Beurs gesloten -
Oslo Bors
16:45:00 26-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
136
NOK
|
-0,11%
|
|
-4,09%
|
+7,90%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
9.784
|
26.353
|
56.830
|
31.299
|
24.190
|
26.128
|
-
|
-
|
Bedrijfswaarde
1 |
9.027
|
24.491
|
54.571
|
27.611
|
22.748
|
24.245
|
23.351
|
22.658
|
K/w-verhouding
|
144
x
|
81,5
x
|
91,5
x
|
25
x
|
296
x
|
-90,9
x
|
59,7
x
|
30
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
0,11%
|
0,61%
|
Marktkapitalisatie/omzet
|
3,67
x
|
7,57
x
|
10,6
x
|
3,9
x
|
4,19
x
|
4,85
x
|
3,72
x
|
3,25
x
|
Bedrijfswaarde/omzet
|
3,39
x
|
7,03
x
|
10,1
x
|
3,44
x
|
3,94
x
|
4,5
x
|
3,33
x
|
2,82
x
|
Bedrijfswaarde/EBITDA
|
29,8
x
|
37,1
x
|
49,6
x
|
13
x
|
43,7
x
|
184
x
|
24,7
x
|
15,5
x
|
Bedrijfswaarde/FCF
|
-67,5
x
|
104
x
|
96
x
|
23,8
x
|
-12,4
x
|
117
x
|
33,4
x
|
24,8
x
|
FCF Yield
|
-1,48%
|
0,96%
|
1,04%
|
4,19%
|
-8,09%
|
0,85%
|
2,99%
|
4,04%
|
Price to Book
|
3,8
x
|
7,69
x
|
14,4
x
|
5,24
x
|
3,8
x
|
4,16
x
|
3,91
x
|
3,59
x
|
Aantal aandelen (in duizenden)
|
175.662
|
190.962
|
190.963
|
190.963
|
191.986
|
191.975
|
-
|
-
|
Referentieprijs
2 |
55,70
|
138,0
|
297,6
|
163,9
|
126,0
|
136,1
|
136,1
|
136,1
|
Datum van publicatie
|
7/02/20
|
4/02/21
|
3/02/22
|
7/02/23
|
6/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.664
|
3.483
|
5.382
|
8.027
|
5.768
|
5.384
|
7.021
|
8.039
|
EBITDA
1 |
303
|
660
|
1.099
|
2.125
|
520,9
|
131,6
|
944,5
|
1.464
|
Bedrijfsresultaat (EBIT)
1 |
85,64
|
392,9
|
766,3
|
1.670
|
49,96
|
-382,2
|
544
|
1.094
|
Operationele Marge
|
3,22%
|
11,28%
|
14,24%
|
20,81%
|
0,87%
|
-7,1%
|
7,75%
|
13,61%
|
Resultaat voor belastingen (EBT)
1 |
89,65
|
369
|
769,3
|
1.727
|
128,5
|
-340,7
|
570
|
1.131
|
Nettowinst (verlies)
1 |
67,68
|
330
|
627,4
|
1.264
|
81,28
|
-323,1
|
438
|
870,7
|
Nettomarge
|
2,54%
|
9,47%
|
11,66%
|
15,75%
|
1,41%
|
-6%
|
6,24%
|
10,83%
|
WPA
2 |
0,3879
|
1,693
|
3,253
|
6,562
|
0,4250
|
-1,498
|
2,279
|
4,538
|
Free Cash Flow
1 |
-133,7
|
234,5
|
568,5
|
1.158
|
-1.841
|
206,7
|
698,4
|
914,6
|
FCF-marge
|
-5,02%
|
6,73%
|
10,56%
|
14,42%
|
-31,92%
|
3,84%
|
9,95%
|
11,38%
|
Kasstroomconversie (ebitda)
|
-
|
35,53%
|
51,71%
|
54,47%
|
-
|
157,08%
|
73,94%
|
62,47%
|
Kasstroomconversie (nettowinst)
|
-
|
71,06%
|
90,62%
|
91,57%
|
-
|
-
|
159,46%
|
105,05%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
0,1472
|
0,8248
|
Datum van publicatie
|
7/02/20
|
4/02/21
|
3/02/22
|
7/02/23
|
6/02/24
|
-
|
-
|
-
|
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 |
1.509
|
1.721
|
2.037
