Beurs gesloten -
Oslo Bors
16:45:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
31,8
NOK
|
-0,31%
|
|
+3,25%
|
+22,31%
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.931
|
3.712
|
3.185
|
3.896
|
-
|
-
|
Bedrijfswaarde
1 |
6.856
|
5.701
|
5.123
|
5.671
|
5.361
|
5.116
|
K/w-verhouding
|
26,5
x
|
5,98
x
|
-18,2
x
|
11,3
x
|
9,66
x
|
8,57
x
|
Dividendrendement
|
-
|
4,95%
|
1,92%
|
2,6%
|
3,49%
|
4,48%
|
Marktkapitalisatie/omzet
|
3,99
x
|
1,86
x
|
1,33
x
|
1,41
x
|
1,23
x
|
1,09
x
|
Bedrijfswaarde/omzet
|
5,55
x
|
2,86
x
|
2,13
x
|
2,05
x
|
1,69
x
|
1,43
x
|
Bedrijfswaarde/EBITDA
|
19,7
x
|
6,63
x
|
7,69
x
|
6,31
x
|
5,27
x
|
4,51
x
|
Bedrijfswaarde/FCF
|
-23,8
x
|
18,1
x
|
14,8
x
|
27
x
|
9,61
x
|
10,8
x
|
FCF Yield
|
-4,21%
|
5,53%
|
6,77%
|
3,7%
|
10,4%
|
9,22%
|
Price to Book
|
3,74
x
|
1,9
x
|
1,82
x
|
1,92
x
|
1,7
x
|
1,56
x
|
Aantal aandelen (in duizenden)
|
122.508
|
122.508
|
122.508
|
122.508
|
-
|
-
|
Referentieprijs
2 |
40,25
|
30,30
|
26,00
|
31,80
|
31,80
|
31,80
|
Datum van publicatie
|
17/02/22
|
28/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
928,1
|
1.236
|
1.992
|
2.400
|
2.763
|
3.174
|
3.590
|
EBITDA
1 |
-
|
348,1
|
859,6
|
666,2
|
898,9
|
1.017
|
1.134
|
Bedrijfsresultaat (EBIT)
1 |
-
|
279,6
|
693,4
|
471,4
|
696,1
|
813,2
|
924,5
|
Operationele Marge
|
-
|
22,63%
|
34,81%
|
19,64%
|
25,2%
|
25,62%
|
25,76%
|
Resultaat voor belastingen (EBT)
1 |
-
|
210
|
802,7
|
164,2
|
497,6
|
604,9
|
701
|
Nettowinst (verlies)
1 |
199,1
|
164,3
|
621
|
-138,9
|
332,3
|
389,2
|
454,5
|
Nettomarge
|
21,46%
|
13,3%
|
31,17%
|
-5,79%
|
12,03%
|
12,26%
|
12,66%
|
WPA
2 |
-
|
1,520
|
5,070
|
-1,430
|
2,813
|
3,292
|
3,710
|
Free Cash Flow
1 |
-
|
-288,4
|
315,5
|
346,6
|
210
|
558
|
471,5
|
FCF-marge
|
-
|
-23,35%
|
15,84%
|
14,44%
|
7,6%
|
17,58%
|
13,14%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
36,71%
|
52,03%
|
23,36%
|
54,87%
|
41,56%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
50,81%
|
-
|
63,2%
|
143,36%
|
103,74%
|
Dividend per aandeel
2 |
-
|
-
|
1,500
|
0,5000
|
0,8267
|
1,110
|
1,425
|
Datum van publicatie
|
16/06/21
|
17/02/22
|
28/02/23
|
27/02/24
|
-
|
-
|
-
|
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 |
483,1
|
393,4
|
280
|
934,2
|
354
|
400,3
|
237,3
|
804,6
|
617,9
|
688,4
|
363
|
1.018
|
760
|
693,5
|
690
|
EBITDA
1 |
133,5
|
106,9
|
109,6
|
541,1
|
103,8
|
88,17
|
83,47
|
