Real Time
Oslo Bors
13:30:37 21-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
174,5
NOK
|
+1,45%
|
|
0,00%
|
+49,79%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
236,2
|
250,9
|
296,6
|
708,8
|
905,6
|
1.349
|
-
|
-
|
Bedrijfswaarde
1 |
1.481
|
1.656
|
1.594
|
1.768
|
1.866
|
2.111
|
1.899
|
1.719
|
K/w-verhouding
|
-6,4
x
|
9,18
x
|
-9,08
x
|
5,07
x
|
4,46
x
|
4,6
x
|
4,69
x
|
4,93
x
|
Dividendrendement
|
-
|
-
|
2,98%
|
9,25%
|
10,9%
|
10,7%
|
10,7%
|
10,1%
|
Marktkapitalisatie/omzet
|
0,27
x
|
0,27
x
|
0,29
x
|
0,54
x
|
0,76
x
|
1,05
x
|
1,03
x
|
1,04
x
|
Bedrijfswaarde/omzet
|
1,7
x
|
1,76
x
|
1,54
x
|
1,35
x
|
1,56
x
|
1,64
x
|
1,46
x
|
1,33
x
|
Bedrijfswaarde/EBITDA
|
6,94
x
|
6,17
x
|
6,5
x
|
4,64
x
|
4,14
x
|
3,99
x
|
3,68
x
|
3,47
x
|
Bedrijfswaarde/FCF
|
-30,7
x
|
-27,9
x
|
12,1
x
|
7,04
x
|
7,46
x
|
6,45
x
|
5,19
x
|
5,17
x
|
FCF Yield
|
-3,25%
|
-3,59%
|
8,3%
|
14,2%
|
13,4%
|
15,5%
|
19,3%
|
19,3%
|
Price to Book
|
0,43
x
|
0,44
x
|
0,55
x
|
1,03
x
|
1,13
x
|
1,41
x
|
1,22
x
|
1,09
x
|
Aantal aandelen (in duizenden)
|
78.777
|
78.777
|
78.627
|
78.979
|
79.020
|
79.020
|
-
|
-
|
Referentieprijs
2 |
3,006
|
3,213
|
3,815
|
9,084
|
11,46
|
17,38
|
17,38
|
17,38
|
Datum van publicatie
|
11/02/20
|
11/02/21
|
8/02/22
|
8/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
872,3
|
939,1
|
1.038
|
1.310
|
1.194
|
1.291
|
1.304
|
1.292
|
EBITDA
1 |
213,4
|
268,3
|
245,2
|
381,3
|
450,8
|
528,9
|
515,7
|
495,3
|
Bedrijfsresultaat (EBIT)
1 |
70,3
|
115,3
|
47,4
|
223,9
|
294
|
376,9
|
361,7
|
339,3
|
Operationele Marge
|
8,06%
|
12,28%
|
4,56%
|
17,1%
|
24,62%
|
29,2%
|
27,73%
|
26,26%
|
Resultaat voor belastingen (EBT)
1 |
-33,7
|
31,3
|
-29,8
|
144,7
|
209,9
|
304
|
298,7
|
284,7
|
Nettowinst (verlies)
1 |
-36,4
|
27,8
|
-33,2
|
141,6
|
203,4
|
298,6
|
292,6
|
278,5
|
Nettomarge
|
-4,17%
|
2,96%
|
-3,2%
|
10,81%
|
17,04%
|
23,14%
|
22,43%
|
21,56%
|
WPA
2 |
-0,4700
|
0,3500
|
-0,4200
|
1,790
|
2,570
|
3,782
|
3,705
|
3,525
|
Free Cash Flow
1 |
-48,2
|
-59,4
|
132,3
|
251,3
|
250,3
|
327,5
|
365,8
|
332,5
|
FCF-marge
|
-5,53%
|
-6,33%
|
12,74%
|
19,19%
|
20,96%
|
25,37%
|
28,04%
|
25,74%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
53,96%
|
65,91%
|
55,52%
|
61,92%
|
70,93%
|
67,13%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
177,47%
|
123,06%
|
109,66%
|
125,01%
|
119,38%
|
Dividend per aandeel
2 |
-
|
-
|
0,1136
|
0,8400
|
1,250
|
1,853
|
1,860
|
1,758
|
Datum van publicatie
|
11/02/20
|
11/02/21
|
8/02/22
|
8/02/23
|
8/02/24
|
-
|
-
|
-
|
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 |
282,8
|
292,4
|
347,9
|
351,4
|
317,9
|
302,9
|
299,8
|
295,2
