Beurs gesloten -
Oslo Bors
16:45:00 14-02-2025
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
65,82 NOK
|
-1,38%
|
|
-2,89%
|
+5,24%
|
 Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
149.766
|
138.118
|
149.654
|
207.929
|
193.619
|
203.636
|
224.558
|
219.861
|
Variatie
|
-
|
-7,78%
|
8,35%
|
38,94%
|
-6,88%
|
5,17%
|
10,27%
|
-2,09%
|
EBITDA
1 |
11.832
|
14.316
|
28.010
|
39.664
|
22.258
|
26.318
|
34.018
|
35.236
|
Variatie
|
-
|
20,99%
|
95,66%
|
41,61%
|
-43,88%
|
18,24%
|
29,26%
|
3,58%
|
Bedrijfsresultaat (EBIT)
1 |
3.359
|
6.051
|
20.786
|
31.179
|
12.983
|
16.284
|
24.507
|
25.796
|
Variatie
|
-
|
80,14%
|
243,51%
|
50%
|
-58,36%
|
25,43%
|
50,5%
|
5,26%
|
Betaalde rente
1 |
-2.055
|
-4.723
|
510
|
1.649
|
-3.046
|
-6.243
|
-2.763
|
-2.587
|
Resultaat voor belastingen (EBT)
1 |
-1.556
|
4.509
|
18.397
|
32.365
|
6.546
|
8.862
|
22.232
|
24.414
|
Variatie
|
-
|
-
|
308,01%
|
75,93%
|
-79,77%
|
35,38%
|
150,86%
|
9,82%
|
Nettowinst (verlies)
1 |
-1.811
|
3.745
|
13.930
|
24.154
|
3.583
|
5.790
|
15.465
|
16.131
|
Variatie
|
-
|
-
|
271,96%
|
73,4%
|
-85,17%
|
61,6%
|
167,09%
|
4,31%
|
Datum van publicatie
|
7/02/20
|
12/02/21
|
22/02/22
|
14/02/23
|
13/02/24
|
13/02/25
|
-
|
-
|
 Fiscaal tijdperk: december |
2019 Q4
|
2020 Q1
|
2020 Q2
|
2020 Q3
|
2020 Q4
|
2021 Q1
|
2021 Q2
|
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
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
2026 Q2
|
2026 Q3
|
---|
Omzet
1 |
35.490
|
38.124
|
30.931
|
33.169
|
35.894
|
38.847
|
34.559
|
36.710
|
46.433
|
46.616
|
64.793
|
52.445
|
44.075
|
48.534
|
53.630
|
44.702
|
46.754
|
47.545
|
50.944
|
50.089
|
52.294
|
60.362
|
61.836
|
58.082
|
56.545
|
59.095
|
63.417
|
62.044
|
Variatie
|
-
|
7,42%
|
-18,87%
|
7,24%
|
8,22%
|
8,23%
|
-11,04%
|
6,22%
|
26,49%
|
0,39%
|
38,99%
|
-19,06%
|
-15,96%
|
10,12%
|
10,5%
|
-16,65%
|
4,59%
|
1,69%
|
7,15%
|
-1,68%
|
4,4%
|
15,43%
|
2,44%
|
-6,07%
|
-2,65%
|
4,51%
|
7,31%
|
-2,17%
|
EBITDA
1 |
2.792
|
4.403
|
3.050
|
3.387
|
3.476
|
5.182
|
6.598
|
7.219
|
9.011
|
11.165
|
11.594
|
9.721
|
7.184
|
7.525
|
7.098
|
3.899
|
3.736
|
5.411
|
5.839
|
7.367
|
8.011
|
9.482
|
10.231
|
10.258
|
9.459
|
10.300
|
9.200
|
9.677
|
Variatie
|
-
|
57,7%
|
-30,73%
|
11,05%
|
2,63%
|
49,08%
|
27,33%
|
9,41%
|
24,82%
|
23,9%
|
3,84%
|
-16,15%
|
-26,1%
|
4,75%
|
-5,67%
|
-45,07%
|
-4,18%
|
44,83%
|
7,91%
|
26,17%
|
8,74%
|
18,36%
|
7,9%
|
0,27%
|
-7,8%
|
8,9%
|
-10,68%
|
5,18%
|
Bedrijfsresultaat (EBIT)
1 |
560
|
2.247
|
949
|
1.407
|
1.449
|
2.836
|
4.891
|
5.309
|
7.026
|
9.170
|
9.452
|
7.611
|
4.946
|
5.364
|
4.788
|
1.600
|
1.231
|
2.966
|
3.353
|
4.944
|
5.788
|
6.512
|
6.752
|
6.762
|
7.004
|
7.534
|
6.455
|
6.980
|
Variatie
|
-
|
