Beurs gesloten -
Oslo Bors
16:45:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
224
NOK
|
+2,75%
|
|
+1,82%
|
+20,11%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
17.388
|
19.015
|
20.269
|
17.810
|
18.926
|
22.731
|
-
|
-
|
Bedrijfswaarde
1 |
38.483
|
39.534
|
39.936
|
37.783
|
39.902
|
22.731
|
22.731
|
40.877
|
K/w-verhouding
|
9,32
x
|
45,9
x
|
5,43
x
|
7,31
x
|
-11,7
x
|
12,9
x
|
12,2
x
|
11,5
x
|
Dividendrendement
|
2,98%
|
-
|
3,32%
|
3,7%
|
3,75%
|
3,35%
|
3,57%
|
3,79%
|
Marktkapitalisatie/omzet
|
4,48
x
|
4,79
x
|
4,95
x
|
4,07
x
|
3,88
x
|
4,51
x
|
4,43
x
|
4,34
x
|
Bedrijfswaarde/omzet
|
4,48
x
|
4,79
x
|
4,95
x
|
4,07
x
|
3,88
x
|
4,51
x
|
4,43
x
|
4,34
x
|
Bedrijfswaarde/EBITDA
|
6,96
x
|
6,09
x
|
7,8
x
|
6,44
x
|
5,94
x
|
7,06
x
|
6,97
x
|
6,81
x
|
Bedrijfswaarde/FCF
|
18,8
x
|
19,8
x
|
17
x
|
25,2
x
|
344
x
|
14,6
x
|
13,6
x
|
12,6
x
|
FCF Yield
|
5,32%
|
5,06%
|
5,88%
|
3,96%
|
0,29%
|
6,83%
|
7,37%
|
7,96%
|
Price to Book
|
0,64
x
|
0,69
x
|
0,66
x
|
0,55
x
|
0,63
x
|
0,73
x
|
0,71
x
|
-
|
Aantal aandelen (in duizenden)
|
103.623
|
103.623
|
103.623
|
101.479
|
101.479
|
101.479
|
-
|
-
|
Referentieprijs
2 |
167,8
|
183,5
|
195,6
|
175,5
|
186,5
|
224,0
|
224,0
|
224,0
|
Datum van publicatie
|
13/02/20
|
17/02/21
|
17/02/22
|
16/02/23
|
16/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.884
|
3.967
|
4.096
|
4.381
|
4.874
|
5.040
|
5.133
|
5.239
|
EBITDA
1 |
2.497
|
3.120
|
2.598
|
2.767
|
3.184
|
3.219
|
3.262
|
3.336
|
Bedrijfsresultaat (EBIT)
1 |
2.473
|
3.091
|
2.566
|
2.741
|
3.167
|
3.203
|
3.247
|
3.320
|
Operationele Marge
|
63,67%
|
77,92%
|
62,65%
|
62,57%
|
64,98%
|
63,55%
|
63,26%
|
63,37%
|
Resultaat voor belastingen (EBT)
1 |
2.337
|
344
|
4.774
|
3.138
|
-2.183
|
2.203
|
2.331
|
2.477
|
Nettowinst (verlies)
1 |
1.833
|
323
|
3.701
|
2.428
|
-1.621
|
1.730
|
1.828
|
1.941
|
Nettomarge
|
47,19%
|
8,14%
|
90,36%
|
55,42%
|
-33,26%
|
34,32%
|
35,61%
|
37,05%
|
WPA
2 |
18,00
|
4,000
|
36,00
|
24,00
|
-16,00
|
17,41
|
18,40
|
19,54
|
Free Cash Flow
1 |
925
|
962
|
1.192
|
706
|
55
|
1.553
|
1.676
|
1.810
|
FCF-marge
|
23,82%
|
24,25%
|
29,1%
|
16,12%
|
1,13%
|
30,81%
|
32,65%
|
34,55%
|
Kasstroomconversie (ebitda)
|
37,04%
|
30,83%
|
45,88%
|
25,51%
|
1,73%
|
48,25%
|
51,38%
|
54,26%
|
Kasstroomconversie (nettowinst)
|
50,46%
|
297,83%
|
32,21%
|
29,08%
|
-
|
89,78%
|
91,69%
|
93,25%
|
Dividend per aandeel
2 |
5,000
|
-
|
6,500
|
6,500
|
7,000
|
7,500
|
8,000
|
8,500
|
Datum van publicatie
|
13/02/20
|
17/02/21
|
17/02/22
|
16/02/23
|
16/02/24
|
-
|
-
|
-
|
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 |
