Beurs gesloten -
Oslo Bors
16:45:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
25,74
NOK
|
-1,98%
|
|
-5,02%
|
-3,23%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.786
|
1.056
|
2.628
|
3.554
|
2.764
|
2.675
|
-
|
-
|
Bedrijfswaarde
1 |
2.679
|
2.585
|
3.377
|
4.136
|
2.186
|
1.789
|
1.757
|
2.193
|
K/w-verhouding
|
-22,7
x
|
-1,75
x
|
4,32
x
|
5,31
x
|
-2,96
x
|
3,17
x
|
3,31
x
|
4,74
x
|
Dividendrendement
|
-
|
-
|
-
|
11,4%
|
15%
|
-
|
15,6%
|
13,6%
|
Marktkapitalisatie/omzet
|
0,61
x
|
0,61
x
|
0,68
x
|
0,53
x
|
0,31
x
|
0,24
x
|
0,31
x
|
0,38
x
|
Bedrijfswaarde/omzet
|
0,91
x
|
1,49
x
|
0,87
x
|
0,62
x
|
0,25
x
|
0,16
x
|
0,2
x
|
0,31
x
|
Bedrijfswaarde/EBITDA
|
1,64
x
|
2,98
x
|
1,3
x
|
0,87
x
|
0,38
x
|
0,25
x
|
0,31
x
|
0,53
x
|
Bedrijfswaarde/FCF
|
2,15
x
|
-7,11
x
|
-
|
4,55
x
|
1,1
x
|
-6,17
x
|
4,13
x
|
-
|
FCF Yield
|
46,5%
|
-14,1%
|
-
|
22%
|
90,7%
|
-16,2%
|
24,2%
|
-
|
Price to Book
|
1,06
x
|
0,98
x
|
1,54
x
|
1,71
x
|
3,81
x
|
1,91
x
|
1,13
x
|
1,27
x
|
Aantal aandelen (in duizenden)
|
102.064
|
102.503
|
103.870
|
103.910
|
103.910
|
103.910
|
-
|
-
|
Referentieprijs
2 |
17,50
|
10,30
|
25,30
|
34,20
|
26,60
|
25,74
|
25,74
|
25,74
|
Datum van publicatie
|
13/02/20
|
5/02/21
|
11/02/22
|
31/01/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.936
|
1.730
|
3.882
|
6.653
|
8.885
|
11.005
|
8.623
|
7.121
|
EBITDA
1 |
1.636
|
867
|
2.607
|
4.758
|
5.756
|
7.065
|
5.629
|
4.170
|
Bedrijfsresultaat (EBIT)
1 |
827,2
|
-1.219
|
2.298
|
3.526
|
1.316
|
4.319
|
3.653
|
2.459
|
Operationele Marge
|
28,18%
|
-70,46%
|
59,19%
|
53%
|
14,81%
|
39,24%
|
42,36%
|
34,53%
|
Resultaat voor belastingen (EBT)
1 |
419,4
|
-1.231
|
2.106
|
3.215
|
1.099
|
4.119
|
3.513
|
2.379
|
Nettowinst (verlies)
1 |
-71,13
|
-602,7
|
603,3
|
669,6
|
-935,4
|
843,5
|
807,5
|
564,2
|
Nettomarge
|
-2,42%
|
-34,84%
|
15,54%
|
10,07%
|
-10,53%
|
7,66%
|
9,36%
|
7,92%
|
WPA
2 |
-0,7700
|
-5,890
|
5,860
|
6,440
|
-9,000
|
8,118
|
7,770
|
5,431
|
Free Cash Flow
1 |
1.247
|
-363,7
|
-
|
909,6
|
1.983
|
-290
|
425,7
|
-
|
FCF-marge
|
42,47%
|
-21,02%
|
-
|
13,67%
|
22,31%
|
-2,64%
|
4,94%
|
-
|
Kasstroomconversie (ebitda)
|
76,19%
|
-
|
-
|
19,12%
|
34,44%
|
-
|
7,56%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
135,85%
|
-
|
-
|
52,72%
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
3,900
|
4,000
|
-
|
4,028
|
3,500
|
Datum van publicatie
|
13/02/20
|
5/02/21
|
11/02/22
|
31/01/23
|
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
|
---|
Omzet
1 |
1.725
|
1.516
|
1.332
|
2.143
|
1.664
|
2.954
|
1.707
|
