Beurs gesloten -
London S.E.
16:20:00 01-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
131,4
NOK
|
+1,55%
|
|
0,00%
|
+2,12%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
25.566
|
23.265
|
34.061
|
30.866
|
34.049
|
34.497
|
-
|
-
|
Bedrijfswaarde
1 |
25.566
|
23.265
|
34.061
|
30.866
|
34.049
|
34.497
|
34.497
|
34.497
|
K/w-verhouding
|
8,18
x
|
14,6
x
|
11
x
|
9,37
x
|
7,92
x
|
8,29
x
|
8,06
x
|
7,95
x
|
Dividendrendement
|
5,5%
|
3,41%
|
4,5%
|
-
|
5,82%
|
6,41%
|
7,47%
|
8,64%
|
Marktkapitalisatie/omzet
|
3,92
x
|
3,73
x
|
5,05
x
|
4,38
x
|
3,89
x
|
3,56
x
|
3,31
x
|
3,15
x
|
Bedrijfswaarde/omzet
|
3,92
x
|
3,73
x
|
5,05
x
|
4,38
x
|
3,89
x
|
3,56
x
|
3,31
x
|
3,15
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,11
x
|
0,95
x
|
1,34
x
|
-
|
1,12
x
|
1,07
x
|
0,98
x
|
0,97
x
|
Aantal aandelen (in duizenden)
|
255.659
|
255.655
|
255.710
|
255.722
|
264.148
|
264.143
|
-
|
-
|
Referentieprijs
2 |
100,0
|
91,00
|
133,2
|
120,7
|
128,9
|
130,6
|
130,6
|
130,6
|
Datum van publicatie
|
5/02/20
|
11/02/21
|
9/02/22
|
8/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.530
|
6.237
|
6.744
|
7.042
|
8.745
|
9.691
|
10.409
|
10.948
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
4.052
|
3.851
|
4.030
|
4.216
|
5.445
|
6.162
|
6.445
|
6.717
|
Operationele Marge
|
62,05%
|
61,74%
|
59,76%
|
59,87%
|
62,26%
|
63,59%
|
61,92%
|
61,36%
|
Resultaat voor belastingen (EBT)
1 |
3.817
|
1.821
|
3.838
|
4.211
|
5.677
|
6.068
|
6.064
|
6.532
|
Nettowinst (verlies)
1 |
3.084
|
1.503
|
3.089
|
3.293
|
4.300
|
4.540
|
4.605
|
4.899
|
Nettomarge
|
47,23%
|
24,1%
|
45,8%
|
46,76%
|
49,17%
|
46,85%
|
44,24%
|
44,75%
|
WPA
2 |
12,22
|
6,220
|
12,08
|
12,88
|
16,27
|
15,76
|
16,19
|
16,43
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
5,500
|
3,100
|
6,000
|
-
|
7,500
|
8,365
|
9,753
|
11,28
|
Datum van publicatie
|
5/02/20
|
11/02/21
|
9/02/22
|
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 |
1.804
|
1.631
|
1.671
|
1.726
|
2.013
|
1.927
|
2.055
|
2.103
|
2.659
|
2.359
|
2.442
|
2.359
|
2.796
|
3.260
|
3.350
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.049
|
936
|
969
|
1.050
|
1.262
|
1.166
|
1.238
|
1.317
|
1.724
|
1.533
|
1.596
|
1.537
|
1.706
|
2.057
|
2.131
|
Operationele Marge
|
58,15%
|
57,39%
|
57,99%
|
60,83%
|
62,69%
|
60,51%
|
60,24%
|
62,62%
|
64,84%
|
64,99%
|
65,37%
|
65,13%
|
61,01%
|
63,1%
|
63,61%
|
Resultaat voor belastingen (EBT)
1 |
1.073
|
921
|
1.021
|
1.044
|
1.225
|
1.131
|
1.336
|
1.396
|
1.815
|
1.498
|
1.438
|
1.532
|
1.704
|
1.992
|
2.040
|
Nettowinst (verlies)
1 |
871
|
734
|
775
|
809
|
975
|
846
|
1.028
|
1.008
|
1.448
|
1.124
|
1.053
|
1.148
|
1.281
|
1.470
|
1.509
|
Nettomarge
|
48,28%
|
45%
|
46,38%
|
46,87%
|
48,44%
|
43,9%
|
50,02%
|
47,93%
|
54,46%
|
47,65%
|
43,15%
|
48,66%
|
45,83%
|
45,1%
|
45,04%
|
WPA
2 |
3,410
|
2,870
|
3,030
|
3,160
|
3,810
|
3,310
|
3,900
|
3,940
|
5,480
|
4,260
|
4,034
|
4,342
|
4,078
|
3,916
|
4,020
|
Dividend per aandeel
2 |
6,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,500
|
-
|
4,100
|
-
|
9,000
|
-
|
-
|
Datum van publicatie
|
9/02/22
|
5/05/22
|
18/08/22
|
26/10/22
|
8/02/23
|
4/05/23
|
9/08/23
|
26/10/23
|
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)
|
14%
|
6,4%
|
12,6%
|
-
|
14,4%
|
14%
|
13,1%
|
12,4%
|
ROA (netto-inkomsten/totale activa)
|
1,28%
|
0,55%
|
1,04%
|
-
|
1,26%
|
1,17%
|
1,14%
|
1,06%
|
Totale activa
1 |
241.844
|
273.273
|
295.740
|
-
|
340.109
|
387.456
|
405.148
|
462.778
|
Nettoactief per aandeel
2 |
89,90
|
96,00
|
99,10
|
-
|
115,0
|
123,0
|
133,0
|
135,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
5/02/20
|
11/02/21
|
9/02/22
|
8/02/23
|
8/02/24
|
-
|
-
|
-
|
Laatste slotkoers
130,6
NOK Gemiddelde koersdoel
153,6
NOK Spread / Gemiddelde doel +17,61% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +21,10% | 581 mld. | | +18,40% | 311 mld. | | +21,47% | 263 mld. | | +24,09% | 187 mld. | | +29,19% | 175 mld. | | +8,72% | 158 mld. | | -0,24% | 154 mld. | | +8,69% | 150 mld. | | +12,88% | 142 mld. |
Banken - Andere
|