Beurs gesloten -
Oslo Bors
16:45:00 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
57,5
NOK
|
+1,41%
|
|
-3,36%
|
+6,68%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.696
|
2.745
|
4.156
|
3.345
|
4.139
|
4.415
|
-
|
-
|
Bedrijfswaarde
1 |
2.696
|
2.745
|
4.156
|
3.345
|
4.139
|
4.415
|
4.415
|
4.415
|
K/w-verhouding
|
6,93
x
|
6,56
x
|
8,39
x
|
6,21
x
|
7,3
x
|
6,86
x
|
6,69
x
|
6,31
x
|
Dividendrendement
|
7,25%
|
3,82%
|
5,88%
|
8,07%
|
7,24%
|
8,26%
|
9,13%
|
9,57%
|
Marktkapitalisatie/omzet
|
3,89
x
|
3,64
x
|
4,89
x
|
3,47
x
|
3,7
x
|
3,54
x
|
3,47
x
|
3,35
x
|
Bedrijfswaarde/omzet
|
3,89
x
|
3,64
x
|
4,89
x
|
3,47
x
|
3,7
x
|
3,54
x
|
3,47
x
|
3,35
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,88
x
|
0,82
x
|
1,15
x
|
0,85
x
|
0,91
x
|
0,9
x
|
0,85
x
|
0,8
x
|
Aantal aandelen (in duizenden)
|
69.852
|
69.852
|
69.852
|
69.915
|
76.782
|
76.782
|
-
|
-
|
Referentieprijs
2 |
38,60
|
39,30
|
59,50
|
47,85
|
53,90
|
57,50
|
57,50
|
57,50
|
Datum van publicatie
|
23/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
692,3
|
754,5
|
850,7
|
965,3
|
1.119
|
1.246
|
1.273
|
1.318
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
554,3
|
610
|
688,3
|
778,8
|
915,9
|
1.023
|
1.036
|
1.072
|
Operationele Marge
|
80,06%
|
80,85%
|
80,91%
|
80,68%
|
81,82%
|
82,12%
|
81,43%
|
81,37%
|
Resultaat voor belastingen (EBT)
1 |
524,5
|
565,1
|
668,2
|
733,8
|
794,2
|
884,6
|
908,7
|
960,2
|
Nettowinst (verlies)
1 |
397,6
|
428,4
|
504,5
|
555,5
|
605,5
|
643,4
|
660,2
|
698,9
|
Nettomarge
|
57,44%
|
56,77%
|
59,3%
|
57,55%
|
54,09%
|
51,65%
|
51,87%
|
53,03%
|
WPA
2 |
5,570
|
5,990
|
7,090
|
7,710
|
7,380
|
8,380
|
8,598
|
9,105
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
2,800
|
1,500
|
3,500
|
3,860
|
3,900
|
4,750
|
5,250
|
5,500
|
Datum van publicatie
|
23/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
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 |
217,6
|
215,7
|
231,2
|
244,2
|
274,2
|
259,5
|
266,1
|
284,3
|
309,4
|
302,2
|
309,3
|
316,1
|
317,8
|
316
|
323
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
177,5
|
170,4
|
185,6
|
197,5
|
225,3
|
209
|
214,7
|
233,9
|
258,3
|
246,6
|
253,5
|
261
|
262,5
|
256
|
262
|
Operationele Marge
|
81,57%
|
79%
|
80,27%
|
80,89%
|
82,16%
|
80,54%
|
80,67%
|
82,27%
|
83,48%
|
81,6%
|
81,95%
|
82,57%
|
82,6%
|
81,01%
|
81,11%
|
Resultaat voor belastingen (EBT)
1 |
166,4
|
154,9
|
175,9
|
176,5
|
226,5
|
172,7
|
201,8
|
203,6
|
216,2
|
231,3
|
214,6
|
220,5
|
223,4
|
220,9
|
224,7
|
Nettowinst (verlies)
1 |
126
|
116,9
|
133
|
133,5
|
172,1
|
130,9
|
154,4
|
155,2
|
165
|
176,1
|
155,2
|
160,4
|
162,3
|
160,5
|
163,3
|
Nettomarge
|
57,9%
|
54,2%
|
57,53%
|
54,67%
|
62,78%
|
50,43%
|
58,02%
|
54,59%
|
53,32%
|
58,27%
|
50,17%
|
50,75%
|
51,06%
|
50,81%
|
50,55%
|
WPA
2 |
1,770
|
1,640
|
1,840
|
1,850
|
2,390
|
1,790
|
2,030
|
1,890
|
2,010
|
2,150
|
2,027
|
2,085
|
2,113
|
2,089
|
2,127
|
Dividend per aandeel
2 |
3,500
|
-
|
-
|
-
|
3,860
|
-
|
-
|
-
|
3,900
|
-
|
-
|
-
|
5,000
|
-
|
-
|
Datum van publicatie
|
27/01/22
|
27/04/22
|
20/07/22
|
20/10/22
|
26/01/23
|
25/04/23
|
18/07/23
|
25/10/23
|
25/01/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
14,3%
|
13%
|
14%
|
14,6%
|
13,8%
|
13,6%
|
13,1%
|
13,1%
|
ROA (netto-inkomsten/totale activa)
|
2,4%
|
2,32%
|
2,56%
|
2,49%
|
2,52%
|
2,4%
|
2,4%
|
2,4%
|
Totale activa
1 |
16.559
|
18.494
|
19.707
|
22.296
|
24.071
|
26.810
|
27.508
|
29.122
|
Nettoactief per aandeel
2 |
43,80
|
47,80
|
51,90
|
56,10
|
59,30
|
63,80
|
67,60
|
71,50
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
23/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Laatste slotkoers
57,5
NOK Gemiddelde koersdoel
68
NOK Spread / Gemiddelde doel +18,26% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,68% | 407 mln. | | +12,00% | 547 mld. | | +10,60% | 291 mld. | | +12,04% | 250 mld. | | +21,78% | 209 mld. | | +17,11% | 171 mld. | | +11,40% | 169 mld. | | +11,01% | 164 mld. | | +3,27% | 143 mld. | | -11,10% | 139 mld. |
Banken - Andere
|