301,25%
|
-57,77%
|
48,26%
|
2,99%
|
95,72%
|
72,46%
|
8,55%
|
32,34%
|
30,52%
|
3,08%
|
-19,48%
|
-35,02%
|
8,45%
|
-10,74%
|
-66,58%
|
-23,06%
|
140,94%
|
13,05%
|
47,45%
|
17,07%
|
12,5%
|
3,69%
|
0,15%
|
3,58%
|
7,57%
|
-14,33%
|
8,13%
|
Charge d'intérêts
1 |
232
|
-4.824
|
532
|
-1.787
|
1.356
|
424
|
355
|
-913
|
644
|
2.193
|
-1.311
|
496
|
270
|
2.212
|
-953
|
378
|
-259
|
-1.919
|
-1.398
|
-1.862
|
-1.305
|
-566
|
-562
|
-597
|
-550
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-168
|
-2.523
|
-1.129
|
35
|
8.126
|
3.326
|
3.389
|
1.620
|
10.730
|
8.416
|
14.108
|
8.166
|
1.676
|
2.021
|
6.986
|
55
|
-2.516
|
1.148
|
2.160
|
1.626
|
4.486
|
6.940
|
7.518
|
7.136
|
6.208
|
7.379
|
6.324
|
6.755
|
Variatie
|
-
|
1.401,79%
|
-55,25%
|
-
|
23.117,14%
|
-59,07%
|
1,89%
|
-52,2%
|
562,35%
|
-21,57%
|
67,63%
|
-42,12%
|
-79,48%
|
20,58%
|
245,67%
|
-99,21%
|
-
|
-
|
88,15%
|
-24,72%
|
175,92%
|
54,68%
|
8,33%
|
-5,08%
|
-13%
|
18,86%
|
-14,29%
|
6,8%
|
Nettowinst (verlies)
1 |
-476
|
-1.811
|
-1.248
|
-222
|
7.025
|
1.441
|
2.397
|
1.127
|
8.525
|
6.411
|
11.136
|
6.676
|
287
|
1.265
|
5.056
|
-625
|
-2.536
|
428
|
1.421
|
1.409
|
3.269
|
4.283
|
4.093
|
4.463
|
4.183
|
4.481
|
3.965
|
4.147
|
Variatie
|
-
|
280,46%
|
-31,09%
|
-82,21%
|
-
|
-79,49%
|
66,34%
|
-52,98%
|
656,43%
|
-24,8%
|
73,7%
|
-40,05%
|
-95,7%
|
340,77%
|
299,68%
|
-
|
305,76%
|
-
|
232,01%
|
-0,84%
|
131,97%
|
31,05%
|
-4,44%
|
9,04%
|
-6,28%
|
7,13%
|
-11,51%
|
4,58%
|
Datum van publicatie
|
7/02/20
|
29/04/20
|
22/07/20
|
23/10/20
|
12/02/21
|
26/04/21
|
22/07/21
|
26/10/21
|
22/02/22
|
3/05/22
|
21/07/22
|
24/10/22
|
14/02/23
|
28/04/23
|
20/07/23
|
23/10/23
|
13/02/24
|
24/04/24
|
22/07/24
|
24/10/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
 Fiscaal tijdperk: december |
2020 S1
|
---|
Omzet
|
-
|
Variatie
|
-
|
EBITDA
1 |
7.453
|
Variatie
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
Variatie
|
-
|
Charge d'intérêts
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
Variatie
|
-
|
Nettowinst (verlies)
|
-
|
Variatie
|
-
|
Datum van publicatie
|
22/07/20
|
 Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuld
1 |
11.760
|
7.830
|
-3.213
|
-1.310
|
8.830
|
13.198
|
12.153
|
9.483
|
Variatie
|
-
|
-33,42%
|
-141,03%
|
-140,77%
|
574,05%
|
49,47%
|
-7,92%
|
-21,97%
|
Datum van publicatie
|
7/02/20
|
12/02/21
|
22/02/22
|
14/02/23
|
13/02/24
|
13/02/25
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
CAPEX
1 |
8.726
|
6.287
|
6.020
|
9.604
|
13.638
|
13.990
|
14.852
|
14.835
|
Variatie
|
-
|
-27,95%
|
-4,25%
|
59,53%
|
42%
|
2,58%
|
6,16%
|
-0,11%
|
Vrije kasstroom (FCF)
1 |
3.824
|
7.228
|
4.660
|
19.789
|
8.582
|
2.246
|
9.248
|
13.845
|
Variatie
|
-
|
89,02%
|
