Beurs gesloten -
Oslo Bors
16:45:00 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
17,22
NOK
|
-1,60%
|
|
-6,82%
|
+13,59%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.855
|
3.942
|
3.615
|
1.787
|
3.093
|
3.520
|
-
|
-
|
Bedrijfswaarde
1 |
9.279
|
10.396
|
9.889
|
3.431
|
4.532
|
8.695
|
8.586
|
8.455
|
K/w-verhouding
|
20,6
x
|
-12,2
x
|
-7,99
x
|
-7,07
x
|
13,8
x
|
10,9
x
|
8,71
x
|
7,54
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
3,95%
|
-
|
Marktkapitalisatie/omzet
|
0,97
x
|
1,12
x
|
1,11
x
|
0,44
x
|
0,65
x
|
0,69
x
|
0,67
x
|
0,64
x
|
Bedrijfswaarde/omzet
|
2,33
x
|
2,94
x
|
3,05
x
|
0,84
x
|
0,96
x
|
1,71
x
|
1,63
x
|
1,55
x
|
Bedrijfswaarde/EBITDA
|
6,25
x
|
9,16
x
|
12,1
x
|
2,89
x
|
2,54
x
|
4,41
x
|
4,12
x
|
3,89
x
|
Bedrijfswaarde/FCF
|
8,59
x
|
13,3
x
|
14,5
x
|
4,15
x
|
2,85
x
|
5,08
x
|
5,03
x
|
4,81
x
|
FCF Yield
|
11,6%
|
7,52%
|
6,88%
|
24,1%
|
35,1%
|
19,7%
|
19,9%
|
20,8%
|
Price to Book
|
3,15
x
|
4,46
x
|
7,49
x
|
2,02
x
|
3,02
x
|
2,6
x
|
2,1
x
|
1,58
x
|
Aantal aandelen (in duizenden)
|
170.000
|
170.663
|
171.335
|
202.136
|
204.044
|
204.403
|
-
|
-
|
Referentieprijs
2 |
22,68
|
23,10
|
21,10
|
8,840
|
15,16
|
17,22
|
17,22
|
17,22
|
Datum van publicatie
|
13/02/20
|
9/02/21
|
11/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.987
|
3.534
|
3.247
|
4.082
|
4.734
|
5.073
|
5.258
|
5.472
|
EBITDA
1 |
1.484
|
1.135
|
818
|
1.186
|
1.784
|
1.972
|
2.086
|
2.172
|
Bedrijfsresultaat (EBIT)
1 |
512
|
90
|
-224
|
66
|
607
|
746,6
|
818,9
|
900,1
|
Operationele Marge
|
12,84%
|
2,55%
|
-6,9%
|
1,62%
|
12,82%
|
14,72%
|
15,57%
|
16,45%
|
Resultaat voor belastingen (EBT)
1 |
247
|
-255
|
-522
|
-261
|
313
|
412
|
514,6
|
592,7
|
Nettowinst (verlies)
1 |
187
|
-325
|
-452
|
-246
|
224
|
320,7
|
401,9
|
463,2
|
Nettomarge
|
4,69%
|
-9,2%
|
-13,92%
|
-6,03%
|
4,73%
|
6,32%
|
7,64%
|
8,47%
|
WPA
2 |
1,100
|
-1,900
|
-2,640
|
-1,250
|
1,100
|
1,582
|
1,977
|
2,284
|
Free Cash Flow
1 |
1.080
|
782
|
680
|
826
|
1.591
|
1.711
|
1.707
|
1.757
|
FCF-marge
|
27,09%
|
22,13%
|
20,94%
|
20,24%
|
33,61%
|
33,73%
|
32,46%
|
32,11%
|
Kasstroomconversie (ebitda)
|
72,78%
|
68,9%
|
83,13%
|
69,65%
|
89,18%
|
86,77%
|
81,82%
|
80,89%
|
Kasstroomconversie (nettowinst)
|
577,54%
|
-
|
-
|
-
|
710,27%
|
533,49%
|
424,75%
|
379,34%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
0,6806
|
-
|
Datum van publicatie
|
13/02/20
|
9/02/21
|
11/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
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 |
1.002
|
1.011
|
