Beurs gesloten -
Oslo Bors
16:45:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
193,2
NOK
|
+1,10%
|
|
+3,93%
|
+6,15%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
11.949
|
9.415
|
10.820
|
86.461
|
94.114
|
8.474
|
-
|
-
|
Bedrijfswaarde
1 |
13.286
|
10.874
|
12.077
|
88.220
|
95.905
|
10.478
|
10.415
|
8.474
|
K/w-verhouding
|
25,1
x
|
79,2
x
|
21,1
x
|
10,6
x
|
212
x
|
11,5
x
|
10,6
x
|
-
|
Dividendrendement
|
4,48%
|
1,39%
|
1,73%
|
4,08%
|
0,35%
|
4,53%
|
5,42%
|
-
|
Marktkapitalisatie/omzet
|
2,89
x
|
2,5
x
|
2,57
x
|
17,5
x
|
17,1
x
|
1,44
x
|
1,36
x
|
1,3
x
|
Bedrijfswaarde/omzet
|
3,21
x
|
2,89
x
|
2,87
x
|
17,8
x
|
17,4
x
|
1,78
x
|
1,67
x
|
1,3
x
|
Bedrijfswaarde/EBITDA
|
15,2
x
|
21,5
x
|
17,5
x
|
74,8
x
|
78,5
x
|
6,59
x
|
6,16
x
|
-
|
Bedrijfswaarde/FCF
|
28,5
x
|
58,2
x
|
20,5
x
|
285
x
|
161
x
|
21,3
x
|
17,1
x
|
-
|
FCF Yield
|
3,51%
|
1,72%
|
4,87%
|
0,35%
|
0,62%
|
4,7%
|
5,86%
|
-
|
Price to Book
|
4,13
x
|
3,41
x
|
3,43
x
|
2,35
x
|
26,2
x
|
2,14
x
|
1,93
x
|
-
|
Aantal aandelen (in duizenden)
|
517.111
|
517.111
|
517.111
|
517.111
|
517.111
|
517.111
|
-
|
-
|
Referentieprijs
2 |
23,11
|
18,21
|
20,92
|
15,94
|
182,0
|
16,39
|
16,39
|
16,39
|
Datum van publicatie
|
12/02/20
|
17/02/21
|
16/02/22
|
14/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.135
|
3.761
|
4.208
|
4.946
|
5.506
|
5.881
|
6.219
|
6.534
|
EBITDA
1 |
874,4
|
504,6
|
690,3
|
1.179
|
1.221
|
1.591
|
1.692
|
-
|
Bedrijfsresultaat (EBIT)
1 |
721
|
337,7
|
522,6
|
1.005
|
1.028
|
1.140
|
1.228
|
1.263
|
Operationele Marge
|
17,44%
|
8,98%
|
12,42%
|
20,32%
|
18,66%
|
19,39%
|
19,74%
|
19,33%
|
Resultaat voor belastingen (EBT)
1 |
607,4
|
120,6
|
624,4
|
1.001
|
898,7
|
1.051
|
1.147
|
-
|
Nettowinst (verlies)
1 |
476,3
|
119,1
|
511,8
|
782,4
|
444,4
|
737,7
|
808,8
|
-
|
Nettomarge
|
11,52%
|
3,17%
|
12,16%
|
15,82%
|
8,07%
|
12,54%
|
13%
|
-
|
WPA
2 |
0,9200
|
0,2300
|
0,9900
|
1,510
|
0,8600
|
1,421
|
1,541
|
-
|
Free Cash Flow
1 |
466,3
|
186,9
|
588,4
|
309,6
|
595,9
|
492,8
|
610
|
-
|
FCF-marge
|
11,28%
|
4,97%
|
13,98%
|
6,26%
|
10,82%
|
8,38%
|
9,81%
|
-
|
Kasstroomconversie (ebitda)
|
53,33%
|
37,04%
|
85,24%
|
26,25%
|
48,8%
|
30,98%
|
36,05%
|
-
|
Kasstroomconversie (nettowinst)
|
97,9%
|
156,93%
|
114,97%
|
39,57%
|
134,09%
|
66,8%
|
75,43%
|
-
|
Dividend per aandeel
2 |
1,036
|
0,2535
|
0,3626
|
0,6496
|
0,6337
|
0,7424
|
0,8885
|
-
|
Datum van publicatie
|
12/02/20
|
17/02/21
|
16/02/22
|
14/02/23
|
14/02/24
|
-
|
-
|
-
|
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
|
---|
Omzet
|
1.035
|
1.150
|
1.095
|
1.232
|
1.257
|
1.362
|
1.362
