Beurs gesloten -
Oslo Bors
16:45:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
690
NOK
|
+0,44%
|
|
+5,75%
|
+21,22%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
50.736
|
59.058
|
71.481
|
55.810
|
67.355
|
81.650
|
-
|
-
|
Bedrijfswaarde
1 |
53.638
|
63.950
|
77.024
|
74.889
|
80.462
|
96.072
|
94.224
|
93.316
|
K/w-verhouding
|
20,4
x
|
28,8
x
|
26,9
x
|
13,9
x
|
23,4
x
|
18,1
x
|
15,1
x
|
14,8
x
|
Dividendrendement
|
4,67%
|
3,97%
|
3,29%
|
5,2%
|
6,15%
|
5,01%
|
5,15%
|
4,67%
|
Marktkapitalisatie/omzet
|
4,15
x
|
4,57
x
|
4,75
x
|
2,77
x
|
2,39
x
|
2,72
x
|
2,3
x
|
2,22
x
|
Bedrijfswaarde/omzet
|
4,38
x
|
4,95
x
|
5,12
x
|
3,72
x
|
2,85
x
|
3,2
x
|
2,66
x
|
2,54
x
|
Bedrijfswaarde/EBITDA
|
14,2
x
|
16,7
x
|
20,6
x
|
13,6
x
|
8,43
x
|
9,14
x
|
7,63
x
|
7,27
x
|
Bedrijfswaarde/FCF
|
31,3
x
|
-111
x
|
951
x
|
38,3
x
|
7,5
x
|
23,2
x
|
16,9
x
|
14,5
x
|
FCF Yield
|
3,19%
|
-0,9%
|
0,11%
|
2,61%
|
13,3%
|
4,31%
|
5,91%
|
6,89%
|
Price to Book
|
5,63
x
|
5,79
x
|
5,41
x
|
2,61
x
|
3,76
x
|
4,15
x
|
3,71
x
|
3,26
x
|
Aantal aandelen (in duizenden)
|
112.923
|
117.271
|
117.568
|
145.037
|
118.333
|
118.333
|
-
|
-
|
Referentieprijs
2 |
449,3
|
503,6
|
608,0
|
384,8
|
569,2
|
690,0
|
690,0
|
690,0
|
Datum van publicatie
|
26/02/20
|
25/02/21
|
18/02/22
|
21/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
12.238
|
12.912
|
15.044
|
20.158
|
28.219
|
30.038
|
35.444
|
36.758
|
EBITDA
1 |
3.786
|
3.820
|
3.734
|
5.502
|
9.540
|
10.511
|
12.342
|
12.837
|
Bedrijfsresultaat (EBIT)
1 |
3.068
|
3.008
|
2.927
|
4.465
|
8.088
|
8.937
|
10.726
|
11.222
|
Operationele Marge
|
25,07%
|
23,29%
|
19,46%
|
22,15%
|
28,66%
|
29,75%
|
30,26%
|
30,53%
|
Resultaat voor belastingen (EBT)
1 |
3.158
|
2.572
|
3.387
|
4.562
|
7.279
|
8.146
|
9.848
|
10.303
|
Nettowinst (verlies)
1 |
2.488
|
1.979
|
2.668
|
3.312
|
3.203
|
5.017
|
6.038
|
6.133
|
Nettomarge
|
20,33%
|
15,33%
|
17,73%
|
16,43%
|
11,35%
|
16,7%
|
17,04%
|
16,68%
|
WPA
2 |
22,03
|
17,49
|
22,61
|
27,64
|
24,30
|
38,04
|
45,76
|
46,50
|
Free Cash Flow
1 |
1.712
|
-575,7
|
81
|
1.957
|
10.731
|
4.140
|
5.568
|
6.430
|
FCF-marge
|
13,99%
|
-4,46%
|
0,54%
|
9,71%
|
38,03%
|
13,78%
|
15,71%
|
17,49%
|
Kasstroomconversie (ebitda)
|
45,22%
|
-
|
2,17%
|
35,58%
|
112,48%
|
39,39%
|
45,12%
|
50,09%
|
Kasstroomconversie (nettowinst)
|
68,81%
|
-
|
3,04%
|
59,1%
|
335,03%
|
82,52%
|
92,22%
|
104,85%
|
Dividend per aandeel
2 |
21,00
|
20,00
|
20,00
|
20,00
|
35,00
|
34,57
|
35,54
|
32,25
|
Datum van publicatie
|
26/02/20
|
25/02/21
|
18/02/22
|
21/02/23
|
15/02/24
|
-
|
-
|
-
|
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 |
4.019
|
4.673
|
4.682
|
4.172
|
4.898
|
6.406
|
6.792
|
5.895
|
7.512
|
8.019
|
6.383
|
6.878
|
9.143
