9,18
x
|
11,3
x
|
4,62
x
|
4,95
x
|
9,7
x
|
8,06
x
|
7,42
x
|
7,25
x
|
Bedrijfswaarde/FCF
|
17,1
x
|
15
x
|
17,9
x
|
4,91
x
|
-28,3
x
|
11,2
x
|
12
x
|
10,4
x
|
FCF Yield
|
5,86%
|
6,68%
|
5,6%
|
20,4%
|
-3,53%
|
8,9%
|
8,36%
|
9,65%
|
Price to Book
|
0,55
x
|
0,48
x
|
0,97
x
|
0,91
x
|
1,01
x
|
1,57
x
|
1,56
x
|
1,57
x
|
Aantal aandelen (in duizenden)
|
143.278
|
143.328
|
200.436
|
200.486
|
199.628
|
199.828
|
-
|
-
|
Referentieprijs
2 |
5,810
|
4,630
|
9,300
|
8,690
|
9,760
|
15,77
|
15,77
|
15,77
|
Datum van publicatie
|
18/02/20
|
18/02/21
|
16/02/22
|
16/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
520,7
|
413,4
|
950,3
|
834,9
|
639,6
|
792,6
|
796,3
|
819,6
|
EBITDA
1 |
212,5
|
152,6
|
658,2
|
571,6
|
337,2
|
546,1
|
570,1
|
565,8
|
Bedrijfsresultaat (EBIT)
1 |
118,7
|
41,25
|
534,5
|
441,8
|
201,6
|
361
|
349,2
|
379,3
|
Operationele Marge
|
22,79%
|
9,98%
|
56,25%
|
52,92%
|
31,52%
|
45,54%
|
43,86%
|
46,29%
|
Resultaat voor belastingen (EBT)
1 |
37,43
|
-137,5
|
527,6
|
462,2
|
112,8
|
284,3
|
329,2
|
331
|
Nettowinst (verlies)
1 |
37,2
|
-137,7
|
527,2
|
461,8
|
112,3
|
268,8
|
338,1
|
330,8
|
Nettomarge
|
7,14%
|
-33,3%
|
55,48%
|
55,32%
|
17,55%
|
33,91%
|
42,46%
|
40,36%
|
WPA
2 |
0,2600
|
-0,9600
|
2,730
|
2,290
|
0,5600
|
1,769
|
1,684
|
1,783
|
Free Cash Flow
1 |
114,3
|
115,4
|
170,4
|
576,2
|
-115,4
|
392
|
353,5
|
396
|
FCF-marge
|
21,95%
|
27,91%
|
17,93%
|
69,01%
|
-18,05%
|
49,46%
|
44,39%
|
48,32%
|
Kasstroomconversie (ebitda)
|
53,79%
|
75,63%
|
25,88%
|
100,8%
|
-
|
71,78%
|
62,01%
|
69,99%
|
Kasstroomconversie (nettowinst)
|
307,29%
|
-
|
32,32%
|
124,76%
|
-
|
145,85%
|
104,56%
|
119,71%
|
Dividend per aandeel
2 |
0,3250
|
-
|
2,500
|
1,650
|
0,6000
|
1,482
|
1,510
|
1,338
|
Datum van publicatie
|
18/02/20
|
18/02/21
|
16/02/22
|
16/02/23
|
28/02/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
---|
Omzet
1 |
305,9
|
312,9
|
208,9
|
250
|
195,6
|
180,4
|
132,3
|
154
|
156,6
|
196,8
|
196,7
|
185,5
|
197,9
|
219,1
|
135,6
|
EBITDA
1 |
229,7
|
243,5
|
149,4
|
191,6
|
118,2
|
112,4
|
54,72
|
80,4
|
78,88
|
123,2
|
114,3
|
122,2
|
147,3
|
161,4
|
90,65
|
Bedrijfsresultaat (EBIT)
1 |
196,4
|
210,2
|
116,9
|
159,1
|
85,71
|
80,05
|
23,22
|
47,81
|
43,61
|
87
|
79,25
|
77,3
|
101,9
|
113,1
|
23,8
|
Operationele Marge
|
64,19%
|
67,18%
|
55,97%
|
63,63%
|
43,82%
|
44,38%
|
17,55%