|
296,2
|
305,6
|
328,5
|
323,5
|
342
|
327
|
331
|
EBITDA
1 |
77,3
|
67,4
|
89,5
|
111,6
|
112,8
|
110,1
|
117,9
|
114,2
|
108,7
|
126,8
|
131,4
|
133,2
|
141,9
|
130,7
|
129,7
|
Bedrijfsresultaat (EBIT)
1 |
35,3
|
26,7
|
52,8
|
71,1
|
73,4
|
68,3
|
78,5
|
76,1
|
70,9
|
88,5
|
93,81
|
95,58
|
104,2
|
91,67
|
90,67
|
Operationele Marge
|
12,48%
|
9,13%
|
15,18%
|
20,23%
|
23,09%
|
22,55%
|
26,18%
|
25,78%
|
23,94%
|
28,96%
|
28,56%
|
29,54%
|
30,48%
|
28,03%
|
27,39%
|
Resultaat voor belastingen (EBT)
1 |
16
|
11,3
|
31,4
|
50,6
|
51,3
|
47,9
|
55,8
|
52,9
|
53,4
|
68,9
|
75,23
|
77,64
|
86,77
|
75,67
|
75,67
|
Nettowinst (verlies)
1 |
15,4
|
11,1
|
30
|
50
|
50,4
|
46,7
|
52,6
|
51,9
|
52,1
|
67,8
|
74,48
|
76,64
|
86,02
|
74,67
|
74,67
|
Nettomarge
|
5,45%
|
3,8%
|
8,62%
|
14,23%
|
15,85%
|
15,42%
|
17,55%
|
17,58%
|
17,59%
|
22,19%
|
22,67%
|
23,69%
|
25,15%
|
22,83%
|
22,56%
|
WPA
2 |
0,2000
|
0,1400
|
0,3800
|
0,6400
|
0,6400
|
0,5900
|
0,6700
|
0,6600
|
0,6600
|
0,8600
|
0,9380
|
0,9706
|
1,083
|
0,9467
|
0,9433
|
Dividend per aandeel
2 |
0,1136
|
-
|
0,2300
|
-
|
0,6100
|
-
|
-
|
-
|
0,6300
|
-
|
0,9249
|
0,2075
|
1,096
|
0,2767
|
1,020
|
Datum van publicatie
|
8/02/22
|
5/05/22
|
17/08/22
|
2/11/22
|
8/02/23
|
3/05/23
|
16/08/23
|
1/11/23
|
8/02/24
|
7/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.245
|
1.405
|
1.298
|
1.060
|
961
|
762
|
550
|
371
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,834
x
|
5,236
x
|
5,293
x
|
2,779
x
|
2,131
x
|
1,441
x
|
1,067
x
|
0,748
x
|
Free Cash Flow
1 |
-48,2
|
-59,4
|
132
|
251
|
250
|
328
|
366
|
333
|
ROE (netto-inkomsten/eigen vermogen)
|
-6,4%
|
4,9%
|
-5,9%
|
21,1%
|
26,4%
|
33,7%
|
28%
|
23,4%
|
ROA (netto-inkomsten/totale activa)
|
-1,9%
|
1,31%
|
-1,55%
|
6,94%
|
10,2%
|
13,7%
|
13,2%
|
11,9%
|
Totale activa
1 |
1.917
|
2.119
|
2.147
|
2.041
|
2.001
|
2.172
|
2.217
|
2.347
|
Nettoactief per aandeel
2 |
7,000
|
7,290
|
6,960
|
8,830
|
10,10
|
12,30
|
14,20
|
16,00
|
Cashflow per aandeel
|
1,250
|
1,960
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
147
|
215
|
34,7
|
37,3
|
97,8
|
103
|
92
|
160
|
Capex/omzet
|
16,83%
|
22,85%
|
3,34%
|
2,85%
|
8,19%
|
7,98%
|
7,05%
|
12,39%
|
Datum van publicatie
|
11/02/20
|
11/02/21
|
8/02/22
|
8/02/23
|
8/02/24
|
-
|
-
|
-
|
Laatste slotkoers
17,38
USD Gemiddelde koersdoel
20,64
USD Spread / Gemiddelde doel +18,74% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +45,18% | 10,3 mld. | | +40,15% | 6,26 mld. | | +35,49% | 4,23 mld. | | +40,79% | 3,17 mld. | | +41,43% | 2,63 mld. | | +18,84% | 2,21 mld. | | +28,54% | 2,03 mld. | | +0,64% | 1,79 mld. | | +1,10% | 1,58 mld. |
Zeetankers
|