Beurs gesloten -
Oslo Bors
16:45:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
759
NOK
|
+0,53%
|
|
+1,61%
|
+63,09%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
24.836
|
31.681
|
50.383
|
73.409
|
81.866
|
133.499
|
-
|
-
|
Bedrijfswaarde
1 |
23.271
|
27.732
|
44.715
|
71.930
|
78.891
|
131.863
|
130.574
|
127.864
|
K/w-verhouding
|
35,5
x
|
11
x
|
23,7
x
|
26,6
x
|
22,1
x
|
30,1
x
|
26,2
x
|
23,1
x
|
Dividendrendement
|
1,81%
|
4,54%
|
5,35%
|
2,89%
|
3,01%
|
2,12%
|
2,56%
|
3,11%
|
Marktkapitalisatie/omzet
|
1,03
x
|
1,24
x
|
1,84
x
|
2,31
x
|
2,02
x
|
2,87
x
|
2,6
x
|
2,33
x
|
Bedrijfswaarde/omzet
|
0,97
x
|
1,08
x
|
1,63
x
|
2,26
x
|
1,94
x
|
2,84
x
|
2,54
x
|
2,23
x
|
Bedrijfswaarde/EBITDA
|
10,2
x
|
8,53
x
|
10,9
x
|
15,6
x
|
13,1
x
|
18,6
x
|
16,3
x
|
14
x
|
Bedrijfswaarde/FCF
|
-7,35
x
|
5,33
x
|
10,5
x
|
149
x
|
20,2
x
|
32,9
x
|
28,8
x
|
28,3
x
|
FCF Yield
|
-13,6%
|
18,8%
|
9,55%
|
0,67%
|
4,94%
|
3,04%
|
3,47%
|
3,54%
|
Price to Book
|
1,95
x
|
2,39
x
|
3,8
x
|
5,44
x
|
5,13
x
|
7,47
x
|
6,79
x
|
6,37
x
|
Aantal aandelen (in duizenden)
|
179.973
|
179.799
|
176.166
|
176.635
|
175.905
|
175.889
|
-
|
-
|
Referentieprijs
2 |
138,0
|
176,2
|
286,0
|
415,6
|
465,4
|
759,0
|
759,0
|
759,0
|
Datum van publicatie
|
12/02/20
|
11/02/21
|
11/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
24.081
|
25.612
|
27.449
|
31.803
|
40.617
|
46.480
|
51.445
|
57.235
|
EBITDA
1 |
2.279
|
3.250
|
4.086
|
4.602
|
6.037
|
7.101
|
8.018
|
9.116
|
Bedrijfsresultaat (EBIT)
1 |
1.437
|
1.905
|
2.863
|
3.309
|
4.600
|
5.515
|
6.340
|
7.240
|
Operationele Marge
|
5,97%
|
7,44%
|
10,43%
|
10,4%
|
11,33%
|
11,87%
|
12,32%
|
12,65%
|
Resultaat voor belastingen (EBT)
1 |
967
|
1.855
|
2.922
|
3.497
|
4.675
|
5.687
|
6.482
|
7.386
|
Nettowinst (verlies)
1 |
717
|
2.891
|
2.158
|
2.773
|
3.712
|
4.451
|
5.112
|
5.787
|
Nettomarge
|
2,98%
|
11,29%
|
7,86%
|
8,72%
|
9,14%
|
9,58%
|
9,94%
|
10,11%
|
WPA
2 |
3,890
|
16,08
|
12,06
|
15,64
|
21,08
|
25,26
|
29,01
|
32,85
|
Free Cash Flow
1 |
-3.168
|
5.200
|
4.272
|
484
|
3.896
|
4.013
|
4.526
|
4.525
|
FCF-marge
|
-13,16%
|
20,3%
|
15,56%
|
1,52%
|
9,59%
|
8,63%
|
8,8%
|
7,91%
|
Kasstroomconversie (ebitda)
|
-
|
160%
|
104,55%
|
10,52%
|
64,54%
|
56,51%
|
56,45%
|
49,64%
|
Kasstroomconversie (nettowinst)
|
-
|
179,87%
|
197,96%
|
17,45%
|
104,96%
|
90,16%
|
88,55%
|
78,19%
|
Dividend per aandeel
2 |
2,500
|
8,000
|
15,30
|
12,00
|
14,00
|
16,08
|
19,45
|
23,61
|
Datum van publicatie
|
12/02/20
|
11/02/21
|
11/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
