Beurs gesloten -
Oslo Bors
16:45:00 27-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
171,5
NOK
|
-2,56%
|
|
-4,19%
|
-19,86%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.492
|
4.550
|
6.693
|
4.216
|
3.912
|
3.141
|
-
|
-
|
Bedrijfswaarde
1 |
3.462
|
4.508
|
6.581
|
4.216
|
3.866
|
3.063
|
3.022
|
2.979
|
K/w-verhouding
|
49,7
x
|
65,8
x
|
73,8
x
|
37
x
|
37,7
x
|
29,2
x
|
26,6
x
|
25,1
x
|
Dividendrendement
|
1,43%
|
1,2%
|
1,02%
|
-
|
2,1%
|
2,62%
|
1,97%
|
2,15%
|
Marktkapitalisatie/omzet
|
9,6
x
|
12,5
x
|
15,7
x
|
8,57
x
|
7,43
x
|
5,83
x
|
5,58
x
|
5,28
x
|
Bedrijfswaarde/omzet
|
9,52
x
|
12,4
x
|
15,4
x
|
8,57
x
|
7,34
x
|
5,69
x
|
5,37
x
|
5,01
x
|
Bedrijfswaarde/EBITDA
|
32,1
x
|
38
x
|
47,1
x
|
25,6
x
|
24,9
x
|
18,4
x
|
16,8
x
|
15,8
x
|
Bedrijfswaarde/FCF
|
51,9
x
|
70,8
x
|
56,4
x
|
-
|
46,3
x
|
43,8
x
|
28
x
|
-
|
FCF Yield
|
1,93%
|
1,41%
|
1,77%
|
-
|
2,16%
|
2,29%
|
3,57%
|
-
|
Price to Book
|
14,7
x
|
17,7
x
|
21,9
x
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
18.189
|
18.201
|
18.213
|
18.252
|
18.279
|
18.314
|
-
|
-
|
Referentieprijs
2 |
192,0
|
250,0
|
367,5
|
231,0
|
214,0
|
171,5
|
171,5
|
171,5
|
Datum van publicatie
|
28/02/20
|
26/02/21
|
25/02/22
|
1/03/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
363,7
|
363,1
|
427,3
|
491,9
|
526,4
|
538,5
|
563,2
|
594,9
|
EBITDA
1 |
107,8
|
118,6
|
139,7
|
164,5
|
155,1
|
166,6
|
180,2
|
188,9
|
Bedrijfsresultaat (EBIT)
1 |
89,77
|
95,48
|
116,3
|
141,3
|
131,4
|
147,4
|
164,1
|
173,3
|
Operationele Marge
|
24,68%
|
26,29%
|
27,21%
|
28,71%
|
24,97%
|
27,38%
|
29,14%
|
29,13%
|
Resultaat voor belastingen (EBT)
1 |
91,04
|
91,61
|
114,1
|
146
|
135,2
|
145,3
|
163,1
|
172,3
|
Nettowinst (verlies)
1 |
70,31
|
69,39
|
90,9
|
114
|
103,8
|
107,3
|
118,1
|
124,7
|
Nettomarge
|
19,33%
|
19,11%
|
21,27%
|
23,17%
|
19,72%
|
19,93%
|
20,97%
|
20,97%
|
WPA
2 |
3,860
|
3,800
|
4,980
|
6,240
|
5,670
|
5,869
|
6,456
|
6,820
|
Free Cash Flow
1 |
66,7
|
63,66
|
116,7
|
-
|
83,46
|
70
|
108
|
-
|
FCF-marge
|
18,34%
|
17,53%
|
27,3%
|
-
|
15,86%
|
13%
|
19,18%
|
-
|
Kasstroomconversie (ebitda)
|
61,88%
|
53,67%
|
83,5%
|
-
|
53,81%
|
42,02%
|
59,93%
|
-
|
Kasstroomconversie (nettowinst)
|
94,87%
|
91,75%
|
128,33%
|
-
|
80,39%
|
65,21%
|
91,47%
|
-
|
Dividend per aandeel
2 |
2,750
|
3,000
|
3,750
|
-
|
4,500
|
4,500
|
3,377
|
3,693
|
Datum van publicatie
|
28/02/20
|
26/02/21
|
25/02/22
|
1/03/23
|
29/02/24
|
-
|
-
|
-
|
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 |
112,7
