Beurs gesloten -
Oslo Bors
16:45:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
69,94
NOK
|
+3,13%
|
|
-1,10%
|
+2,25%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
66.835
|
81.678
|
142.619
|
149.900
|
137.630
|
140.226
|
-
|
-
|
Bedrijfswaarde
1 |
78.595
|
89.508
|
139.406
|
148.590
|
146.460
|
155.399
|
151.378
|
143.122
|
K/w-verhouding
|
-37,1
x
|
21,8
x
|
11,7
x
|
6,22
x
|
38,6
x
|
15,3
x
|
9,78
x
|
9,06
x
|
Dividendrendement
|
3,83%
|
3,14%
|
7,77%
|
7,71%
|
3,65%
|
4,01%
|
6%
|
6,78%
|
Marktkapitalisatie/omzet
|
0,45
x
|
0,59
x
|
0,95
x
|
0,72
x
|
0,71
x
|
0,72
x
|
0,68
x
|
0,68
x
|
Bedrijfswaarde/omzet
|
0,52
x
|
0,65
x
|
0,93
x
|
0,71
x
|
0,76
x
|
0,8
x
|
0,73
x
|
0,7
x
|
Bedrijfswaarde/EBITDA
|
6,64
x
|
6,25
x
|
4,98
x
|
3,75
x
|
6,58
x
|
6,35
x
|
4,85
x
|
4,35
x
|
Bedrijfswaarde/FCF
|
20,6
x
|
12,4
x
|
29,9
x
|
7,51
x
|
17,1
x
|
71,4
x
|
14,2
x
|
11,9
x
|
FCF Yield
|
4,87%
|
8,08%
|
3,34%
|
13,3%
|
5,86%
|
1,4%
|
7,05%
|
8,42%
|
Price to Book
|
0,84
x
|
1,1
x
|
1,7
x
|
1,47
x
|
1,38
x
|
1,33
x
|
1,23
x
|
1,17
x
|
Aantal aandelen (in duizenden)
|
2.047.649
|
2.049.125
|
2.051.476
|
2.044.467
|
2.012.141
|
2.004.949
|
-
|
-
|
Referentieprijs
2 |
32,64
|
39,86
|
69,52
|
73,32
|
68,40
|
69,94
|
69,94
|
69,94
|
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
|
---|
Omzet
1 |
149.766
|
138.118
|
149.654
|
207.929
|
193.619
|
193.686
|
206.818
|
205.917
|
EBITDA
1 |
11.832
|
14.316
|
28.010
|
39.664
|
22.258
|
24.457
|
31.244
|
32.928
|
Bedrijfsresultaat (EBIT)
1 |
3.359
|
6.051
|
20.786
|
31.179
|
12.983
|
15.035
|
21.495
|
22.648
|
Operationele Marge
|
2,24%
|
4,38%
|
13,89%
|
15%
|
6,71%
|
7,76%
|
10,39%
|
11%
|
Resultaat voor belastingen (EBT)
1 |
-1.556
|
4.509
|
18.397
|
32.365
|
6.546
|
12.111
|
20.869
|
22.717
|
Nettowinst (verlies)
1 |
-1.811
|
3.745
|
13.930
|
24.154
|
3.583
|
8.761
|
14.329
|
15.564
|
Nettomarge
|
-1,21%
|
2,71%
|
9,31%
|
11,62%
|
1,85%
|
4,52%
|
6,93%
|
7,56%
|
WPA
2 |
-0,8800
|
1,830
|
5,930
|
11,78
|
1,770
|
4,574
|
7,152
|
7,723
|
Free Cash Flow
1 |
3.824
|
7.228
|
4.660
|
19.789
|
8.582
|
2.177
|
10.678
|
12.047
|
FCF-marge
|
2,55%
|
5,23%
|
3,11%
|
9,52%
|
4,43%
|
1,12%
|
5,16%
|
5,85%
|
Kasstroomconversie (ebitda)
|
32,32%
|
50,49%
|
16,64%
|
49,89%
|
38,56%
|
8,9%
|
34,18%
|
36,58%
|
Kasstroomconversie (nettowinst)
|
-
|
193%
|
33,45%
|
81,93%
|
239,52%
|
24,85%
|
74,52%
|
77,4%
|
Dividend per aandeel
2 |
1,250
|
1,250
|
5,400
|
5,650
|
2,500
|
2,801
|
4,198
|
4,743
|
Datum van publicatie
|
7/02/20
|
12/02/21
|
22/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
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 |
-
|
36.710
|
46.433
|
46.616
|
64.793
|
52.445
|
44.075
|
48.534
|
53.630
|
44.702
|
46.754
|
47.545
|
50.403
