Beurs gesloten -
Oslo Bors
16:45:00 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
99
NOK
|
+0,41%
|
|
+1,02%
|
+8,32%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.539
|
1.556
|
2.068
|
1.964
|
1.919
|
2.080
|
-
|
-
|
Bedrijfswaarde
1 |
1.539
|
1.556
|
2.068
|
1.964
|
1.919
|
2.080
|
2.080
|
2.080
|
K/w-verhouding
|
8,48
x
|
9,42
x
|
11,6
x
|
11,6
x
|
9,14
x
|
8,86
x
|
8,7
x
|
8,6
x
|
Dividendrendement
|
8,81%
|
-
|
5,41%
|
6,45%
|
8,21%
|
8,05%
|
8,33%
|
8,65%
|
Marktkapitalisatie/omzet
|
2,5
x
|
2,57
x
|
3,39
x
|
3,02
x
|
2,7
x
|
2,38
x
|
2,28
x
|
2,22
x
|
Bedrijfswaarde/omzet
|
2,5
x
|
2,57
x
|
3,39
x
|
3,02
x
|
2,7
x
|
2,38
x
|
2,28
x
|
2,22
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,81
x
|
0,86
x
|
1,1
x
|
0,93
x
|
0,86
x
|
0,91
x
|
0,89
x
|
0,86
x
|
Aantal aandelen (in duizenden)
|
22.965
|
20.915
|
20.931
|
20.933
|
20.998
|
21.012
|
-
|
-
|
Referentieprijs
2 |
67,00
|
74,40
|
98,80
|
93,80
|
91,40
|
99,00
|
99,00
|
99,00
|
Datum van publicatie
|
13/02/20
|
10/02/21
|
10/02/22
|
8/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
616,4
|
604,6
|
610,4
|
649,5
|
711,2
|
875,4
|
913,7
|
935,2
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
346,9
|
335,6
|
295,9
|
325,4
|
406,4
|
492,2
|
499,3
|
508,5
|
Operationele Marge
|
56,28%
|
55,51%
|
48,48%
|
50,1%
|
57,15%
|
56,23%
|
54,64%
|
54,38%
|
Resultaat voor belastingen (EBT)
1 |
333,4
|
310,9
|
328,2
|
314
|
395,8
|
483,3
|
487,2
|
495,7
|
Nettowinst (verlies)
1 |
276,9
|
259,3
|
325,3
|
266,2
|
329,9
|
397,6
|
404,7
|
408,3
|
Nettomarge
|
44,92%
|
42,88%
|
53,29%
|
40,98%
|
46,39%
|
45,42%
|
44,29%
|
43,66%
|
WPA
2 |
7,900
|
7,900
|
8,500
|
8,100
|
10,00
|
11,17
|
11,38
|
11,52
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
5,900
|
-
|
5,350
|
6,050
|
7,500
|
7,967
|
8,250
|
8,567
|
Datum van publicatie
|
13/02/20
|
10/02/21
|
10/02/22
|
8/02/23
|
13/02/24
|
-
|
-
|
-
|
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 |
148,2
|
148,5
|
152,6
|
199
|
144,7
|
153,2
|
162
|
220,6
|
199,5
|
192,4
|
202
|
237,5
|
214,6
|
221,2
|
227
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
74,52
|
75,4
|
76
|
113,2
|
65,34
|
70,87
|
76,17
|
122,9
|
114,8
|
92,53
|
111,4
|
146,4
|
121
|
113
|
120
|
Operationele Marge
|
50,28%
|
50,76%
|
49,8%
|
56,86%
|
45,17%
|
46,26%
|
47,03%
|
55,7%
|
57,55%
|
48,08%
|
55,16%
|
61,66%
|
56,4%
|
51,07%
|
52,86%
|
Resultaat voor belastingen (EBT)
1 |
66,17
|
78,45
|
74,52
|
111,5
|
63,78
|
64,28
|
74,76
|
111,5
|
121,2
|
88,38
|
106,4
|
158
|
113,4
|
105,4
|
107,1
|
Nettowinst (verlies)
1 |
59,02
|
117,9
|
209,6
|
102,2
|
48,66
|
48,44
|
66,19
|
102,1
|
92,64
|
68,54
|
94,63
|
136
|
86,76
|
80,19
|
97,35
|
Nettomarge
|
39,82%
|
79,38%
|
137,35%
|
51,36%
|
33,64%
|
31,62%
|
40,86%
|
46,29%
|
46,43%
|
35,61%
|
46,86%
|
57,27%
|
40,43%
|
36,25%
|
42,89%
|
WPA
2 |
1,800
|
2,200
|
2,000
|
3,100
|
1,500
|
1,500
|
2,000
|
3,100
|
2,800
|
2,100
|
2,840
|
4,097
|
2,427
|
2,253
|
2,663
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
6,050
|
-
|
-
|
-
|
-
|
4,150
|
-
|
-
|
8,100
|
-
|
Datum van publicatie
|
3/11/21
|
10/02/22
|
11/05/22
|
11/08/22
|
8/11/22
|
8/02/23
|
11/05/23
|
9/08/23
|
8/11/23
|
13/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
9,6%
|
9%
|
9,7%
|
8,5%
|
9,9%
|
10,9%
|
10,3%
|
10%
|
ROA (netto-inkomsten/totale activa)
|
1%
|
0,9%
|
1,11%
|
0,86%
|
0,99%
|
1,05%
|
1,05%
|
1%
|
Totale activa
1 |
27.684
|
28.697
|
29.303
|
30.806
|
33.318
|
37.863
|
38.542
|
40.831
|
Nettoactief per aandeel
2 |
83,00
|
86,80
|
90,20
|
100,0
|
107,0
|
108,0
|
111,0
|
114,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13/02/20
|
10/02/21
|
10/02/22
|
8/02/23
|
13/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Gemiddelde koersdoel
107,3
NOK Spread / Gemiddelde doel +8,42% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,32% | 192 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
|