258,4
|
161,9
|
162,4
|
136,5
|
365,5
|
181
|
211
|
302
|
Bedrijfsresultaat (EBIT)
1 |
114,2
|
85,41
|
75,18
|
500,5
|
61,95
|
43,56
|
35,86
|
210,5
|
113
|
112
|
84,5
|
314
|
129,5
|
159
|
250
|
Operationele Marge
|
23,63%
|
21,71%
|
26,84%
|
53,58%
|
17,5%
|
10,88%
|
15,12%
|
26,16%
|
18,29%
|
16,28%
|
23,28%
|
30,84%
|
17,04%
|
22,93%
|
36,23%
|
Resultaat voor belastingen (EBT)
1 |
89,91
|
60,96
|
52,78
|
558,9
|
52,01
|
62,8
|
-27,35
|
151,3
|
105
|
-52,52
|
37,5
|
249,5
|
73
|
103
|
173
|
Nettowinst (verlies)
1 |
68,39
|
48,01
|
41,13
|
429,5
|
39,22
|
52,88
|
-31,27
|
-126,9
|
52,53
|
-33,25
|
31,5
|
164
|
60
|
77
|
111
|
Nettomarge
|
14,16%
|
12,2%
|
14,69%
|
45,98%
|
11,08%
|
13,21%
|
-13,18%
|
-15,78%
|
8,5%
|
-4,83%
|
8,68%
|
16,11%
|
7,89%
|
11,1%
|
16,09%
|
WPA
2 |
0,6500
|
0,4400
|
0,3400
|
3,510
|
0,3200
|
0,4300
|
-0,2550
|
-1,240
|
0,1900
|
-0,4800
|
0,2550
|
1,340
|
0,4900
|
0,6300
|
0,9000
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
1,000
|
0,5000
|
-
|
0,5000
|
-
|
0,5000
|
-
|
0,2500
|
-
|
0,5000
|
-
|
Datum van publicatie
|
18/11/21
|
17/02/22
|
19/05/22
|
29/08/22
|
15/11/22
|
28/02/23
|
23/05/23
|
28/08/23
|
21/11/23
|
27/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
1.925
|
1.989
|
1.938
|
1.775
|
1.465
|
1.220
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
5,53
x
|
2,314
x
|
2,909
x
|
1,975
x
|
1,44
x
|
1,075
x
|
Free Cash Flow
1 |
-
|
-288
|
316
|
347
|
210
|
558
|
472
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
18,1%
|
36,4%
|
-7,5%
|
18,1%
|
18,7%
|
18,3%
|
ROA (netto-inkomsten/totale activa)
|
-
|
5,93%
|
-
|
-2,74%
|
6,7%
|
7,4%
|
9,5%
|
Totale activa
1 |
-
|
2.768
|
-
|
5.074
|
4.959
|
5.260
|
4.784
|
Nettoactief per aandeel
2 |
-
|
10,80
|
15,90
|
14,30
|
16,60
|
18,70
|
20,40
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
512
|
211
|
103
|
277
|
159
|
134
|
Capex/omzet
|
-
|
41,44%
|
10,62%
|
4,3%
|
10,01%
|
5,02%
|
3,73%
|
Datum van publicatie
|
16/06/21
|
17/02/22
|
28/02/23
|
27/02/24
|
-
|
-
|
-
|
Laatste slotkoers
31,8
NOK Gemiddelde koersdoel
37,67
NOK Spread / Gemiddelde doel +18,45% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +22,31% | 353 mln. | | +24,44% | 3,55 mld. | | 0,00% | 1,04 mld. | | -.--% | 486 mln. | | +31,42% | 412 mln. | | -4,05% | 393 mln. | | -18,49% | 391 mln. | | -8,28% | 373 mln. | | +19,95% | 353 mln. | | +2,80% | 261 mln. |
Aquacultuur
|