Beurs gesloten -
Oslo Bors
16:45:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
67,14
NOK
|
+0,51%
|
|
+2,72%
|
+4,91%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.499
|
2.606
|
7.750
|
7.703
|
8.964
|
9.398
|
-
|
-
|
Bedrijfswaarde
1 |
2.499
|
2.606
|
7.750
|
7.703
|
8.964
|
9.398
|
9.398
|
9.398
|
K/w-verhouding
|
8,55
x
|
9,52
x
|
12,2
x
|
12,9
x
|
11,7
x
|
10,6
x
|
11,4
x
|
11,1
x
|
Dividendrendement
|
7,45%
|
4,6%
|
3,82%
|
4,73%
|
6,06%
|
6,85%
|
6,45%
|
6,64%
|
Marktkapitalisatie/omzet
|
1,99
x
|
2,07
x
|
3,88
x
|
2,94
x
|
3
x
|
2,87
x
|
2,97
x
|
2,89
x
|
Bedrijfswaarde/omzet
|
1,99
x
|
2,07
x
|
3,88
x
|
2,94
x
|
3
x
|
2,87
x
|
2,97
x
|
2,89
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,9
x
|
0,91
x
|
1,33
x
|
1,03
x
|
1,16
x
|
1,18
x
|
1,14
x
|
1,11
x
|
Aantal aandelen (in duizenden)
|
63.101
|
63.101
|
118.501
|
140.055
|
140.055
|
139.971
|
-
|
-
|
Referentieprijs
2 |
39,60
|
41,30
|
65,40
|
55,00
|
64,00
|
67,14
|
67,14
|
67,14
|
Datum van publicatie
|
7/02/20
|
11/02/21
|
11/02/22
|
9/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.255
|
1.260
|
1.995
|
2.623
|
2.987
|
3.277
|
3.165
|
3.252
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
667,1
|
660,7
|
1.109
|
1.351
|
1.654
|
1.879
|
1.722
|
1.762
|
Operationele Marge
|
53,14%
|
52,45%
|
55,59%
|
51,51%
|
55,37%
|
57,34%
|
54,41%
|
54,19%
|
Resultaat voor belastingen (EBT)
1 |
664,8
|
630
|
1.030
|
1.311
|
1.711
|
1.870
|
1.751
|
1.659
|
Nettowinst (verlies)
1 |
537,9
|
503,4
|
865
|
1.038
|
1.309
|
1.458
|
1.360
|
1.391
|
Nettomarge
|
42,85%
|
39,96%
|
43,36%
|
39,57%
|
43,82%
|
44,49%
|
42,99%
|
42,78%
|
WPA
2 |
4,630
|
4,340
|
5,370
|
4,270
|
5,470
|
6,316
|
5,894
|
6,025
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
2,950
|
1,900
|
2,500
|
2,600
|
3,880
|
4,598
|
4,332
|
4,455
|
Datum van publicatie
|
7/02/20
|
11/02/21
|
11/02/22
|
9/02/23
|
7/02/24
|
-
|
-
|
-
|
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 |
561
|
510
|
648
|
645
|
820
|
727
|
748
|
737
|
740
|
838
|
816
|
809
|
814
|
786
|
829
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
276
|
204
|
349
|
346
|
452
|
413
|
472
|
416
|
353
|
503
|
484
|
469
|
423
|
437
|
483
|
Operationele Marge
|
49,2%
|
40%
|
53,86%
|
53,64%
|
55,12%
|
56,81%
|
63,1%
|
56,45%
|
47,7%
|
60,02%
|
59,31%
|
57,97%
|
51,97%
|
55,6%
|
58,26%
|
Resultaat voor belastingen (EBT)
1 |
274
|
215
|
334
|
339
|
422
|
413
|
506
|
397
|
395
|
478
|
450
|
435
|
388
|
410
|
458
|
Nettowinst (verlies)
1 |
224
|
170
|
269
|
258
|
342
|
320
|
387
|
303
|
301
|
388
|
345
|
333
|
297
|
314
|
352
|
Nettomarge
|
39,93%
|
33,33%
|
41,51%
|
40%
|
41,71%
|
44,02%
|
51,74%
|
41,11%
|
40,68%
|
46,3%
|
42,28%
|
41,16%
|
36,49%
|
39,95%
|
42,46%
|
WPA
2 |
1,130
|
0,8400
|
1,150
|
1,020
|
1,460
|
1,360
|
3,010
|
1,280
|
1,270
|
1,650
|
1,500
|
1,440
|
1,280
|
1,360
|
1,520
|
Dividend per aandeel
2 |
2,500
|
-
|
-
|
-
|
2,600
|
-
|
1,500
|
-
|
2,380
|
-
|
-
|
-
|
4,700
|
-
|
-
|
Datum van publicatie
|
11/02/22
|
11/05/22
|
10/08/22
|
28/10/22
|
9/02/23
|
11/05/23
|
9/08/23
|
26/10/23
|
7/02/24
|
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)
|
10,7%
|
9,9%
|
11,4%
|
9,6%
|
10,4%
|
10,9%
|
10,2%
|
10,1%
|
ROA (netto-inkomsten/totale activa)
|
1,43%
|
1,27%
|
1,5%
|
1,26%
|
1,46%
|
1,5%
|
1,4%
|
1,4%
|
Totale activa
1 |
37.702
|
39.638
|
57.682
|
82.231
|
89.774
|
97.202
|
97.166
|
99.375
|
Nettoactief per aandeel
2 |
43,80
|
45,60
|
49,30
|
53,40
|
55,00
|
57,00
|
58,70
|
60,30
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
7/02/20
|
11/02/21
|
11/02/22
|
9/02/23
|
7/02/24
|
-
|
-
|
-
|
Laatste slotkoers
67,14
NOK Gemiddelde koersdoel
68
NOK Spread / Gemiddelde doel +1,28% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,91% | 851 mln. | | +13,75% | 556 mld. | | +12,36% | 298 mld. | | +8,64% | 247 mld. | | +21,72% | 210 mld. | | +16,11% | 170 mld. | | +6,88% | 162 mld. | | +4,42% | 153 mld. | | +0,10% | 139 mld. | | -11,67% | 138 mld. |
Banken - Andere
|