Beurs gesloten -
Oslo Bors
16:45:00 06-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
35,7
NOK
|
+1,85%
|
|
+5,93%
|
+7,85%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.877
|
5.392
|
4.744
|
2.979
|
3.072
|
3.343
|
-
|
-
|
Bedrijfswaarde
1 |
7.951
|
6.975
|
6.364
|
2.979
|
3.072
|
5.353
|
6.139
|
6.655
|
K/w-verhouding
|
10,5
x
|
3,55
x
|
9,44
x
|
8,83
x
|
12,6
x
|
15
x
|
20,4
x
|
16,6
x
|
Dividendrendement
|
6,76%
|
10,4%
|
9,8%
|
-
|
-
|
5,71%
|
3,42%
|
5,14%
|
Marktkapitalisatie/omzet
|
1,53
x
|
2
x
|
1,39
x
|
1,03
x
|
0,94
x
|
1,7
x
|
1,32
x
|
1,05
x
|
Bedrijfswaarde/omzet
|
1,77
x
|
2,59
x
|
1,87
x
|
1,03
x
|
0,94
x
|
2,73
x
|
2,43
x
|
2,09
x
|
Bedrijfswaarde/EBITDA
|
9,06
x
|
11,5
x
|
9,66
x
|
6,89
x
|
6,8
x
|
20,7
x
|
27,9
x
|
24,8
x
|
Bedrijfswaarde/FCF
|
7,57
x
|
3,44
x
|
16,3
x
|
-
|
-
|
33,5
x
|
-9,65
x
|
-18,2
x
|
FCF Yield
|
13,2%
|
29,1%
|
6,15%
|
-
|
-
|
2,99%
|
-10,4%
|
-5,48%
|
Price to Book
|
2,06
x
|
2,23
x
|
1,94
x
|
-
|
-
|
1,49
x
|
1,48
x
|
-
|
Aantal aandelen (in duizenden)
|
92.929
|
93.121
|
93.012
|
92.954
|
92.805
|
93.640
|
-
|
-
|
Referentieprijs
2 |
74,00
|
57,90
|
51,00
|
32,05
|
33,10
|
35,05
|
35,05
|
35,05
|
Datum van publicatie
|
12/02/20
|
17/02/21
|
15/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.492
|
2.698
|
3.403
|
2.896
|
3.255
|
1.962
|
2.528
|
3.184
|
EBITDA
1 |
877,5
|
608,5
|
658,6
|
432,1
|
451,7
|
258,9
|
220
|
268
|
Bedrijfsresultaat (EBIT)
1 |
864,7
|
598,7
|
648,3
|
422,4
|
300,9
|
249
|
210
|
258
|
Operationele Marge
|
19,25%
|
22,19%
|
19,05%
|
14,58%
|
9,25%
|
12,69%
|
8,31%
|
8,1%
|
Resultaat voor belastingen (EBT)
1 |
854
|
1.653
|
645,3
|
425,1
|
319,5
|
245,5
|
206,4
|
254
|
Nettowinst (verlies)
1 |
654,5
|
1.524
|
504,9
|
338,8
|
244,6
|
219,6
|
161
|
198
|
Nettomarge
|
14,57%
|
56,47%
|
14,84%
|
11,7%
|
7,52%
|
11,19%
|
6,37%
|
6,22%
|
WPA
2 |
7,040
|
16,33
|
5,400
|
3,630
|
2,620
|
2,340
|
1,720
|
2,110
|
Free Cash Flow
1 |
1.050
|
2.030
|
391,5
|
-
|
-
|
160
|
-636
|
-365
|
FCF-marge
|
23,38%
|
75,23%
|
11,51%
|
-
|
-
|
8,15%
|
-25,16%
|
-11,46%
|
Kasstroomconversie (ebitda)
|
119,67%
|
333,54%
|
59,44%
|
-
|
-
|
61,79%
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
160,43%
|
133,21%
|
77,54%
|
-
|
-
|
72,85%
|
-
|
-
|
Dividend per aandeel
2 |
5,000
|
6,000
|
5,000
|
-
|
-
|
2,000
|
1,200
|
1,800
|
Datum van publicatie
|
12/02/20
|
17/02/21
|
15/02/22
|
14/02/23
|
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 |
887
|
1.554
|
356,2
|
965,9
|
905,4
|
668,8
|
734,2
|
836,9
|
437
