Beurs gesloten -
Oslo Bors
16:45:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
52
NOK
|
+0,97%
|
|
+0,97%
|
+31,98%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
878,9
|
475,9
|
543,1
|
635,6
|
917,7
|
1.115
|
-
|
-
|
Bedrijfswaarde
1 |
2.100
|
1.481
|
1.453
|
1.321
|
1.500
|
1.632
|
1.386
|
1.139
|
K/w-verhouding
|
26,5
x
|
3,53
x
|
8,19
x
|
5,26
x
|
4,12
x
|
19
x
|
6,72
x
|
5,79
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
4,64%
|
5,66%
|
7,08%
|
11%
|
Marktkapitalisatie/omzet
|
1,07
x
|
0,51
x
|
0,63
x
|
0,98
x
|
1,25
x
|
1,53
x
|
1,32
x
|
1,29
x
|
Bedrijfswaarde/omzet
|
2,55
x
|
1,59
x
|
1,68
x
|
2,03
x
|
2,05
x
|
2,24
x
|
1,64
x
|
1,32
x
|
Bedrijfswaarde/EBITDA
|
6,33
x
|
3,52
x
|
4,79
x
|
4,29
x
|
4,57
x
|
5,19
x
|
3,28
x
|
2,62
x
|
Bedrijfswaarde/FCF
|
-9,13
x
|
6,37
x
|
9,15
x
|
6,14
x
|
7,56
x
|
12
x
|
5,44
x
|
3,35
x
|
FCF Yield
|
-10,9%
|
15,7%
|
10,9%
|
16,3%
|
13,2%
|
8,33%
|
18,4%
|
29,8%
|
Price to Book
|
0,83
x
|
0,4
x
|
0,43
x
|
0,53
x
|
0,66
x
|
0,79
x
|
0,74
x
|
0,67
x
|
Aantal aandelen (in duizenden)
|
236.783
|
236.783
|
236.783
|
236.783
|
236.783
|
236.783
|
-
|
-
|
Referentieprijs
2 |
3,712
|
2,010
|
2,294
|
2,684
|
3,876
|
4,709
|
4,709
|
4,709
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
823,2
|
929,7
|
863,9
|
649,5
|
732,5
|
729,4
|
846,1
|
865,7
|
EBITDA
1 |
331,8
|
420,4
|
303,5
|
308
|
328,5
|
314,7
|
423,3
|
435,6
|
Bedrijfsresultaat (EBIT)
1 |
146,6
|
216,4
|
121,6
|
136,5
|
306,4
|
126,5
|
236,7
|
255,3
|
Operationele Marge
|
17,8%
|
23,28%
|
14,08%
|
21,02%
|
41,83%
|
17,34%
|
27,98%
|
29,49%
|
Resultaat voor belastingen (EBT)
1 |
43,8
|
145,6
|
77,69
|
88,3
|
222,4
|
69,28
|
189,1
|
215,7
|
Nettowinst (verlies)
1 |
33
|
135,2
|
65,75
|
129,6
|
222,1
|
58,89
|
166,6
|
193,7
|
Nettomarge
|
4,01%
|
14,54%
|
7,61%
|
19,95%
|
30,32%
|
8,07%
|
19,69%
|
22,37%
|
WPA
2 |
0,1400
|
0,5700
|
0,2800
|
0,5100
|
0,9400
|
0,2484
|
0,7010
|
0,8133
|
Free Cash Flow
1 |
-229,9
|
232,6
|
158,7
|
215
|
198,5
|
136
|
255
|
340
|
FCF-marge
|
-27,93%
|
25,02%
|
18,37%
|
33,1%
|
27,1%
|
18,65%
|
30,14%
|
39,28%
|
Kasstroomconversie (ebitda)
|
-
|
55,33%
|
52,27%
|
69,81%
|
60,43%
|
43,22%
|
60,25%
|
78,05%
|
Kasstroomconversie (nettowinst)
|
-
|
172,1%
|
241,31%
|
165,9%
|
89,37%
|
230,93%
|
153,08%
|
175,56%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
0,1800
|
0,2667
|
0,3333
|
0,5200
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
---|
Omzet
1 |
227
|
221,9
|
154,8
|
163,1
|
164,8
|
166,8
|
170,9
|
183,8
|
186
|
191,8
|
186,1
|
175,1
|
190
|
175,6
|
