Beurs gesloten -
London S.E.
16:20:00 15-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
149,5
NOK
|
+0,59%
|
|
+0,97%
|
+6,48%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.010
|
12.620
|
19.279
|
16.472
|
20.394
|
21.659
|
-
|
-
|
Bedrijfswaarde
1 |
13.010
|
12.620
|
19.279
|
16.472
|
20.394
|
21.659
|
21.659
|
21.659
|
K/w-verhouding
|
8,25
x
|
11
x
|
11,2
x
|
9,94
x
|
8,4
x
|
9
x
|
9,35
x
|
9,59
x
|
Dividendrendement
|
6,49%
|
4,1%
|
5,03%
|
5,1%
|
8,46%
|
7,16%
|
7,13%
|
7,01%
|
Marktkapitalisatie/omzet
|
2,11
x
|
2,01
x
|
2,9
x
|
3,06
x
|
3,04
x
|
2,57
x
|
2,71
x
|
2,67
x
|
Bedrijfswaarde/omzet
|
2,11
x
|
2,01
x
|
2,9
x
|
3,06
x
|
3,04
x
|
2,57
x
|
2,71
x
|
2,67
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,1
x
|
1,03
x
|
1,44
x
|
1,16
x
|
1,18
x
|
1,2
x
|
1,14
x
|
1,11
x
|
Aantal aandelen (in duizenden)
|
129.836
|
129.304
|
129.391
|
129.290
|
143.820
|
144.200
|
-
|
-
|
Referentieprijs
2 |
100,2
|
97,60
|
149,0
|
127,4
|
141,8
|
150,2
|
150,2
|
150,2
|
Datum van publicatie
|
5/02/20
|
5/02/21
|
10/02/22
|
8/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.178
|
6.281
|
6.655
|
5.380
|
6.716
|
8.431
|
7.988
|
8.112
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
3.380
|
3.329
|
3.662
|
2.937
|
4.498
|
5.201
|
4.581
|
4.579
|
Operationele Marge
|
54,71%
|
53%
|
55,03%
|
54,59%
|
66,97%
|
61,69%
|
57,35%
|
56,45%
|
Resultaat voor belastingen (EBT)
1 |
3.081
|
2.378
|
3.501
|
3.324
|
4.484
|
4.904
|
4.547
|
4.565
|
Nettowinst (verlies)
1 |
2.563
|
1.793
|
2.692
|
2.785
|
3.688
|
3.623
|
3.461
|
3.387
|
Nettomarge
|
41,49%
|
28,55%
|
40,45%
|
51,77%
|
54,91%
|
42,98%
|
43,32%
|
41,75%
|
WPA
2 |
12,14
|
8,870
|
13,31
|
12,82
|
16,88
|
16,69
|
16,06
|
15,66
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
6,500
|
4,000
|
7,500
|
6,500
|
12,00
|
10,75
|
10,72
|
10,53
|
Datum van publicatie
|
5/02/20
|
5/02/21
|
10/02/22
|
8/02/23
|
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 |
1.395
|
1.395
|
1.546
|
1.499
|
1.435
|
1.576
|
1.757
|
1.772
|
1.811
|
1.878
|
2.138
|
2.068
|
2.065
|
2.141
|
2.194
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
848
|
868
|
788
|
810
|
789
|
847
|
1.074
|
1.032
|
1.517
|
1.377
|
1.356
|
1.275
|
1.193
|
1.289
|
1.364
|
Operationele Marge
|
60,79%
|
62,22%
|
50,97%
|
54,04%
|
54,98%
|
53,74%
|
61,13%
|
58,24%
|
83,77%
|
73,32%
|
63,41%
|
61,65%
|
57,77%
|
60,21%
|
62,17%
|
Resultaat voor belastingen (EBT)
1 |
816
|
868
|
880
|
788
|
932
|
946
|
1.045
|
996
|
1.496
|
1.353
|
1.286
|
1.188
|
1.100
|
1.195
|
1.275
|
Nettowinst (verlies)
1 |
565
|
646
|
646
|
585
|
768
|
778
|
923
|
705
|
1.247
|
1.011
|
944,5
|
867
|
802
|
872
|
936
|
Nettomarge
|
40,5%
|
46,31%
|
41,79%
|
39,03%
|
53,52%
|
49,37%
|
52,53%
|
39,79%
|
68,86%
|
53,83%
|
44,17%
|
41,92%
|
38,84%
|
40,73%
|
42,66%
|
WPA
2 |
3,200
|
3,200
|
3,200
|
2,890
|
3,530
|
3,510
|
4,210
|
3,280
|
5,620
|
4,680
|
4,370
|
4,015
|
3,715
|
4,040
|
4,330
|
Dividend per aandeel
2 |
7,500
|
-
|
-
|
-
|
6,500
|
-
|
-
|
-
|
12,00
|
-
|
-
|
-
|
12,50
|
-
|
-
|
Datum van publicatie
|
10/02/22
|
6/05/22
|
11/08/22
|
29/10/22
|
8/02/23
|
9/05/23
|
10/08/23
|
2/11/23
|
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)
|
13,7%
|
10%
|
13,5%
|
12,3%
|
14,4%
|
13,7%
|
12,3%
|
11,9%
|
ROA (netto-inkomsten/totale activa)
|
1,57%
|
1,01%
|
1,39%
|
1,32%
|
1,62%
|
1,6%
|
1,4%
|
1,35%
|
Totale activa
1 |
163.686
|
177.279
|
193.377
|
211.145
|
228.020
|
226.457
|
247.202
|
250.877
|
Nettoactief per aandeel
2 |
90,80
|
94,70
|
103,0
|
110,0
|
120,0
|
125,0
|
131,0
|
136,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
5/02/20
|
5/02/21
|
10/02/22
|
8/02/23
|
8/02/24
|
-
|
-
|
-
|
Laatste slotkoers
150,2
NOK Gemiddelde koersdoel
161,8
NOK Spread / Gemiddelde doel +7,69% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +18,82% | 333 mld. | | +15,56% | 304 mld. | | +22,25% | 251 mld. | | +26,66% | 217 mld. | | +26,02% | 180 mld. | | +26,85% | 169 mld. | | +10,42% | 165 mld. | | +7,10% | 149 mld. | | -15,84% | 131 mld. |
Banken - Andere
|