Beurs gesloten -
Oslo Bors
16:45:00 10-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
300
NOK
|
0,00%
|
|
+0,33%
|
-1,32%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.600
|
3.725
|
5.165
|
5.071
|
4.758
|
4.695
|
-
|
-
|
Bedrijfswaarde
1 |
3.600
|
3.725
|
5.165
|
5.071
|
4.758
|
4.695
|
4.695
|
4.695
|
K/w-verhouding
|
8,7
x
|
10,5
x
|
11,9
x
|
12,8
x
|
10,6
x
|
7,76
x
|
8,51
x
|
8,6
x
|
Dividendrendement
|
5,78%
|
4,79%
|
4,91%
|
-
|
-
|
6,83%
|
6,5%
|
6,5%
|
Marktkapitalisatie/omzet
|
4,05
x
|
4,48
x
|
5,61
x
|
5,34
x
|
4,48
x
|
3,83
x
|
3,8
x
|
3,79
x
|
Bedrijfswaarde/omzet
|
4,05
x
|
4,48
x
|
5,61
x
|
5,34
x
|
4,48
x
|
3,83
x
|
3,8
x
|
3,79
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,98
x
|
0,97
x
|
1,27
x
|
-
|
-
|
0,95
x
|
0,91
x
|
0,87
x
|
Aantal aandelen (in duizenden)
|
15.650
|
15.650
|
15.650
|
15.650
|
15.650
|
15.650
|
-
|
-
|
Referentieprijs
2 |
230,0
|
238,0
|
330,0
|
324,0
|
304,0
|
300,0
|
300,0
|
300,0
|
Datum van publicatie
|
11/02/20
|
11/02/21
|
11/02/22
|
14/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
889,5
|
832
|
921
|
949
|
1.063
|
1.227
|
1.234
|
1.239
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
526,1
|
483
|
552
|
554
|
626
|
755,5
|
750,8
|
743,9
|
Operationele Marge
|
59,15%
|
58,05%
|
59,93%
|
58,38%
|
58,89%
|
61,55%
|
60,85%
|
60,06%
|
Resultaat voor belastingen (EBT)
1 |
517,4
|
455
|
558
|
535
|
612
|
804,7
|
739,2
|
731,2
|
Nettowinst (verlies)
1 |
425,3
|
367
|
446
|
421
|
461
|
622
|
567,3
|
561,3
|
Nettomarge
|
47,81%
|
44,11%
|
48,43%
|
44,36%
|
43,37%
|
50,67%
|
45,97%
|
45,32%
|
WPA
2 |
26,45
|
22,77
|
27,72
|
25,32
|
28,67
|
38,67
|
35,27
|
34,90
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
13,30
|
11,40
|
16,20
|
-
|
-
|
20,50
|
19,50
|
19,50
|
Datum van publicatie
|
11/02/20
|
11/02/21
|
11/02/22
|
14/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
231
|
209
|
222
|
225
|
276
|
263
|
263
|
270
|
284
|
303,5
|
299,5
|
300,3
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
138
|
124
|
126
|
129
|
169
|
150
|
146
|
179
|
151
|
183,4
|
187,2
|
176,2
|
-
|
-
|
Operationele Marge
|
59,74%
|
59,33%
|
56,76%
|
57,33%
|
61,23%
|
57,03%
|
55,51%
|
66,3%
|
53,17%
|
60,45%
|
62,51%
|
58,67%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
137
|
128
|
128
|
116
|
162
|
153
|
148
|
176
|
134
|
241,5
|
183,4
|
169,6
|
176,6
|
167,2
|
Nettowinst (verlies)
1 |
111
|
98
|
99
|
86
|
138
|
120
|
107
|
136
|
99
|
183,4
|
140,4
|
129,1
|
138
|
128,7
|
Nettomarge
|
48,05%
|
46,89%
|
44,59%
|
38,22%
|
50%
|
45,63%
|
40,68%
|
50,37%
|
34,86%
|
60,44%
|
46,88%
|
42,99%
|
-
|
-
|
WPA
2 |
6,920
|
6,120
|
6,120
|
5,030
|
9,610
|
7,450
|
6,620
|
8,470
|
6,150
|
11,41
|
8,729
|
8,028
|
8,581
|
8,005
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11/02/22
|
11/05/22
|
15/08/22
|
31/10/22
|
14/02/23
|
10/05/23
|
11/08/23
|
1/11/23
|
14/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
11,6%
|
9,5%
|
11%
|
-
|
-
|
11,5%
|
10,4%
|
9,53%
|
ROA (netto-inkomsten/totale activa)
|
1,74%
|
1,4%
|
1,62%
|
-
|
-
|
2,1%
|
1,8%
|
1,7%
|
Totale activa
1 |
24.423
|
26.147
|
27.611
|
-
|
-
|
29.617
|
31.514
|
33.018
|
Nettoactief per aandeel
2 |
235,0
|
245,0
|
260,0
|
-
|
-
|
315,0
|
330,0
|
345,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11/02/20
|
11/02/21
|
11/02/22
|
14/02/23
|
14/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
300
NOK Gemiddelde koersdoel
333,5
NOK Spread / Gemiddelde doel +11,17% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -1,32% | 433 mln. | | +16,85% | 571 mld. | | +14,20% | 301 mld. | | +18,59% | 252 mld. | | +25,74% | 216 mld. | | +21,29% | 183 mld. | | +25,50% | 170 mld. | | +9,52% | 162 mld. | | +5,28% | 146 mld. | | -15,88% | 131 mld. |
Banken - Andere
|