203
|
EBITDA
1 |
88,42
|
85,35
|
67,99
|
78,9
|
81,2
|
79,9
|
72,9
|
85,3
|
86,8
|
83,5
|
80,93
|
72,53
|
86,59
|
75,17
|
-
|
Bedrijfsresultaat (EBIT)
1 |
42,91
|
38,96
|
27,33
|
36,21
|
37,1
|
30,9
|
27,7
|
39,8
|
204,1
|
34,8
|
33,59
|
24,87
|
38,92
|
28,17
|
-
|
Operationele Marge
|
18,9%
|
17,56%
|
17,66%
|
22,2%
|
22,51%
|
18,53%
|
16,21%
|
21,65%
|
109,73%
|
18,14%
|
18,05%
|
14,21%
|
20,49%
|
16,05%
|
-
|
Resultaat voor belastingen (EBT)
1 |
31,18
|
28,56
|
21,8
|
23,43
|
12,2
|
30,9
|
4
|
13
|
186,5
|
18,9
|
18,99
|
10,43
|
24,99
|
14,4
|
45,76
|
Nettowinst (verlies)
1 |
30,5
|
25,43
|
67,31
|
21,88
|
11,6
|
28,8
|
2
|
11,4
|
184,5
|
24,2
|
19
|
6,5
|
21
|
13,5
|
42
|
Nettomarge
|
13,43%
|
11,46%
|
43,48%
|
13,42%
|
7,04%
|
17,27%
|
1,17%
|
6,2%
|
99,19%
|
12,62%
|
10,21%
|
3,71%
|
11,05%
|
7,69%
|
20,69%
|
WPA
2 |
0,1200
|
0,1100
|
0,2700
|
0,0800
|
0,0400
|
0,1200
|
0,0100
|
0,0500
|
0,7800
|
0,1000
|
0,0800
|
0,0300
|
0,0900
|
0,0550
|
0,1800
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,0600
|
0,0600
|
0,0800
|
0,0800
|
0,0800
|
0,0800
|
-
|
Datum van publicatie
|
25/11/21
|
24/02/22
|
31/05/22
|
30/08/22
|
24/11/22
|
16/02/23
|
5/05/23
|
23/08/23
|
2/11/23
|
15/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.221
|
1.005
|
909
|
685
|
582
|
517
|
272
|
24,5
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,68
x
|
2,391
x
|
2,996
x
|
2,224
x
|
1,772
x
|
1,643
x
|
0,6416
x
|
0,0563
x
|
Free Cash Flow
1 |
-230
|
233
|
159
|
215
|
199
|
136
|
255
|
340
|
ROE (netto-inkomsten/eigen vermogen)
|
3,16%
|
12%
|
5,33%
|
6,69%
|
17,1%
|
4,21%
|
11,4%
|
12,2%
|
ROA (netto-inkomsten/totale activa)
|
1,33%
|
5,07%
|
2,55%
|
3,5%
|
-
|
3%
|
7,9%
|
10,3%
|
Totale activa
1 |
2.481
|
2.663
|
2.578
|
3.701
|
-
|
1.963
|
2.109
|
1.880
|
Nettoactief per aandeel
2 |
4,490
|
5,060
|
5,360
|
5,100
|
5,890
|
5,950
|
6,390
|
7,080
|
Cashflow per aandeel
|
0,8400
|
1,460
|
1,080
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
433
|
114
|
97,8
|
60,2
|
66,2
|
144
|
84
|
39
|
Capex/omzet
|
52,55%
|
12,27%
|
11,33%
|
9,27%
|
9,04%
|
19,74%
|
9,93%
|
4,51%
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Laatste slotkoers
4,709
USD Gemiddelde koersdoel
5,86
USD Spread / Gemiddelde doel +24,46% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +31,98% | 1,11 mld. | | +1,59% | 16,73 mld. | | +12,28% | 9,69 mld. | | -3,88% | 6,61 mld. | | -18,75% | 5,69 mld. | | +0,92% | 5,01 mld. | | -7,56% | 4,86 mld. | | +4,17% | 4,54 mld. | | +11,51% | 3,99 mld. | | +7,22% | 3,9 mld. |
Olie- en gasboringen - Andere
|