Beurs gesloten -
Oslo Bors
16:45:00 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
11,6
NOK
|
-2,52%
|
|
-5,69%
|
-3,73%
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.214
|
1.228
|
1.064
|
970,4
|
934,2
|
-
|
-
|
Bedrijfswaarde
1 |
1.214
|
1.191
|
1.022
|
921,2
|
874,8
|
873,5
|
860,3
|
K/w-verhouding
|
25
x
|
28,2
x
|
21
x
|
17,2
x
|
13,8
x
|
10,9
x
|
9,5
x
|
Dividendrendement
|
-
|
2,3%
|
3,79%
|
5,81%
|
7,76%
|
8,62%
|
8,62%
|
Marktkapitalisatie/omzet
|
-
|
1,94
x
|
1,45
x
|
1,11
x
|
1
x
|
0,88
x
|
0,78
x
|
Bedrijfswaarde/omzet
|
-
|
1,88
x
|
1,39
x
|
1,06
x
|
0,94
x
|
0,82
x
|
0,72
x
|
Bedrijfswaarde/EBITDA
|
-
|
13,7
x
|
9,38
x
|
8,11
x
|
7,25
x
|
5,95
x
|
5,16
x
|
Bedrijfswaarde/FCF
|
-
|
32,2
x
|
17,1
x
|
12,1
x
|
8,33
x
|
8,56
x
|
7,35
x
|
FCF Yield
|
-
|
3,1%
|
5,85%
|
8,24%
|
12%
|
11,7%
|
13,6%
|
Price to Book
|
-
|
31,1
x
|
21,6
x
|
20,4
x
|
22,1
x
|
19,6
x
|
14,3
x
|
Aantal aandelen (in duizenden)
|
80.917
|
80.550
|
80.575
|
80.532
|
80.532
|
-
|
-
|
Referentieprijs
2 |
15,00
|
15,25
|
13,20
|
12,05
|
11,60
|
11,60
|
11,60
|
Datum van publicatie
|
28/04/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
-
|
633,1
|
735,8
|
871,6
|
934,5
|
1.059
|
1.201
|
EBITDA
1 |
-
|
87,07
|
109
|
113,7
|
120,6
|
146,9
|
166,8
|
Bedrijfsresultaat (EBIT)
1 |
-
|
58,6
|
77,22
|
81,35
|
89,88
|
113,8
|
130,1
|
Operationele Marge
|
-
|
9,26%
|
10,49%
|
9,33%
|
9,62%
|
10,74%
|
10,84%
|
Resultaat voor belastingen (EBT)
1 |
-
|
57,42
|
78,21
|
75,41
|
88,72
|
112,5
|
128,6
|
Nettowinst (verlies)
1 |
48,63
|
44,15
|
50,99
|
56,68
|
69,2
|
87,77
|
100,3
|
Nettomarge
|
-
|
6,97%
|
6,93%
|
6,5%
|
7,41%
|
8,29%
|
8,36%
|
WPA
2 |
0,6000
|
0,5400
|
0,6298
|
0,7000
|
0,8420
|
1,068
|
1,221
|
Free Cash Flow
1 |
-
|
36,95
|
59,75
|
75,93
|
105
|
102
|
117
|
FCF-marge
|
-
|
5,84%
|
8,12%
|
8,71%
|
11,24%
|
9,63%
|
9,74%
|
Kasstroomconversie (ebitda)
|
-
|
42,44%
|
54,83%
|
66,81%
|
87,05%
|
69,43%
|
70,16%
|
Kasstroomconversie (nettowinst)
|
-
|
83,7%
|
117,18%
|
133,95%
|
151,73%
|
116,21%
|
116,61%
|
Dividend per aandeel
2 |
-
|
0,3500
|
0,5000
|
0,7000
|
0,9000
|
1,000
|
1,000
|
Datum van publicatie
|
28/04/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
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 |
167,8
|
-
|
183,5
|
170,9
|
205,5
|
230,3
|
225,2
|
193,9
|
222,1
|
228,5
|
232,9
|
211,4
|
246,1
|
-
|
-
|
EBITDA
1 |
20,76
|
-
|
28,81
|
18,66
|
28,18
|
40,81
|
26,37
|
16,93
|
29,54
|
29,2
|
23,12
|
24,69
|
36,09
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
13,64
|
-
|
21,5
|
10,16
|
19,42
|
33,22
|
18,37
|
8,701
|
21,06
|
20,74
|
15,45
|
16,99
|
28,36
|
-
|
-
|
Operationele Marge
|
8,13%
|
-
|
11,71%
|
5,94%
|
9,45%
|
14,42%
|
8,16%
|
4,49%
|
9,48%
|
9,08%
|
6,64%
|
8,04%
|
11,53%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
12,63
|
-
|
21,78
|
10,92
|
19,47
|
31,73
|
19,15
|
7,632
|
16,89
|
18,01
|
15,16
|
16,7
|
28,08
|
38,06
|
23,08
|
Nettowinst (verlies)
1 |
9,098
|
-
|
14,76
|
8,049
|
16,84
|
24,48
|
14,78
|
5,843
|
11,58
|
13,94
|
11,83
|
13,03
|
21,9
|
29,69
|
18,01
|
Nettomarge
|
5,42%
|
-
|
8,04%
|
4,71%
|
8,2%
|
10,63%
|
6,56%
|
3,01%
|
5,21%
|
6,1%
|
5,08%
|
6,16%
|
8,9%
|
-
|
-
|
WPA
2 |
0,1100
|
-
|
0,1823
|
0,1000
|
0,2100
|
0,3000
|
0,1800
|
0,0700
|
0,1400
|
0,1700
|
0,1439
|
0,1585
|
0,2664
|
0,3612
|
0,2191
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
0,3000
|
-
|
0,4000
|
-
|
-
|
0,5000
|
-
|
-
|
-
|
Datum van publicatie
|
17/02/22
|
2/06/22
|
25/08/22
|
25/10/22
|
16/02/23
|
11/05/23
|
23/08/23
|
27/10/23
|
15/02/24
|
3/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
37,5
|
41,9
|
49,2
|
59,4
|
60,7
|
73,9
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
37
|
59,8
|
75,9
|
105
|
102
|
117
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
120%
|
138%
|
121%
|
152%
|
191%
|
174%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
-
|
0,4900
|
0,6100
|
0,5900
|
0,5200
|
0,5900
|
0,8100
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
32,8
|
16,3
|
19,8
|
19
|
20
|
23
|
Capex/omzet
|
-
|
5,18%
|
2,21%
|
2,27%
|
2,03%
|
1,89%
|
1,92%
|
Datum van publicatie
|
28/04/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Laatste slotkoers
11,6
NOK Gemiddelde koersdoel
12
NOK Spread / Gemiddelde doel +3,45% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,73% | 86,17 mln. | | +14,09% | 18,61 mld. | | +21,12% | 13,54 mld. | | +8,00% | 13,22 mld. | | +16,72% | 10,03 mld. | | -28,16% | 6,2 mld. | | -9,71% | 5,65 mld. | | -1,25% | 5,05 mld. | | -3,89% | 4,82 mld. | | +7,14% | 4,78 mld. |
Bedrijfsondersteunende diensten - NEC
|