|
8.415
|
8.271
|
EBITDA
1 |
947
|
1.105
|
1.490
|
1.113
|
1.550
|
1.349
|
2.227
|
2.088
|
2.653
|
2.571
|
2.077
|
2.582
|
2.439
|
2.755
|
3.009
|
Bedrijfsresultaat (EBIT)
1 |
748
|
890
|
1.262
|
883
|
1.313
|
1.006
|
1.884
|
1.745
|
2.300
|
2.158
|
1.702
|
2.207
|
2.058
|
2.235
|
2.649
|
Operationele Marge
|
18,61%
|
19,05%
|
26,95%
|
21,16%
|
26,81%
|
15,7%
|
27,74%
|
29,6%
|
30,62%
|
26,91%
|
26,67%
|
32,08%
|
22,5%
|
26,56%
|
32,03%
|
Resultaat voor belastingen (EBT)
1 |
912
|
493
|
1.388
|
2.547
|
850
|
-222
|
2.235
|
1.766
|
2.304
|
974
|
1.692
|
2.237
|
1.541
|
1.979
|
2.489
|
Nettowinst (verlies)
1 |
711
|
396
|
1.081
|
1.837
|
669
|
-164
|
1.734
|
-844
|
995
|
1.318
|
1.113
|
1.435
|
1.198
|
1.385
|
1.448
|
Nettomarge
|
17,69%
|
8,47%
|
23,09%
|
44,03%
|
13,66%
|
-2,56%
|
25,53%
|
-14,32%
|
13,25%
|
16,44%
|
17,43%
|
20,86%
|
13,11%
|
16,46%
|
17,51%
|
WPA
2 |
5,870
|
3,510
|
9,170
|
15,58
|
4,740
|
-1,300
|
13,20
|
-6,400
|
7,600
|
10,00
|
8,427
|
10,87
|
9,076
|
9,753
|
10,97
|
Dividend per aandeel
2 |
-
|
20,00
|
-
|
-
|
-
|
20,00
|
-
|
20,00
|
-
|
15,00
|
-
|
17,50
|
-
|
17,50
|
-
|
Datum van publicatie
|
17/11/21
|
18/02/22
|
11/05/22
|
25/08/22
|
10/11/22
|
21/02/23
|
11/05/23
|
24/08/23
|
9/11/23
|
15/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.902
|
4.893
|
5.543
|
19.079
|
13.107
|
14.422
|
12.574
|
11.667
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,7665
x
|
1,281
x
|
1,484
x
|
3,468
x
|
1,374
x
|
1,372
x
|
1,019
x
|
0,9088
x
|
Free Cash Flow
1 |
1.712
|
-576
|
81
|
1.957
|
10.731
|
4.140
|
5.568
|
6.430
|
ROE (netto-inkomsten/eigen vermogen)
|
27,6%
|
22,5%
|
23,1%
|
20,3%
|
16,3%
|
23,3%
|
26,3%
|
25,2%
|
ROA (netto-inkomsten/totale activa)
|
15%
|
10,6%
|
9,64%
|
7,31%
|
5,53%
|
7,86%
|
8,92%
|
9,5%
|
Totale activa
1 |
16.561
|
18.670
|
27.670
|
45.293
|
57.916
|
63.855
|
67.679
|
64.525
|
Nettoactief per aandeel
2 |
79,80
|
86,90
|
112,0
|
147,0
|
151,0
|
166,0
|
186,0
|
212,0
|
Cashflow per aandeel
2 |
26,80
|
28,00
|
25,10
|
35,20
|
68,20
|
52,80
|
66,60
|
-
|
Capex
1 |
1.317
|
3.747
|
2.827
|
2.455
|
2.348
|
1.920
|
1.694
|
1.516
|
Capex/omzet
|
10,77%
|
29,02%
|
18,79%
|
12,18%
|
8,32%
|
6,39%
|
4,78%
|
4,12%
|
Datum van publicatie
|
26/02/20
|
25/02/21
|
18/02/22
|
21/02/23
|
15/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
690
NOK Gemiddelde koersdoel
699
NOK Spread / Gemiddelde doel +1,30% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +21,22% | 7,39 mld. | | +6,15% | 9,05 mld. | | +14,96% | 2,59 mld. | | +25,16% | 1,88 mld. | | -2,67% | 1,73 mld. | | +16,25% | 1,58 mld. | | +9,76% | 957 mln. | | -3,38% | 905 mln. | | +19,35% | 656 mln. | | -34,47% | 480 mln. |
Voorbereiding en verpakking van zeevruchtenproducten
|