Beurs gesloten -
Oslo Bors
16:45:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
70,65
NOK
|
+0,57%
|
|
+9,28%
|
+3,44%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
15.496
|
9.543
|
9.333
|
8.805
|
7.659
|
7.922
|
-
|
-
|
Bedrijfswaarde
1 |
17.435
|
13.222
|
11.596
|
12.024
|
7.659
|
13.106
|
13.215
|
13.255
|
K/w-verhouding
|
24,9
x
|
-19,7
x
|
7,55
x
|
7,71
x
|
29,7
x
|
13,9
x
|
8,86
x
|
7,87
x
|
Dividendrendement
|
2,85%
|
-
|
-
|
3,82%
|
-
|
2,69%
|
3,92%
|
4,78%
|
Marktkapitalisatie/omzet
|
1,87
x
|
1,13
x
|
2,03
x
|
1,23
x
|
1,09
x
|
1,05
x
|
0,91
x
|
0,86
x
|
Bedrijfswaarde/omzet
|
2,1
x
|
1,57
x
|
2,52
x
|
1,68
x
|
1,09
x
|
1,74
x
|
1,51
x
|
1,43
x
|
Bedrijfswaarde/EBITDA
|
11,6
x
|
22
x
|
14,2
x
|
5,49
x
|
5,74
x
|
7,11
x
|
5,48
x
|
5,16
x
|
Bedrijfswaarde/FCF
|
21,2
x
|
-38
x
|
317
x
|
12
x
|
-
|
-26,1
x
|
-111
x
|
-103
x
|
FCF Yield
|
4,72%
|
-2,63%
|
0,32%
|
8,3%
|
-
|
-3,83%
|
-0,9%
|
-0,97%
|
Price to Book
|
3,79
x
|
2,18
x
|
1,67
x
|
1,36
x
|
-
|
1,18
x
|
1,08
x
|
0,98
x
|
Aantal aandelen (in duizenden)
|
110.448
|
112.276
|
112.314
|
112.026
|
112.133
|
112.133
|
-
|
-
|
Referentieprijs
2 |
140,3
|
85,00
|
83,10
|
78,60
|
68,30
|
70,65
|
70,65
|
70,65
|
Datum van publicatie
|
13/02/20
|
10/02/21
|
15/02/22
|
16/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.304
|
8.437
|
4.599
|
7.164
|
7.020
|
7.512
|
8.742
|
9.244
|
EBITDA
1 |
1.498
|
601,9
|
818
|
2.191
|
1.334
|
1.844
|
2.410
|
2.570
|
Bedrijfsresultaat (EBIT)
1 |
1.087
|
29,58
|
442,4
|
1.739
|
779,7
|
1.306
|
1.828
|
1.971
|
Operationele Marge
|
13,09%
|
0,35%
|
9,62%
|
24,28%
|
11,11%
|
17,38%
|
20,91%
|
21,32%
|
Resultaat voor belastingen (EBT)
1 |
840,6
|
-597
|
853,7
|
1.449
|
844,2
|
890,5
|
1.396
|
1.570
|
Nettowinst (verlies)
1 |
621,7
|
-493,8
|
1.236
|
1.149
|
259,8
|
606,2
|
928,2
|
1.013
|
Nettomarge
|
7,49%
|
-5,85%
|
26,87%
|
16,04%
|
3,7%
|
8,07%
|
10,62%
|
10,96%
|
WPA
2 |
5,630
|
-4,320
|
11,00
|
10,20
|
2,300
|
5,073
|
7,976
|
8,975
|
Free Cash Flow
1 |
823
|
-347,9
|
36,61
|
997,8
|
-
|
-502,6
|
-119
|
-128,4
|
FCF-marge
|
9,91%
|
-4,12%
|
0,8%
|
13,93%
|
-
|
-6,69%
|
-1,36%
|
-1,39%
|
Kasstroomconversie (ebitda)
|
54,94%
|
-
|
4,48%
|
45,55%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
132,39%
|
-
|
2,96%
|
86,84%
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
4,000
|
-
|
-
|
3,000
|
-
|
1,900
|
2,770
|
3,375
|
Datum van publicatie
|
13/02/20
|
10/02/21
|
15/02/22
|
16/02/23
|
22/02/24
|
-
|
-
|
-
|
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 |
1.303
|
1.513
|
1.465
|
2.351
|
1.709
|
1.640
|
1.546
|
2.372
|
1.164
|
1.938
|
1.950
|
2.026
|
1.379
|
2.158
