Beurs gesloten -
Oslo Bors
16:45:00 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
221
NOK
|
-0,67%
|
|
-1,34%
|
+22,78%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.288
|
4.880
|
8.928
|
10.363
|
14.830
|
18.219
|
-
|
-
|
Bedrijfswaarde
1 |
4.288
|
4.880
|
8.928
|
10.363
|
14.830
|
18.219
|
18.219
|
18.219
|
K/w-verhouding
|
-874
x
|
4,97
x
|
7,25
x
|
12,3
x
|
9,84
x
|
10,9
x
|
11,2
x
|
10,3
x
|
Dividendrendement
|
-
|
5,03%
|
9,23%
|
-
|
-
|
5,05%
|
5,2%
|
5,51%
|
Marktkapitalisatie/omzet
|
1.033.975
x
|
1.057.856
x
|
1.814.442
x
|
1.813.333
x
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/omzet
|
1.033.975
x
|
1.057.856
x
|
1.814.442
x
|
1.813.333
x
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2,24
x
|
1,69
x
|
2,49
x
|
3,01
x
|
3,28
x
|
3,31
x
|
2,92
x
|
2,59
x
|
Aantal aandelen (in duizenden)
|
81.762
|
81.886
|
82.365
|
82.378
|
82.392
|
82.440
|
-
|
-
|
Referentieprijs
2 |
52,45
|
59,60
|
108,4
|
125,8
|
180,0
|
221,0
|
221,0
|
221,0
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
2/02/22
|
1/02/23
|
31/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
|
4.148
|
4.614
|
4.921
|
5.715
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-71,9
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-1,73%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-71,9
|
1.045
|
1.416
|
1.012
|
1.933
|
2.137
|
2.090
|
2.322
|
Nettowinst (verlies)
1 |
-4,5
|
979,2
|
1.232
|
842
|
1.509
|
1.673
|
1.628
|
1.806
|
Nettomarge
|
-0,11%
|
21,22%
|
25,04%
|
14,73%
|
-
|
-
|
-
|
-
|
WPA
2 |
-0,0600
|
12,00
|
14,96
|
10,20
|
18,30
|
20,29
|
19,76
|
21,42
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
3,000
|
10,00
|
-
|
-
|
11,17
|
11,50
|
12,17
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
2/02/22
|
1/02/23
|
31/01/24
|
-
|
-
|
-
|
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
|
1.257
|
1.269
|
1.337
|
1.428
|
1.423
|
1.528
|
-
|
2.387
|
2.366
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
200
|
305,9
|
8
|
70
|
214
|
719
|
641,5
|
330,5
|
121,7
|
840
|
573
|
522,7
|
537,4
|
512,1
|
404,1
|
Nettowinst (verlies)
1 |
-
|
263,6
|
-20
|
51
|
175
|
636
|
626,2
|
218,5
|
-11,2
|
676
|
456
|
406,6
|
419,2
|
399,4
|
315,2
|
Nettomarge
|
-
|
20,77%
|
-1,5%
|
3,57%
|
12,3%
|
41,62%
|
-
|
9,15%
|
-0,47%
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
1,600
|
3,200
|
-0,2000
|
0,6000
|
2,100
|
7,700
|
7,600
|
2,700
|
-0,1000
|
8,200
|
5,500
|
5,127
|
5,237
|
4,403
|
3,807
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,500
|
2,000
|
2,000
|
3,500
|
-
|
Datum van publicatie
|
27/10/21
|
2/02/22
|
27/04/22
|
7/07/22
|
26/10/22
|
1/02/23
|
27/04/23
|
10/07/23
|
19/10/23
|
31/01/24
|
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)
|
-0,22%
|
38,8%
|
37,3%
|
24%
|
36%
|
34,2%
|
28,3%
|
26,7%
|
ROA (netto-inkomsten/totale activa)
|
-0,03%
|
-
|
-
|
4,3%
|
7,93%
|
7,49%
|
6,65%
|
6,5%
|
Totale activa
1 |
13.636
|
-
|
-
|
19.580
|
19.034
|
22.344
|
24.487
|
27.798
|
Nettoactief per aandeel
2 |
23,40
|
35,20
|
43,50
|
41,80
|
54,90
|
66,80
|
75,70
|
85,30
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
2/02/22
|
1/02/23
|
31/01/24
|
-
|
-
|
-
|
Laatste slotkoers
221
NOK Gemiddelde koersdoel
259,7
NOK Spread / Gemiddelde doel +17,50% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +22,78% | 1,68 mld. | | +9,20% | 111 mld. | | +9,97% | 101 mld. | | +5,17% | 98,19 mld. | | -0,14% | 69,87 mld. | | +21,80% | 28,95 mld. | | +7,19% | 19,26 mld. | | -2,41% | 12,81 mld. | | +9,24% | 11,1 mld. | | +8,88% | 10,56 mld. |
Multiline Verzekeringen & Makelaars - Andere
|