Beurs gesloten -
Oslo Bors
16:45:00 15-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
127,6
NOK
|
+0,47%
|
|
+0,08%
|
-1,85%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.752
|
1.794
|
2.734
|
3.238
|
3.506
|
3.428
|
-
|
-
|
Bedrijfswaarde
1 |
1.752
|
1.794
|
2.734
|
3.238
|
3.506
|
3.428
|
3.428
|
3.428
|
K/w-verhouding
|
7,85
x
|
7,17
x
|
23,8
x
|
9,38
x
|
9,35
x
|
8,54
x
|
8,01
x
|
9,13
x
|
Dividendrendement
|
6,37%
|
3,6%
|
2,44%
|
8,58%
|
8,31%
|
9,84%
|
9,21%
|
9,29%
|
Marktkapitalisatie/omzet
|
2,38
x
|
1,91
x
|
3,84
x
|
3,39
x
|
2,99
x
|
2,74
x
|
2,82
x
|
2,84
x
|
Bedrijfswaarde/omzet
|
2,38
x
|
1,91
x
|
3,84
x
|
3,39
x
|
2,99
x
|
2,74
x
|
2,82
x
|
2,84
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,71
x
|
0,67
x
|
1,05
x
|
0,89
x
|
0,94
x
|
0,9
x
|
0,88
x
|
0,88
x
|
Aantal aandelen (in duizenden)
|
20.861
|
20.861
|
20.870
|
26.983
|
26.969
|
26.990
|
-
|
-
|
Referentieprijs
2 |
84,00
|
86,00
|
131,0
|
120,0
|
130,0
|
127,0
|
127,0
|
127,0
|
Datum van publicatie
|
5/02/20
|
3/02/21
|
10/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
736
|
940
|
712
|
954
|
1.172
|
1.253
|
1.216
|
1.207
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
443
|
478
|
377
|
573
|
758
|
817
|
761
|
734
|
Operationele Marge
|
60,19%
|
50,85%
|
52,95%
|
60,06%
|
64,68%
|
65,21%
|
62,58%
|
60,81%
|
Resultaat voor belastingen (EBT)
1 |
384
|
390
|
264
|
563
|
650
|
682,7
|
719,6
|
647
|
Nettowinst (verlies)
1 |
305
|
340
|
205
|
432
|
490
|
502,3
|
534,3
|
539,1
|
Nettomarge
|
41,44%
|
36,17%
|
28,79%
|
45,28%
|
41,81%
|
40,09%
|
43,94%
|
44,66%
|
WPA
2 |
10,70
|
12,00
|
5,500
|
12,80
|
13,90
|
14,86
|
15,86
|
13,91
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
5,350
|
3,100
|
3,190
|
10,30
|
10,80
|
12,50
|
11,70
|
11,80
|
Datum van publicatie
|
5/02/20
|
3/02/21
|
10/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
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 |
192
|
222
|
223
|
243
|
262
|
271
|
277
|
294
|
312
|
295
|
303
|
305
|
306
|
315
|
299
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
95
|
148
|
106
|
133
|
161
|
194
|
184
|
193
|
199
|
232
|
199
|
198
|
188
|
203
|
190
|
Operationele Marge
|
49,48%
|
66,67%
|
47,53%
|
54,73%
|
61,45%
|
71,59%
|
66,43%
|
65,65%
|
63,78%
|
78,64%
|
65,68%
|
64,92%
|
61,44%
|
64,44%
|
63,55%
|
Resultaat voor belastingen (EBT)
1 |
15
|
147
|
104
|
131
|
181
|
184
|
147
|
183
|
137
|
179
|
172
|
171
|
161
|
178
|
165
|
Nettowinst (verlies)
1 |
15
|
115
|
71
|
93
|
165
|
140
|
111
|
134
|
101
|
139
|
124
|
124
|
116
|
133
|
119
|
Nettomarge
|
7,81%
|
51,8%
|
31,84%
|
38,27%
|
62,98%
|
51,66%
|
40,07%
|
45,58%
|
32,37%
|
47,12%
|
40,92%
|
40,66%
|
37,91%
|
42,22%
|
39,8%
|
WPA
2 |
-
|
3,300
|
2,000
|
2,600
|
4,900
|
4,100
|
3,200
|
3,800
|
2,800
|
4,100
|
3,660
|
3,660
|
3,430
|
3,940
|
3,520
|
Dividend per aandeel
2 |
3,190
|
-
|
-
|
-
|
10,30
|
-
|
-
|
-
|
10,80
|
-
|
-
|
-
|
12,50
|
-
|
-
|
Datum van publicatie
|
10/02/22
|
5/05/22
|
12/08/22
|
27/10/22
|
9/02/23
|
2/05/23
|
14/08/23
|
25/10/23
|
8/02/24
|
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)
|
8,9%
|
8,9%
|
5,83%
|
9,04%
|
9,82%
|
10,6%
|
11%
|
10,6%
|
ROA (netto-inkomsten/totale activa)
|
0,9%
|
1,01%
|
0,56%
|
1,11%
|
1,3%
|
1,3%
|
1,2%
|
1,2%
|
Totale activa
1 |
33.889
|
33.637
|
36.322
|
39.028
|
37.692
|
38.637
|
44.527
|
44.925
|
Nettoactief per aandeel
2 |
119,0
|
129,0
|
125,0
|
135,0
|
138,0
|
142,0
|
144,0
|
145,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
5/02/20
|
3/02/21
|
10/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
127
NOK Gemiddelde koersdoel
141
NOK Spread / Gemiddelde doel +11,02% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -1,85% | 317 mln. | | +17,57% | 579 mld. | | +15,34% | 301 mld. | | +17,02% | 250 mld. | | +25,90% | 216 mld. | | +19,57% | 180 mld. | | +23,83% | 168 mld. | | +10,42% | 165 mld. | | +6,77% | 147 mld. | | -15,84% | 133 mld. |
Banken - Andere
|