993
|
1.084
|
1.105
|
1.104
|
1.037
|
1.135
|
1.245
|
1.200
|
1.158
|
1.270
|
1.325
|
1.224
|
1.202
|
1.290
|
1.349
|
EBITDA
1 |
640
|
670
|
663
|
748
|
677
|
679
|
806
|
805
|
782
|
791
|
801
|
816
|
814
|
788
|
812
|
Bedrijfsresultaat (EBIT)
1 |
634
|
658
|
654
|
741
|
672
|
674
|
800
|
801
|
779
|
787
|
796
|
812
|
811
|
784
|
808
|
Operationele Marge
|
63,85%
|
60,7%
|
59,19%
|
67,12%
|
64,8%
|
59,38%
|
64,26%
|
66,75%
|
67,27%
|
61,97%
|
60,08%
|
66,34%
|
67,47%
|
60,78%
|
59,9%
|
Resultaat voor belastingen (EBT)
1 |
1.099
|
2.085
|
2.468
|
1.418
|
48
|
-796
|
234
|
173
|
-763
|
-1.826
|
532
|
563
|
560
|
548
|
561
|
Nettowinst (verlies)
1 |
804
|
1.587
|
1.934
|
1.093
|
44
|
-641
|
178
|
173
|
-588
|
-1.383
|
418
|
442
|
439
|
431
|
441
|
Nettomarge
|
80,97%
|
146,4%
|
175,02%
|
99%
|
4,24%
|
-56,48%
|
14,3%
|
14,42%
|
-50,78%
|
-108,9%
|
31,55%
|
36,11%
|
36,52%
|
33,41%
|
32,69%
|
WPA
2 |
8,000
|
15,00
|
19,00
|
11,00
|
-
|
-6,000
|
2,000
|
2,000
|
-6,000
|
-14,00
|
4,210
|
4,450
|
4,420
|
4,330
|
4,430
|
Dividend per aandeel
2 |
-
|
6,500
|
-
|
-
|
-
|
6,500
|
-
|
-
|
-
|
7,000
|
-
|
-
|
-
|
7,500
|
-
|
Datum van publicatie
|
11/11/21
|
17/02/22
|
19/05/22
|
12/08/22
|
4/11/22
|
16/02/23
|
24/05/23
|
11/08/23
|
9/11/23
|
16/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
21.095
|
20.519
|
19.667
|
19.973
|
20.976
|
-
|
-
|
18.146
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
8,448
x
|
6,577
x
|
7,57
x
|
7,218
x
|
6,588
x
|
-
|
-
|
5,439
x
|
Free Cash Flow
1 |
925
|
962
|
1.192
|
706
|
55
|
1.553
|
1.676
|
1.810
|
ROE (netto-inkomsten/eigen vermogen)
|
6,8%
|
1,17%
|
12,6%
|
7,69%
|
-5,21%
|
5,6%
|
5,7%
|
5,9%
|
ROA (netto-inkomsten/totale activa)
|
3,09%
|
0,54%
|
6,05%
|
3,9%
|
-2,63%
|
2,8%
|
2,9%
|
3%
|
Totale activa
1 |
59.320
|
59.959
|
61.153
|
62.292
|
61.539
|
61.779
|
63.029
|
64.700
|
Nettoactief per aandeel
2 |
264,0
|
268,0
|
298,0
|
318,0
|
296,0
|
306,0
|
317,0
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
728
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
18,74%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13/02/20
|
17/02/21
|
17/02/22
|
16/02/23
|
16/02/24
|
-
|
-
|
-
|
Laatste slotkoers
224
NOK Gemiddelde koersdoel
250
NOK Spread / Gemiddelde doel +11,61% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +20,11% | 2,06 mld. | | +3,68% | 10,49 mld. | | +37,76% | 6,62 mld. | | +21,03% | 3,18 mld. | | +12,20% | 2,89 mld. | | -15,55% | 2,73 mld. | | -7,58% | 2,62 mld. | | +1,58% | 2,6 mld. | | -19,21% | 2,31 mld. | | -18,25% | 2,17 mld. |
onroerend goed ontwikkeling
|