|
116,1
|
117,5
|
116,5
|
141,8
|
129,3
|
137,4
|
124,1
|
135,6
|
133,8
|
134,7
|
134,2
|
135,8
|
138
|
140
|
EBITDA
1 |
25,49
|
39,29
|
43,14
|
39,7
|
42,41
|
39,23
|
47,72
|
38,85
|
29,3
|
38,41
|
41,75
|
42,95
|
43,47
|
44
|
45
|
Bedrijfsresultaat (EBIT)
1 |
19,46
|
33,42
|
37,34
|
34,02
|
36,47
|
33,45
|
42,22
|
33,52
|
22,26
|
32,07
|
37,39
|
38,68
|
39,29
|
40
|
41
|
Operationele Marge
|
17,26%
|
28,78%
|
31,78%
|
29,2%
|
25,72%
|
25,88%
|
30,73%
|
27,01%
|
16,41%
|
23,97%
|
27,76%
|
28,82%
|
28,92%
|
28,99%
|
29,29%
|
Resultaat voor belastingen (EBT)
1 |
19,42
|
32,89
|
40,73
|
30,52
|
41,91
|
34,2
|
41,03
|
33,59
|
26,39
|
30,66
|
37,13
|
38,43
|
39,03
|
40
|
41
|
Nettowinst (verlies)
1 |
16,11
|
23,72
|
33,12
|
24,65
|
32,48
|
25,67
|
32,92
|
26,13
|
19,11
|
24,38
|
26,88
|
27,82
|
28,26
|
29
|
29
|
Nettomarge
|
14,29%
|
20,43%
|
28,19%
|
21,16%
|
22,9%
|
19,86%
|
23,96%
|
21,06%
|
14,09%
|
18,22%
|
19,96%
|
20,73%
|
20,8%
|
21,01%
|
20,71%
|
WPA
2 |
0,8800
|
1,300
|
1,810
|
1,350
|
1,780
|
1,410
|
1,800
|
1,430
|
1,040
|
1,330
|
1,470
|
1,521
|
1,545
|
1,580
|
1,610
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25/02/22
|
28/04/22
|
23/08/22
|
28/10/22
|
1/03/23
|
25/04/23
|
31/08/23
|
27/10/23
|
29/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
30,4
|
42,7
|
112
|
-
|
46,1
|
78
|
119
|
162
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
66,7
|
63,7
|
117
|
-
|
83,5
|
70
|
108
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
31,7%
|
28,1%
|
32,3%
|
-
|
27,1%
|
27,2%
|
28,2%
|
-
|
ROA (netto-inkomsten/totale activa)
|
23,2%
|
20,4%
|
30,2%
|
-
|
-
|
21,9%
|
23,3%
|
-
|
Totale activa
1 |
302,8
|
341
|
301,3
|
-
|
-
|
490,1
|
506,8
|
-
|
Nettoactief per aandeel
|
13,00
|
14,10
|
16,80
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
|
-
|
4,080
|
7,030
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
13,7
|
10,6
|
11,5
|
-
|
29,7
|
14
|
14
|
15
|
Capex/omzet
|
3,76%
|
2,93%
|
2,69%
|
-
|
5,65%
|
2,6%
|
2,49%
|
2,52%
|
Datum van publicatie
|
28/02/20
|
26/02/21
|
25/02/22
|
1/03/23
|
29/02/24
|
-
|
-
|
-
|
Laatste slotkoers
171,5
NOK Gemiddelde koersdoel
190
NOK Spread / Gemiddelde doel +10,79% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -19,86% | 302 mln. | | +3,77% | 213 mld. | | +8,83% | 188 mld. | | +31,94% | 157 mld. | | +33,19% | 113 mld. | | +5,25% | 64,85 mld. | | +22,41% | 55,17 mld. | | +1,34% | 49,1 mld. | | -5,92% | 38,83 mld. | | +1,94% | 35,6 mld. |
Geavanceerde medische apparatuur & technologie - Andere
|