|
2.144
|
1.978
|
1.537
|
1.623
|
1.478
|
1.149
|
814,3
|
1.364
|
1.550
|
1.501
|
1.132
|
-
|
EBITDA
1 |
373,3
|
514
|
528,3
|
638,1
|
401,7
|
153,9
|
300,2
|
140,6
|
-73,19
|
-249,5
|
95,68
|
187,7
|
130,9
|
-73,14
|
-
|
Bedrijfsresultaat (EBIT)
1 |
284,1
|
420
|
420,9
|
514,7
|
279,2
|
32,22
|
185,1
|
22,98
|
-191,5
|
-366
|
-20,55
|
72,02
|
16,97
|
-178,2
|
-
|
Operationele Marge
|
18,83%
|
24,41%
|
20,67%
|
24%
|
14,12%
|
2,1%
|
11,4%
|
1,55%
|
-16,66%
|
-44,95%
|
-1,51%
|
4,65%
|
1,13%
|
-15,74%
|
-
|
Resultaat voor belastingen (EBT)
1 |
286,7
|
417,7
|
474,6
|
544,1
|
256,1
|
88,73
|
206,1
|
18,66
|
-186,8
|
-334,8
|
-29,22
|
88,43
|
33,39
|
14,87
|
155,2
|
Nettowinst (verlies)
1 |
236,5
|
317
|
335,7
|
256,4
|
324,9
|
32,14
|
166,9
|
12,89
|
-132
|
-281,2
|
-14,93
|
57,3
|
15,07
|
-59,81
|
121,1
|
Nettomarge
|
15,67%
|
18,43%
|
16,49%
|
11,96%
|
16,43%
|
2,09%
|
10,28%
|
0,87%
|
-11,48%
|
-34,54%
|
-1,09%
|
3,7%
|
1%
|
-5,28%
|
-
|
WPA
2 |
1,225
|
1,644
|
1,740
|
1,326
|
1,685
|
0,1691
|
0,8631
|
0,0657
|
-0,6906
|
-1,465
|
-0,2748
|
0,1440
|
0,1492
|
-0,3080
|
0,6300
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
3/02/22
|
28/04/22
|
11/07/22
|
20/10/22
|
7/02/23
|
20/04/23
|
10/07/23
|
17/10/23
|
6/02/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
758
|
1.861
|
2.260
|
3.688
|
1.442
|
1.883
|
2.777
|
3.470
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-134
|
235
|
568
|
1.158
|
-1.841
|
207
|
698
|
915
|
ROE (netto-inkomsten/eigen vermogen)
|
3,23%
|
12,1%
|
16,5%
|
23,5%
|
1,29%
|
-4,82%
|
6,33%
|
11,8%
|
ROA (netto-inkomsten/totale activa)
|
2,5%
|
-
|
12,8%
|
17,8%
|
0,93%
|
-2,36%
|
6,53%
|
8,88%
|
Totale activa
1 |
2.704
|
-
|
4.904
|
7.095
|
8.704
|
13.715
|
6.709
|
9.805
|
Nettoactief per aandeel
2 |
14,70
|
17,90
|
20,70
|
31,30
|
33,20
|
32,70
|
34,80
|
37,90
|
Cashflow per aandeel
2 |
1,270
|
2,890
|
4,330
|
6,010
|
-6,580
|
1,890
|
5,140
|
5,440
|
Capex
1 |
357
|
215
|
268
|
315
|
271
|
282
|
336
|
384
|
Capex/omzet
|
13,41%
|
6,17%
|
4,98%
|
3,93%
|
4,7%
|
5,24%
|
4,79%
|
4,77%
|
Datum van publicatie
|
7/02/20
|
4/02/21
|
3/02/22
|
7/02/23
|
6/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
136,1
NOK Gemiddelde koersdoel
130,8
NOK Spread / Gemiddelde doel -3,87% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +7,90% | 2,46 mld. | | +38,42% | 67,76 mld. | | -6,52% | 17,23 mld. | | +81,32% | 11,83 mld. | | +18,57% | 11,3 mld. | | +8,14% | 9,86 mld. | | +66,37% | 9,37 mld. | | +2,27% | 8,43 mld. | | -9,71% | 7,76 mld. | | +50,05% | 7,4 mld. |
Geïntegreerde schakelingen
|