1.022
|
967
|
1.082
|
1.201
|
1.200
|
1.106
|
1.227
|
1.294
|
1.275
|
1.205
|
1.306
|
1.330
|
-
|
EBITDA
1 |
273
|
287
|
342
|
281
|
276
|
424
|
491
|
445
|
425
|
475
|
523
|
484,7
|
473,8
|
493
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-2
|
14
|
67
|
5
|
-20
|
126
|
201
|
156
|
123
|
172
|
219
|
192,8
|
162,9
|
188
|
-
|
Operationele Marge
|
-0,2%
|
1,38%
|
6,56%
|
0,52%
|
-1,85%
|
10,49%
|
16,75%
|
14,1%
|
10,02%
|
13,29%
|
17,17%
|
16%
|
12,48%
|
14,14%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-74
|
-54
|
21
|
-54
|
-175
|
84
|
123
|
49
|
57
|
100
|
131,6
|
105
|
75,34
|
112
|
168,2
|
Nettowinst (verlies)
1 |
-66
|
-56
|
12
|
-52
|
-150
|
63
|
94
|
31
|
35
|
77
|
103,2
|
82,37
|
58,88
|
87,26
|
131
|
Nettomarge
|
-6,59%
|
-5,54%
|
1,17%
|
-5,38%
|
-13,86%
|
5,25%
|
7,83%
|
2,8%
|
2,85%
|
5,95%
|
8,09%
|
6,83%
|
4,51%
|
6,56%
|
-
|
WPA
2 |
-0,3900
|
-
|
0,0600
|
-0,2600
|
-0,7400
|
0,3100
|
0,4600
|
0,1500
|
0,1700
|
0,3700
|
0,5149
|
0,3652
|
0,3261
|
0,4568
|
0,6401
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11/02/22
|
3/05/22
|
13/07/22
|
28/10/22
|
14/02/23
|
26/04/23
|
23/08/23
|
26/10/23
|
13/02/24
|
30/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.424
|
6.454
|
6.274
|
1.644
|
1.439
|
5.175
|
5.066
|
4.935
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,655
x
|
5,686
x
|
7,67
x
|
1,386
x
|
0,8066
x
|
2,624
x
|
2,428
x
|
2,272
x
|
Free Cash Flow
1 |
1.080
|
782
|
680
|
826
|
1.591
|
1.711
|
1.707
|
1.757
|
ROE (netto-inkomsten/eigen vermogen)
|
18,8%
|
-23,4%
|
-66,1%
|
-27,1%
|
23,8%
|
27,1%
|
26,7%
|
26,1%
|
ROA (netto-inkomsten/totale activa)
|
2,45%
|
-3,81%
|
-5,19%
|
-2,89%
|
-
|
3,5%
|
4,2%
|
4,7%
|
Totale activa
1 |
7.634
|
8.540
|
8.714
|
8.506
|
-
|
9.163
|
9.569
|
9.855
|
Nettoactief per aandeel
2 |
7,190
|
5,180
|
2,820
|
4,370
|
5,020
|
6,630
|
8,200
|
10,90
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
265
|
230
|
232
|
256
|
167
|
229
|
305
|
296
|
Capex/omzet
|
6,65%
|
6,51%
|
7,15%
|
6,27%
|
3,53%
|
4,51%
|
5,8%
|
5,41%
|
Datum van publicatie
|
13/02/20
|
9/02/21
|
11/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
Laatste slotkoers
17,22
NOK Gemiddelde koersdoel
23,33
NOK Spread / Gemiddelde doel +35,50% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +13,59% | 325 mln. | | -18,45% | 5,18 mld. | | +1,18% | 2,88 mld. | | -6,17% | 2,81 mld. | | -2,19% | 2,94 mld. | | +5,25% | 1,55 mld. | | -25,00% | 1,5 mld. | | +14,72% | 450 mln. | | -10,55% | 364 mln. | | 0,00% | 338 mln. |
Gyms, Fitness- en Spa-centra
|