|
49.763
|
49.290
|
56.999
|
EBITDA
1 |
7.453
|
7.219
|
9.011
|
11.165
|
11.594
|
9.721
|
7.184
|
7.525
|
7.098
|
3.899
|
3.736
|
5.411
|
6.172
|
6.478
|
6.954
|
7.567
|
Bedrijfsresultaat (EBIT)
1 |
-
|
5.309
|
7.026
|
9.170
|
9.452
|
7.611
|
4.946
|
5.364
|
4.788
|
1.600
|
1.231
|
2.966
|
3.789
|
4.110
|
4.433
|
5.169
|
Operationele Marge
|
-
|
14,46%
|
15,13%
|
19,67%
|
14,59%
|
14,51%
|
11,22%
|
11,05%
|
8,93%
|
3,58%
|
2,63%
|
6,24%
|
7,52%
|
8,26%
|
8,99%
|
9,07%
|
Resultaat voor belastingen (EBT)
1 |
-
|
1.620
|
10.730
|
8.416
|
14.108
|
8.166
|
1.676
|
2.021
|
6.986
|
55
|
-2.516
|
1.148
|
3.772
|
3.939
|
3.936
|
5.119
|
Nettowinst (verlies)
1 |
-
|
1.127
|
8.525
|
6.411
|
11.136
|
6.676
|
287
|
1.265
|
5.056
|
-625
|
-2.536
|
428
|
2.448
|
2.718
|
3.083
|
3.563
|
Nettomarge
|
-
|
3,07%
|
18,36%
|
13,75%
|
17,19%
|
12,73%
|
0,65%
|
2,61%
|
9,43%
|
-1,4%
|
-5,42%
|
0,9%
|
4,86%
|
5,46%
|
6,26%
|
6,25%
|
WPA
2 |
-
|
0,5000
|
3,470
|
2,800
|
5,490
|
3,340
|
0,1500
|
0,6200
|
2,560
|
-0,1800
|
-1,240
|
0,4700
|
1,245
|
1,378
|
1,500
|
1,789
|
Dividend per aandeel
2 |
-
|
-
|
5,400
|
-
|
-
|
-
|
5,650
|
-
|
-
|
-
|
2,500
|
-
|
-
|
-
|
2,661
|
-
|
Datum van publicatie
|
22/07/20
|
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
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
11.760
|
7.830
|
-
|
-
|
8.830
|
15.173
|
11.152
|
2.895
|
Nettokaspositie
1 |
-
|
-
|
3.213
|
1.310
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,9939
x
|
0,5469
x
|
-
|
-
|
0,3967
x
|
0,6204
x
|
0,3569
x
|
0,0879
x
|
Free Cash Flow
1 |
3.824
|
7.228
|
4.660
|
19.789
|
8.582
|
2.177
|
10.678
|
12.047
|
ROE (netto-inkomsten/eigen vermogen)
|
1,29%
|
3,33%
|
17,5%
|
25,9%
|
3,53%
|
8,88%
|
12,6%
|
12,8%
|
ROA (netto-inkomsten/totale activa)
|
-1,1%
|
1,56%
|
8,2%
|
12,9%
|
1,77%
|
4,2%
|
5,99%
|
5,85%
|
Totale activa
1 |
164.666
|
239.757
|
169.973
|
186.565
|
202.544
|
208.760
|
239.233
|
265.943
|
Nettoactief per aandeel
2 |
39,00
|
36,20
|
41,00
|
50,00
|
49,60
|
52,50
|
56,80
|
59,60
|
Cashflow per aandeel
2 |
6,130
|
6,600
|
5,210
|
14,30
|
11,00
|
7,970
|
10,90
|
-
|
Capex
1 |
8.726
|
6.287
|
6.020
|
9.604
|
13.638
|
13.903
|
14.985
|
14.376
|
Capex/omzet
|
5,83%
|
4,55%
|
4,02%
|
4,62%
|
7,04%
|
7,18%
|
7,25%
|
6,98%
|
Datum van publicatie
|
7/02/20
|
12/02/21
|
22/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
69,94
NOK Gemiddelde koersdoel
76,08
NOK Spread / Gemiddelde doel +8,77% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,25% | 12,7 mld. | | +5,64% | 17,31 mld. | | +35,38% | 16,39 mld. | | +31,79% | 6,87 mld. | | +8,47% | 6,62 mld. | | +35,81% | 5,99 mld. | | -.--% | 5,94 mld. | | +43,16% | 4,16 mld. | | +6,62% | 3,36 mld. | | +69,06% | 2,89 mld. |
Aluminium - Andere
|