6.216
|
8.107
|
7.567
|
7.745
|
9.444
|
9.614
|
9.978
|
11.936
|
11.242
|
11.238
|
11.462
|
12.769
|
12.540
|
EBITDA
1 |
1.054
|
1.156
|
1.012
|
1.360
|
1.401
|
1.381
|
1.626
|
1.672
|
1.668
|
1.668
|
1.810
|
1.907
|
1.901
|
Bedrijfsresultaat (EBIT)
1 |
748
|
844
|
683
|
1.035
|
1.068
|
1.038
|
1.270
|
1.273
|
1.317
|
1.350
|
1.394
|
1.510
|
-
|
Operationele Marge
|
12,03%
|
10,41%
|
9,03%
|
13,36%
|
11,31%
|
10,8%
|
12,73%
|
10,67%
|
11,71%
|
12,01%
|
12,17%
|
11,83%
|
-
|
Resultaat voor belastingen (EBT)
1 |
786
|
901
|
676
|
1.114
|
1.195
|
984
|
1.312
|
1.390
|
1.267
|
1.287
|
1.571
|
1.593
|
1.479
|
Nettowinst (verlies)
1 |
543
|
689
|
531
|
882
|
979
|
773
|
1.043
|
1.153
|
997,6
|
1.062
|
1.256
|
1.397
|
1.101
|
Nettomarge
|
8,74%
|
8,5%
|
7,02%
|
11,39%
|
10,37%
|
8,04%
|
10,45%
|
9,66%
|
8,87%
|
9,45%
|
10,95%
|
10,94%
|
8,78%
|
WPA
2 |
3,040
|
3,860
|
2,980
|
4,970
|
5,540
|
4,380
|
5,930
|
6,550
|
5,574
|
5,863
|
6,829
|
7,345
|
6,129
|
Dividend per aandeel
2 |
-
|
15,30
|
-
|
-
|
12,00
|
-
|
-
|
14,00
|
-
|
-
|
-
|
16,00
|
-
|
Datum van publicatie
|
29/10/21
|
11/02/22
|
12/07/22
|
27/10/22
|
9/02/23
|
14/07/23
|
27/10/23
|
8/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
1.565
|
3.949
|
5.668
|
1.479
|
2.975
|
1.636
|
2.925
|
5.635
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-3.168
|
5.200
|
4.272
|
484
|
3.896
|
4.013
|
4.526
|
4.525
|
ROE (netto-inkomsten/eigen vermogen)
|
5,69%
|
22,2%
|
16,2%
|
20,5%
|
25,2%
|
25,5%
|
26,7%
|
27,2%
|
ROA (netto-inkomsten/totale activa)
|
2,28%
|
7,39%
|
5,5%
|
6,72%
|
7,7%
|
7,81%
|
8,4%
|
8,62%
|
Totale activa
1 |
31.494
|
39.126
|
39.272
|
41.267
|
48.223
|
56.977
|
60.878
|
67.174
|
Nettoactief per aandeel
2 |
70,90
|
73,70
|
75,30
|
76,30
|
90,80
|
102,0
|
112,0
|
119,0
|
Cashflow per aandeel
2 |
10,90
|
15,60
|
27,80
|
6,240
|
33,10
|
9,830
|
24,70
|
-
|
Capex
1 |
534
|
506
|
507
|
622
|
1.931
|
2.029
|
1.781
|
2.293
|
Capex/omzet
|
2,22%
|
1,98%
|
1,85%
|
1,96%
|
4,75%
|
4,36%
|
3,46%
|
4,01%
|
Datum van publicatie
|
12/02/20
|
11/02/21
|
11/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Laatste slotkoers
759
NOK Gemiddelde koersdoel
724
NOK Spread / Gemiddelde doel -4,61% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +63,09% | 12,09 mld. | | +20,53% | 135 mld. | | +9,53% | 77,91 mld. | | +2,63% | 71,1 mld. | | +20,67% | 50,29 mld. | | +40,51% | 43,87 mld. | | +1,86% | 40,78 mld. | | +42,10% | 31,95 mld. | | +19,32% | 23,26 mld. | | +29,77% | 20,94 mld. |
Lucht- en ruimtevaart & Defensie - Andere
|