Real Time
Oslo Bors
13:02:03 03-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
101,8
NOK
|
-0,59%
|
|
+3,74%
|
-1,38%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.881
|
7.490
|
11.305
|
9.638
|
10.361
|
10.279
|
-
|
-
|
Bedrijfswaarde
1 |
7.881
|
7.490
|
11.305
|
9.638
|
10.361
|
10.279
|
10.279
|
10.279
|
K/w-verhouding
|
8,36
x
|
9,46
x
|
11
x
|
11,6
x
|
9,08
x
|
7,85
x
|
8,59
x
|
8,57
x
|
Dividendrendement
|
7,01%
|
5,23%
|
6,22%
|
8,54%
|
6,78%
|
8,25%
|
7,66%
|
7,91%
|
Marktkapitalisatie/omzet
|
1,91
x
|
1,84
x
|
2,62
x
|
2,37
x
|
1,96
x
|
1,8
x
|
1,79
x
|
1,79
x
|
Bedrijfswaarde/omzet
|
1,91
x
|
1,84
x
|
2,62
x
|
2,37
x
|
1,96
x
|
1,8
x
|
1,79
x
|
1,79
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,27
x
|
1,13
x
|
1,71
x
|
1,34
x
|
1,42
x
|
1,28
x
|
1,25
x
|
1,17
x
|
Aantal aandelen (in duizenden)
|
100.398
|
100.398
|
100.398
|
100.398
|
100.398
|
100.398
|
-
|
-
|
Referentieprijs
2 |
78,50
|
74,60
|
112,6
|
96,00
|
103,2
|
102,4
|
102,4
|
102,4
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
10/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.124
|
4.060
|
4.307
|
4.064
|
5.297
|
5.720
|
5.729
|
5.731
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.484
|
2.434
|
2.559
|
2.427
|
3.389
|
3.814
|
3.758
|
3.682
|
Operationele Marge
|
60,23%
|
59,95%
|
59,41%
|
59,72%
|
63,98%
|
66,67%
|
65,6%
|
64,24%
|
Resultaat voor belastingen (EBT)
1 |
2.473
|
2.102
|
2.794
|
2.364
|
3.273
|
3.761
|
3.524
|
3.440
|
Nettowinst (verlies)
1 |
2.062
|
1.742
|
2.283
|
1.824
|
2.521
|
2.824
|
2.585
|
2.587
|
Nettomarge
|
50%
|
42,91%
|
53,01%
|
44,88%
|
47,59%
|
49,37%
|
45,12%
|
45,15%
|
WPA
2 |
9,390
|
7,890
|
10,24
|
8,250
|
11,36
|
13,04
|
11,92
|
11,95
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
5,500
|
3,900
|
7,000
|
8,200
|
7,000
|
8,450
|
7,842
|
8,100
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
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 |
1.298
|
928
|
844
|
972
|
1.320
|
1.267
|
1.198
|
1.220
|
1.612
|
1.440
|
1.447
|
1.437
|
1.435
|
1.464
|
1.490
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
726
|
532
|
448
|
584
|
863
|
846
|
768
|
756
|
1.019
|
952
|
1.009
|
976,5
|
875,5
|
954
|
975
|
Operationele Marge
|
55,93%
|
57,33%
|
53,08%
|
60,08%
|
65,38%
|
66,77%
|
64,11%
|
61,97%
|
63,21%
|
66,11%
|
69,71%
|
67,96%
|
60,99%
|
65,16%
|
65,44%
|
Resultaat voor belastingen (EBT)
1 |
838
|
564
|
431
|
528
|
841
|
903
|
738
|
704
|
928
|
916
|
1.107
|
914,4
|
823,7
|
898,4
|
929,6
|
Nettowinst (verlies)
1 |
711
|
454
|
345
|
389
|
659
|
721
|
547
|
509
|
752
|
705
|
845
|
693,6
|
628,6
|
671,8
|
699,5
|
Nettomarge
|
54,78%
|
48,92%
|
40,88%
|
40,02%
|
49,92%
|
56,91%
|
45,66%
|
41,72%
|
46,65%
|
48,96%
|
58,38%
|
48,27%
|
43,79%
|
45,89%
|
46,95%
|
WPA
2 |
3,080
|
2,020
|
1,560
|
1,730
|
3,010
|
3,240
|
2,410
|
2,270
|
3,380
|
3,140
|
3,865
|
3,168
|
2,865
|
3,101
|
3,228
|
Dividend per aandeel
2 |
7,000
|
-
|
-
|
3,400
|
4,800
|
-
|
-
|
-
|
7,000
|
-
|
4,300
|
-
|
8,750
|
-
|
-
|
Datum van publicatie
|
10/02/22
|
6/05/22
|
11/08/22
|
27/10/22
|
9/02/23
|
10/05/23
|
10/08/23
|
26/10/23
|
8/02/24
|
8/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
15,9%
|
12,6%
|
15,1%
|
11,9%
|
16,4%
|
16,7%
|
15%
|
14,4%
|
ROA (netto-inkomsten/totale activa)
|
1,89%
|
1,52%
|
1,93%
|
1,51%
|
2,01%
|
2,15%
|
1,9%
|
1,75%
|
Totale activa
1 |
109.101
|
114.411
|
118.239
|
120.851
|
125.230
|
131.358
|
136.064
|
147.844
|
Nettoactief per aandeel
2 |
61,80
|
65,80
|
65,80
|
71,70
|
72,50
|
79,90
|
81,90
|
87,80
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
10/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
102,4
NOK Gemiddelde koersdoel
113
NOK Spread / Gemiddelde doel +10,37% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -1,38% | 961 mln. | | +22,77% | 600 mld. | | +21,56% | 320 mld. | | +23,82% | 274 mld. | | +24,73% | 190 mld. | | +28,52% | 179 mld. | | +8,61% | 160 mld. | | +3,48% | 158 mld. | | +9,68% | 152 mld. | | +12,15% | 140 mld. |
Banken - Andere
|