-35,53%
|
324,66%
|
-56,63%
|
-73,83%
|
311,74%
|
49,72%
|
Datum van publicatie
|
7/02/20
|
12/02/21
|
22/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Winstgevendheid
| | | | | | | | |
---|
EBITDA-marge (%)
|
7,9%
|
10,37%
|
18,72%
|
19,08%
|
11,5%
|
12,92%
|
15,15%
|
16,03%
|
EBIT-marge (%)
|
2,24%
|
4,38%
|
13,89%
|
15%
|
6,71%
|
8%
|
10,91%
|
11,73%
|
EBT-marge (%)
|
-1,04%
|
3,26%
|
12,29%
|
15,57%
|
3,38%
|
4,35%
|
9,9%
|
11,1%
|
Nettomarge (%)
|
-1,21%
|
2,71%
|
9,31%
|
11,62%
|
1,85%
|
2,84%
|
6,89%
|
7,34%
|
FCF-marge (%)
|
2,55%
|
5,23%
|
3,11%
|
9,52%
|
4,43%
|
1,11%
|
4,12%
|
6,3%
|
Vrije kasstroom/nettoresultaat (%)
|
-211,15%
|
193%
|
33,45%
|
81,93%
|
239,52%
|
32,1%
|
59,8%
|
85,83%
|
Winstgevendheid
| | | | | | | | |
---|
ROA
|
-1,1%
|
1,56%
|
8,2%
|
12,95%
|
1,77%
|
4,07%
|
6,99%
|
5,77%
|
ROE
|
1,29%
|
3,33%
|
17,54%
|
25,9%
|
3,53%
|
8,07%
|
13,42%
|
12,98%
|
Financiële gezondheid
| | | | | | | | |
---|
Hefboom (schuld/ebitda)
|
0,99x
|
0,55x
|
-
|
-
|
0,4x
|
0,5x
|
0,36x
|
0,27x
|
Schuld/vrije kasstroom
|
3,08x
|
1,08x
|
-
|
-
|
1,03x
|
5,88x
|
1,31x
|
0,68x
|
Kapitaalintensiteit
| | | | | | | | |
---|
Kapitaaluitgaven/omzet (%)
|
5,83%
|
4,55%
|
4,02%
|
4,62%
|
7,04%
|
6,94%
|
6,61%
|
6,75%
|
CAPEX / EBITDA (%)
|
73,75%
|
43,92%
|
21,49%
|
24,21%
|
61,27%
|
52,84%
|
43,66%
|
42,1%
|
CAPEX / FCF (%)
|
228,19%
|
86,98%
|
129,18%
|
48,53%
|
158,91%
|
622,89%
|
160,6%
|
107,15%
|
Bestanddelen per aandeel
| | | | | | | | |
---|
Kasstroom per aandeel
1 |
6,131
|
6,597
|
5,207
|
14,33
|
10,95
|
8,387
|
10,19
|
14,12
|
Variatie
|
-
|
7,6%
|
-21,07%
|
175,24%
|
-23,6%
|
-23,41%
|
21,45%
|
38,62%
|
Dividend per aandeel
1 |
1,25
|
1,25
|
5,4
|
5,65
|
2,5
|
2,693
|
4,016
|
4,481
|
Variatie
|
-
|
0%
|
332%
|
4,63%
|
-55,75%
|
7,72%
|
49,13%
|
11,58%
|
Nettoactief per aandeel
1 |
39,04
|
36,25
|
40,99
|
49,96
|
49,57
|
50,65
|
57
|
59,68
|
Variatie
|
-
|
-7,14%
|
13,07%
|
21,89%
|
-0,78%
|
2,19%
|
12,53%
|
4,71%
|
WPA
1 |
-0,88
|
1,83
|
5,93
|
11,78
|
1,77
|
2,9
|
7,42
|
8,08
|
Variatie
|
-
|
-307,95%
|
224,04%
|
98,65%
|
-84,97%
|
63,84%
|
105,25%
|
8,9%
|
Aantal aandelen (in duizend)
|
2.047.649
|
2.049.125
|
2.051.476
|
2.044.467
|
2.012.141
|
1.975.946
|
1.975.946
|
1.975.946
|
Datum van publicatie
|
7/02/20
|
12/02/21
|
22/02/22
|
14/02/23
|
13/02/24
|
13/02/25
|
-
|
-
|
| 2024 | 2025 * |
---|
P/E-ratio |
21,6x |
8,87x |
---|
PBR-ratio |
1,3x |
1,15x |
---|
EV/omzet |
0,61x |
0,63x |
---|
Dividendrendement |
4,09% |
6,1% |
---|
Gemiddeld advies Accumuleren Laatste slotkoers 65,82NOK Gemiddelde koersdoel 80,27NOK Spread / Gemiddelde doel +21,95% Consensus
MarketScreener is also available in this country: United States.
Switch edition
Ik blijf hier.
|