|
1.247
|
666
|
352
|
207
|
736
|
107
|
EBITDA
1 |
189,9
|
271,9
|
51,76
|
205,8
|
108,2
|
66,34
|
87,67
|
65,99
|
26,3
|
202,6
|
79
|
60
|
6
|
115
|
-13
|
Bedrijfsresultaat (EBIT)
1 |
187,3
|
269,4
|
49,46
|
203,4
|
105,8
|
63,8
|
85,45
|
-
|
23,9
|
127,8
|
77
|
57
|
3
|
112
|
-16
|
Operationele Marge
|
21,12%
|
17,34%
|
13,88%
|
21,05%
|
11,69%
|
9,54%
|
11,64%
|
-
|
5,47%
|
10,25%
|
11,56%
|
16,19%
|
1,45%
|
15,22%
|
-14,95%
|
Resultaat voor belastingen (EBT)
1 |
185,6
|
274,4
|
47,28
|
203,9
|
107,3
|
66,6
|
86,02
|
69,72
|
26,3
|
137,4
|
76
|
56
|
2
|
111
|
-17
|
Nettowinst (verlies)
1 |
153,4
|
218,5
|
37,55
|
176,8
|
79,1
|
45,41
|
65,18
|
51,56
|
19,6
|
108,3
|
67
|
54
|
2
|
96
|
-13
|
Nettomarge
|
17,29%
|
14,06%
|
10,54%
|
18,31%
|
8,74%
|
6,79%
|
8,88%
|
6,16%
|
4,49%
|
8,69%
|
10,06%
|
15,34%
|
0,97%
|
13,04%
|
-12,15%
|
WPA
2 |
1,640
|
2,340
|
0,4000
|
1,900
|
0,8500
|
0,4800
|
0,7000
|
0,5500
|
0,2100
|
1,160
|
0,7200
|
0,5700
|
0,0200
|
1,030
|
-0,1400
|
Dividend per aandeel
2 |
-
|
3,000
|
-
|
2,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,000
|
-
|
1,000
|
-
|
Datum van publicatie
|
11/11/21
|
15/02/22
|
25/05/22
|
16/08/22
|
10/11/22
|
14/02/23
|
24/05/23
|
9/08/23
|
9/11/23
|
13/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.075
|
1.583
|
1.620
|
-
|
-
|
2.010
|
2.796
|
3.312
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,225
x
|
2,602
x
|
2,46
x
|
-
|
-
|
7,762
x
|
12,71
x
|
12,36
x
|
Free Cash Flow
1 |
1.050
|
2.030
|
391
|
-
|
-
|
160
|
-636
|
-365
|
ROE (netto-inkomsten/eigen vermogen)
|
20,2%
|
52,5%
|
20,7%
|
-
|
-
|
10%
|
7,3%
|
8,8%
|
ROA (netto-inkomsten/totale activa)
|
9,77%
|
23,7%
|
-
|
-
|
-
|
3,9%
|
2,5%
|
2,8%
|
Totale activa
1 |
6.702
|
6.441
|
-
|
-
|
-
|
5.632
|
6.439
|
7.071
|
Nettoactief per aandeel
2 |
36,00
|
26,00
|
26,30
|
-
|
-
|
23,60
|
23,70
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
0,45
|
-
|
1,1
|
-
|
-
|
10
|
11
|
11
|
Capex/omzet
|
0,01%
|
-
|
0,03%
|
-
|
-
|
0,51%
|
0,44%
|
0,35%
|
Datum van publicatie
|
12/02/20
|
17/02/21
|
15/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
Laatste slotkoers
35,05
NOK Gemiddelde koersdoel
25
NOK Spread / Gemiddelde doel -28,67% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +7,85% | 303 mln. | | -1,19% | 24,68 mld. | | -28,68% | 11,3 mld. | | +9,02% | 10,72 mld. | | -24,81% | 7,7 mld. | | -4,75% | 7,07 mld. | | +5,12% | 6,6 mld. | | +0,34% | 6,53 mld. | | +15,37% | 3,74 mld. | | -4,29% | 3,71 mld. |
residentieel onroerend goed ontwikkeling
|