Real Time
Oslo Bors
15:54:20 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
56,1
NOK
|
-1,06%
|
|
+4,08%
|
-16,77%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
1.045
|
1.963
|
2.846
|
2.769
|
2.895
|
1.537
|
1.537
|
-
|
Bedrijfswaarde
1 |
937,8
|
1.837
|
2.562
|
2.483
|
2.639
|
1.827
|
1.281
|
1.229
|
K/w-verhouding
|
-28,2
x
|
61,3
x
|
-117
x
|
-89,3
x
|
-40,2
x
|
6.740
x
|
1.336
x
|
23,8
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
5,75
x
|
6,97
x
|
11,1
x
|
7,68
x
|
7,73
x
|
4,09
x
|
3,11
x
|
2,57
x
|
Bedrijfswaarde/omzet
|
5,17
x
|
6,53
x
|
9,99
x
|
6,89
x
|
7,05
x
|
4,09
x
|
2,59
x
|
2,06
x
|
Bedrijfswaarde/EBITDA
|
-89,3
x
|
31,2
x
|
-655
x
|
136
x
|
-107
x
|
32,9
x
|
37,5
x
|
10,7
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-16,9
x
|
113
x
|
-469
x
|
-
|
171
x
|
17,2
x
|
FCF Yield
|
-
|
-
|
-5,9%
|
0,89%
|
-0,21%
|
-
|
0,59%
|
5,82%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
21.764
|
21.930
|
26.702
|
26.960
|
27.106
|
27.106
|
27.106
|
-
|
Referentieprijs
2 |
48,00
|
89,50
|
106,6
|
102,7
|
106,8
|
56,70
|
56,70
|
56,70
|
Datum van publicatie
|
27/02/19
|
27/02/20
|
3/03/21
|
23/02/22
|
23/02/23
|
21/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
181,5
|
281,6
|
256,5
|
360,5
|
374,5
|
446,2
|
495
|
597,2
|
EBITDA
1 |
-10,5
|
58,95
|
-3,912
|
18,3
|
-24,63
|
55,49
|
34,19
|
115,3
|
Bedrijfsresultaat (EBIT)
1 |
-23,7
|
42,74
|
-23,2
|
-5,826
|
-49
|
27,81
|
3,877
|
83,99
|
Operationele Marge
|
-13,06%
|
15,18%
|
-9,05%
|
-1,62%
|
-13,09%
|
6,23%
|
0,78%
|
14,06%
|
Resultaat voor belastingen (EBT)
1 |
-36,72
|
45,9
|
-33,23
|
-31,66
|
-71,13
|
9,738
|
1,377
|
81,99
|
Nettowinst (verlies)
1 |
-36,74
|
31,83
|
-22,4
|
-30,9
|
-71,86
|
0,267
|
0,9877
|
64,6
|
Nettomarge
|
-20,24%
|
11,31%
|
-8,73%
|
-8,57%
|
-19,19%
|
0,06%
|
0,2%
|
10,82%
|
WPA
2 |
-1,700
|
1,460
|
-0,9100
|
-1,150
|
-2,660
|
0,0100
|
0,0424
|
2,385
|
Free Cash Flow
1 |
-
|
-
|
-151,2
|
21,99
|
-5,627
|
-
|
7,5
|
71,5
|
FCF-marge
|
-
|
-
|
-58,95%
|
6,1%
|
-1,5%
|
-
|
1,52%
|
11,97%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
120,16%
|
-
|
-
|
21,94%
|
62,01%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
759,34%
|
110,68%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/02/19
|
27/02/20
|
3/03/21
|
23/02/22
|
23/02/23
|
21/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q2
|
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
|
---|
Omzet
1 |
90,44
|
87,4
|
94,52
|
81,6
|
100,6
|
106,8
|
94,94
|
106,2
|
144,3
|
107,5
|
115
|
114,5
|
147
|
117
|
129
|
EBITDA
1 |
5,834
|
-0,2
|
-5,469
|
-13,88
|
1,4
|
4,7
|
-16,87
|
-1,2
|
23,39
|
3,339
|
29,92
|
3
|
30
|
-
|
11
|
Bedrijfsresultaat (EBIT)
1 |
-0,248
|
-6,344
|
-11,5
|
-19,88
|
-4,6
|
-1,4
|
-23,1
|
-7,7
|
16,84
|
-3,852
|
22,48
|
-5
|
23
|
-7
|
4
|
Operationele Marge
|
-0,27%
|
-7,26%
|
-12,17%
|
-24,36%
|
-4,57%
|
-1,31%
|
-24,33%
|
-7,25%
|
11,67%
|
-3,58%
|
19,54%
|
-4,37%
|
15,65%
|
-5,98%
|
3,1%
|
Resultaat voor belastingen (EBT)
1 |
-7,565
|
-11,4
|
-33,03
|
-27,26
|
-9,053
|
-6,262
|
-28,56
|
-10,1
|
11,96
|
-8,666
|
16,55
|
-5,5
|
25
|
-5
|
6
|
Nettowinst (verlies)
1 |
-10,61
|
-7,301
|
-28,15
|
-21,98
|
-18,46
|
-9,932
|
-21,48
|
-11,7
|
4,311
|
-4,788
|
12,48
|
-4,5
|
20
|
-4
|
5
|
Nettomarge
|
-11,74%
|
-8,35%
|
-29,78%
|
-26,94%
|
-18,35%
|
-9,3%
|
-22,63%
|
-11,02%
|
2,99%
|
-4,45%
|
10,85%
|
-3,93%
|
13,61%
|
-3,42%
|
3,88%
|
WPA
2 |
-0,4000
|
-0,2700
|
-1,050
|
-0,8200
|
-0,6800
|
-0,3700
|
-0,7900
|
-0,4300
|
0,1600
|
-0,1800
|
0,4600
|
-0,0800
|
0,7200
|
-0,1500
|
0,1700
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11/08/21
|
17/11/21
|
23/02/22
|
11/05/22
|
10/08/22
|
2/11/22
|
23/02/23
|
10/05/23
|
9/08/23
|
8/11/23
|
21/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
107
|
125
|
285
|
285
|
256
|
239
|
256
|
308
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-151
|
22
|
-5,63
|
-
|
7,5
|
71,5
|
ROE (netto-inkomsten/eigen vermogen)
|
-18,6%
|
16,5%
|
-6,25%
|
-6,11%
|
-14,9%
|
-7,75%
|
-0,65%
|
14,4%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-4,34%
|
-3,95%
|
-
|
-1,1%
|
2,5%
|
10,6%
|
Totale activa
1 |
-
|
-
|
516,7
|
782,8
|
-
|
769,7
|
39,51
|
609,4
|
Nettoactief per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
1,63
|
-
|
167
|
3,7
|
3,61
|
3,5
|
3
|
2,5
|
Capex/omzet
|
0,9%
|
-
|
65,03%
|
1,03%
|
0,96%
|
0,75%
|
0,61%
|
0,42%
|
Datum van publicatie
|
27/02/19
|
27/02/20
|
3/03/21
|
23/02/22
|
23/02/23
|
21/02/24
|
-
|
-
|
Laatste slotkoers
56,7
NOK Gemiddelde koersdoel
86
NOK Spread / Gemiddelde doel +51,68% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -16,77% | 140 mln. | | +33,72% | 664 mld. | | +27,98% | 567 mld. | | -7,06% | 354 mld. | | +19,23% | 330 mld. | | +3,17% | 286 mld. | | +13,45% | 234 mld. | | +4,77% | 199 mld. | | -10,35% | 196 mld. | | -5,34% | 148 mld. |
Farmaceutische producten - Andere
|