|
1.364
|
1.356
|
1.426
|
-
|
-
|
-
|
-
|
EBITDA
1 |
172,5
|
188,3
|
248,9
|
363,1
|
283,4
|
284
|
367,4
|
348
|
252,6
|
253,1
|
446
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
131
|
145,8
|
206,7
|
320
|
239,5
|
238,9
|
321,8
|
300
|
203,1
|
203,1
|
-
|
-
|
-
|
-
|
Operationele Marge
|
12,66%
|
12,68%
|
18,87%
|
25,98%
|
19,05%
|
17,54%
|
23,62%
|
21,99%
|
14,98%
|
14,24%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
27,7
|
152,8
|
261,8
|
456,1
|
89,8
|
193,2
|
361,4
|
184,6
|
141,7
|
211
|
344,7
|
411,9
|
227,7
|
285,4
|
Nettowinst (verlies)
1 |
23,3
|
127,8
|
205,1
|
353,1
|
75,5
|
150,3
|
280,9
|
-123,1
|
110,6
|
170,8
|
192,5
|
255,8
|
160,1
|
188,3
|
Nettomarge
|
2,25%
|
11,11%
|
18,73%
|
28,67%
|
6,01%
|
11,04%
|
20,62%
|
-9,02%
|
8,16%
|
11,97%
|
-
|
-
|
-
|
-
|
WPA
2 |
0,0500
|
0,2500
|
0,4000
|
0,6800
|
0,1500
|
0,2900
|
0,5400
|
-0,2300
|
0,2100
|
0,3400
|
0,3167
|
0,4949
|
0,3239
|
0,4312
|
Dividend per aandeel
|
0,1978
|
0,0991
|
0,1408
|
0,2011
|
0,2240
|
0,1502
|
0,1466
|
0,1734
|
0,1670
|
0,1320
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/11/21
|
16/02/22
|
10/05/22
|
23/08/22
|
8/11/22
|
14/02/23
|
9/05/23
|
22/08/23
|
8/11/23
|
14/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.337
|
1.458
|
1.257
|
1.759
|
1.790
|
2.005
|
1.941
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,529
x
|
2,89
x
|
1,821
x
|
1,491
x
|
1,466
x
|
1,26
x
|
1,147
x
|
-
|
Free Cash Flow
1 |
466
|
187
|
588
|
310
|
596
|
493
|
610
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
17,8%
|
8,24%
|
17,3%
|
22,2%
|
12,5%
|
19%
|
20,1%
|
-
|
ROA (netto-inkomsten/totale activa)
|
9,36%
|
2,04%
|
9,93%
|
10,7%
|
5,64%
|
9,09%
|
9,69%
|
-
|
Totale activa
1 |
5.090
|
5.843
|
5.156
|
7.332
|
7.885
|
8.113
|
8.343
|
-
|
Nettoactief per aandeel
2 |
5,590
|
5,340
|
6,100
|
6,780
|
6,950
|
7,660
|
8,490
|
-
|
Cashflow per aandeel
2 |
1,460
|
0,9700
|
1,610
|
1,250
|
1,920
|
1,800
|
2,130
|
-
|
Capex
1 |
293
|
316
|
245
|
335
|
396
|
300
|
345
|
355
|
Capex/omzet
|
7,08%
|
8,4%
|
5,82%
|
6,78%
|
7,2%
|
5,1%
|
5,54%
|
5,44%
|
Datum van publicatie
|
12/02/20
|
17/02/21
|
16/02/22
|
14/02/23
|
14/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
16,39
EUR Gemiddelde koersdoel
19,77
EUR Spread / Gemiddelde doel +20,66% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,15% | 9,05 mld. | | +21,22% | 7,39 mld. | | +25,16% | 1,88 mld. | | -2,67% | 1,73 mld. | | +16,25% | 1,58 mld. | | +9,76% | 957 mln. | | -3,38% | 905 mln. | | +19,35% | 656 mln. | | -34,47% | 480 mln. | | -5,48% | 351 mln. |
Voorbereiding en verpakking van zeevruchtenproducten
|