|
31,05%
|
27,85%
|
44,22%
|
40,29%
|
41,68%
|
51,51%
|
51,64%
|
17,55%
|
Resultaat voor belastingen (EBT)
1 |
195,4
|
204,1
|
125,4
|
163,8
|
104,6
|
68,49
|
-8,792
|
34,92
|
28,76
|
57,92
|
65,44
|
75,54
|
66,85
|
90,35
|
14,4
|
Nettowinst (verlies)
1 |
195,3
|
203,8
|
125,3
|
163,7
|
104,6
|
68,21
|
-8,822
|
34,89
|
28,73
|
57,47
|
65,4
|
75,5
|
66,8
|
109,5
|
14,4
|
Nettomarge
|
63,86%
|
65,14%
|
59,99%
|
65,49%
|
53,46%
|
37,82%
|
-6,67%
|
22,66%
|
18,35%
|
29,21%
|
33,25%
|
40,71%
|
33,75%
|
49,97%
|
10,62%
|
WPA
2 |
0,9700
|
1,010
|
0,6200
|
0,8100
|
0,5200
|
0,3400
|
-0,0400
|
0,1700
|
0,1400
|
0,2900
|
0,3300
|
0,4192
|
0,6058
|
0,6517
|
0,0700
|
Dividend per aandeel
2 |
0,8500
|
0,9000
|
0,5000
|
0,6000
|
0,3500
|
0,2000
|
0,1000
|
-
|
0,1000
|
0,3000
|
0,2767
|
0,3133
|
0,4233
|
0,6000
|
-
|
Datum van publicatie
|
24/11/21
|
16/02/22
|
19/05/22
|
25/08/22
|
16/11/22
|
16/02/23
|
16/05/23
|
29/08/23
|
21/11/23
|
28/02/24
|
22/05/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.119
|
1.064
|
1.180
|
1.089
|
1.322
|
1.251
|
1.077
|
952
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,267
x
|
6,972
x
|
1,793
x
|
1,905
x
|
3,921
x
|
2,291
x
|
1,89
x
|
1,682
x
|
Free Cash Flow
1 |
114
|
115
|
170
|
576
|
-115
|
392
|
354
|
396
|
ROE (netto-inkomsten/eigen vermogen)
|
2,45%
|
-1,2%
|
29,9%
|
24%
|
5,85%
|
15%
|
19,3%
|
16,3%
|
ROA (netto-inkomsten/totale activa)
|
1,26%
|
-4,84%
|
17,1%
|
13,8%
|
3,33%
|
5,3%
|
1,4%
|
8,4%
|
Totale activa
1 |
2.960
|
2.844
|
3.088
|
3.356
|
3.373
|
5.071
|
24.149
|
3.938
|
Nettoactief per aandeel
2 |
10,60
|
9,550
|
9,620
|
9,560
|
9,630
|
10,10
|
10,10
|
10,00
|
Cashflow per aandeel
2 |
1,100
|
-
|
2,900
|
2,500
|
1,330
|
2,250
|
2,570
|
-
|
Capex
1 |
44,1
|
25,3
|
293
|
61
|
478
|
94,6
|
33
|
28
|
Capex/omzet
|
8,47%
|
6,11%
|
30,78%
|
7,31%
|
74,66%
|
11,94%
|
4,14%
|
3,42%
|
Datum van publicatie
|
18/02/20
|
18/02/21
|
16/02/22
|
16/02/23
|
28/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
15,77
USD Gemiddelde koersdoel
15,4
USD Spread / Gemiddelde doel -2,33% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +58,98% | 30,3 mld. | | +18,37% | 30,78 mld. | | -6,18% | 25,89 mld. | | +11,53% | 14,69 mld. | | +11,73% | 11,95 mld. | | +20,64% | 11,26 mld. | | +59,35% | 10,55 mld. | | +11,74% | 10,16 mld. | | -13,13% | 8,6 mld. |
Zeevracht & Logistiek - Andere
|