|
2.687
|
EBITDA
1 |
251
|
353,7
|
548,1
|
1.094
|
266,4
|
281,8
|
507,2
|
685,7
|
56,6
|
84,96
|
430,3
|
639,9
|
261,1
|
476,7
|
901
|
Bedrijfsresultaat (EBIT)
1 |
149,5
|
265,4
|
453,1
|
985,8
|
144,6
|
156
|
385,4
|
547,3
|
-89,97
|
-66,95
|
298,1
|
502,3
|
120,3
|
332,8
|
781
|
Operationele Marge
|
11,47%
|
17,53%
|
30,94%
|
41,94%
|
8,46%
|
9,51%
|
24,94%
|
23,07%
|
-7,73%
|
-3,46%
|
15,29%
|
24,8%
|
8,72%
|
15,42%
|
29,07%
|
Resultaat voor belastingen (EBT)
1 |
208,7
|
363,2
|
878,3
|
864,3
|
-402,5
|
108,9
|
573,2
|
-4,497
|
-27,08
|
302,6
|
231,5
|
424
|
21,57
|
223,6
|
698,3
|
Nettowinst (verlies)
1 |
203,7
|
791,6
|
691,8
|
679,3
|
-279,4
|
57,39
|
427,2
|
-562,8
|
148,3
|
247
|
151,3
|
276,4
|
21,29
|
154,6
|
473,2
|
Nettomarge
|
15,63%
|
52,3%
|
47,23%
|
28,9%
|
-16,35%
|
3,5%
|
27,64%
|
-23,72%
|
12,74%
|
12,75%
|
7,76%
|
13,64%
|
1,54%
|
7,16%
|
17,61%
|
WPA
2 |
1,800
|
7,000
|
6,200
|
6,000
|
-2,500
|
0,5000
|
3,800
|
-5,000
|
1,300
|
2,200
|
1,334
|
2,439
|
0,1855
|
1,361
|
4,168
|
Dividend per aandeel
2 |
-
|
-
|
-
|
3,000
|
-
|
-
|
-
|
4,500
|
4,500
|
-
|
0,3333
|
0,5667
|
0,3333
|
0,6667
|
1,000
|
Datum van publicatie
|
3/11/21
|
15/02/22
|
12/05/22
|
22/08/22
|
10/11/22
|
16/02/23
|
12/05/23
|
25/08/23
|
14/11/23
|
22/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.939
|
3.679
|
2.263
|
3.219
|
-
|
5.184
|
5.293
|
5.333
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,294
x
|
6,112
x
|
2,766
x
|
1,469
x
|
-
|
2,811
x
|
2,197
x
|
2,075
x
|
Free Cash Flow
1 |
823
|
-348
|
36,6
|
998
|
-
|
-503
|
-119
|
-128
|
ROE (netto-inkomsten/eigen vermogen)
|
15,7%
|
-12,8%
|
24,8%
|
19,1%
|
-
|
8,72%
|
12,7%
|
13%
|
ROA (netto-inkomsten/totale activa)
|
7,28%
|
-5,53%
|
11,6%
|
9,74%
|
-
|
4,14%
|
6,02%
|
6,04%
|
Totale activa
1 |
8.539
|
8.937
|
10.684
|
11.792
|
-
|
14.630
|
15.418
|
16.775
|
Nettoactief per aandeel
2 |
37,00
|
38,90
|
49,80
|
57,80
|
-
|
60,00
|
65,50
|
72,20
|
Cashflow per aandeel
2 |
12,30
|
3,690
|
-
|
13,90
|
-
|
4,500
|
7,800
|
6,300
|
Capex
1 |
535
|
760
|
565
|
564
|
-
|
1.094
|
1.116
|
1.032
|
Capex/omzet
|
6,44%
|
9,01%
|
12,28%
|
7,88%
|
-
|
14,57%
|
12,77%
|
11,16%
|
Datum van publicatie
|
13/02/20
|
10/02/21
|
15/02/22
|
16/02/23
|
22/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
70,65
NOK Gemiddelde koersdoel
71,83
NOK Spread / Gemiddelde doel +1,67% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,44% | 717 mln. | | +24,44% | 3,55 mld. | | 0,00% | 1,04 mld. | | -.--% | 486 mln. | | +31,42% | 412 mln. | | -4,05% | 393 mln. | | -8,28% | 373 mln. | | -18,49% | 391 mln. | | +19,95% | 353 mln. | | +22,31% | 353 mln. |
Aquacultuur
|