2.105
|
2.118
|
3.422
|
2.028
|
2.212
|
2.389
|
EBITDA
1 |
1.258
|
1.143
|
927,7
|
1.636
|
1.086
|
1.591
|
1.167
|
1.336
|
1.661
|
2.159
|
1.352
|
1.466
|
1.743
|
Bedrijfsresultaat (EBIT)
1 |
714,8
|
1.348
|
762,6
|
1.460
|
565
|
1.170
|
505,6
|
435,8
|
-795,2
|
1.223
|
683,5
|
985
|
1.127
|
Operationele Marge
|
41,45%
|
88,93%
|
57,25%
|
68,1%
|
33,95%
|
39,61%
|
29,62%
|
20,7%
|
-37,55%
|
35,75%
|
33,7%
|
44,53%
|
47,17%
|
Resultaat voor belastingen (EBT)
1 |
653,6
|
1.287
|
531,6
|
737,6
|
658,7
|
1.121
|
391
|
460,2
|
-872,9
|
1.080
|
789
|
899
|
1.041
|
Nettowinst (verlies)
1 |
283,2
|
213,3
|
27,78
|
104,5
|
324,1
|
226,1
|
68,87
|
32,39
|
-1.263
|
-49,44
|
184
|
183
|
196
|
Nettomarge
|
16,42%
|
14,07%
|
2,09%
|
4,87%
|
19,47%
|
7,66%
|
4,03%
|
1,54%
|
-59,62%
|
-1,44%
|
9,07%
|
8,27%
|
8,2%
|
WPA
2 |
2,720
|
2,050
|
0,2700
|
1,000
|
3,120
|
2,180
|
0,6600
|
0,3100
|
-12,15
|
-0,4800
|
1,770
|
1,760
|
1,890
|
Dividend per aandeel
2 |
-
|
-
|
-
|
1,000
|
1,000
|
1,000
|
-
|
-
|
1,000
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11/02/22
|
5/05/22
|
13/07/22
|
26/10/22
|
31/01/23
|
4/05/23
|
13/07/23
|
26/10/23
|
8/02/24
|
25/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
893
|
1.529
|
750
|
583
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
578
|
886
|
917
|
481
|
Hefboom (schuld/ebitda)
|
0,5457
x
|
1,764
x
|
0,2875
x
|
0,1224
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.247
|
-364
|
-
|
910
|
1.983
|
-290
|
426
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-4,53%
|
-
|
43,2%
|
35,4%
|
-66,7%
|
48,5%
|
46,4%
|
28,1%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-5,48%
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
17.060
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
16,50
|
10,50
|
16,50
|
20,00
|
6,980
|
13,50
|
22,80
|
20,20
|
Cashflow per aandeel
2 |
-
|
-
|
-
|
-
|
49,90
|
39,70
|
30,10
|
21,50
|
Capex
1 |
874
|
1.005
|
673
|
1.089
|
1.957
|
3.717
|
2.496
|
2.051
|
Capex/omzet
|
29,79%
|
58,08%
|
17,33%
|
16,37%
|
22,02%
|
33,77%
|
28,94%
|
28,8%
|
Datum van publicatie
|
13/02/20
|
5/02/21
|
11/02/22
|
31/01/23
|
8/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
25,74
NOK Gemiddelde koersdoel
37,4
NOK Spread / Gemiddelde doel +45,30% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,23% | 240 mln. | | +37,97% | 42,67 mld. | | +15,92% | 8,43 mld. | | -7,66% | 4,14 mld. | | +5,65% | 2,52 mld. | | +9,36% | 1,12 mld. | | -7,02% | 637 mln. | | -9,37% | 619 mln. | | -6,12% | 179 mln. | | +46,32% | 144 mln. |
Olie-exploratie & -productie - Offshore
|