Real Time
Oslo Bors
16:45:00 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
84,92
NOK
|
+0,50%
|
|
-1,48%
|
+1,10%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.126
|
2.920
|
4.380
|
4.163
|
4.145
|
4.182
|
-
|
-
|
Bedrijfswaarde
1 |
3.126
|
2.920
|
4.380
|
4.163
|
4.145
|
4.182
|
4.182
|
4.182
|
K/w-verhouding
|
9,19
x
|
10,9
x
|
14,3
x
|
11,3
x
|
8,3
x
|
8,8
x
|
8,84
x
|
8,91
x
|
Dividendrendement
|
5,52%
|
1,52%
|
3,6%
|
4,74%
|
8,93%
|
7,65%
|
7,65%
|
7,65%
|
Marktkapitalisatie/omzet
|
1,95
x
|
1,93
x
|
2,87
x
|
2,37
x
|
1,89
x
|
1,79
x
|
1,76
x
|
1,74
x
|
Bedrijfswaarde/omzet
|
1,95
x
|
1,93
x
|
2,87
x
|
2,37
x
|
1,89
x
|
1,79
x
|
1,76
x
|
1,74
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,99
x
|
0,89
x
|
1,27
x
|
1,13
x
|
1,04
x
|
1
x
|
0,97
x
|
0,93
x
|
Aantal aandelen (in duizenden)
|
49.311
|
49.324
|
49.324
|
49.314
|
49.348
|
49.248
|
-
|
-
|
Referentieprijs
2 |
63,40
|
59,20
|
88,80
|
84,41
|
84,00
|
84,92
|
84,92
|
84,92
|
Datum van publicatie
|
30/01/20
|
12/02/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.607
|
1.513
|
1.527
|
1.756
|
2.195
|
2.342
|
2.381
|
2.407
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
961
|
883
|
882
|
1.009
|
1.336
|
1.400
|
1.402
|
1.392
|
Operationele Marge
|
59,8%
|
58,36%
|
57,76%
|
57,46%
|
60,87%
|
59,76%
|
58,87%
|
57,85%
|
Resultaat voor belastingen (EBT)
1 |
911
|
734
|
833
|
1.013
|
1.389
|
1.323
|
1.313
|
1.301
|
Nettowinst (verlies)
1 |
688
|
540
|
619
|
746
|
1.007
|
959,8
|
955,9
|
947,8
|
Nettomarge
|
42,81%
|
35,69%
|
40,54%
|
42,48%
|
45,88%
|
40,98%
|
40,14%
|
39,39%
|
WPA
2 |
6,900
|
5,420
|
6,220
|
7,500
|
10,12
|
9,651
|
9,607
|
9,527
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
3,500
|
0,9000
|
3,200
|
4,000
|
7,500
|
6,500
|
6,500
|
6,500
|
Datum van publicatie
|
30/01/20
|
12/02/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
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 |
380
|
387
|
402
|
433
|
534
|
500
|
543
|
575
|
577
|
578
|
581,2
|
591,2
|
599,8
|
576
|
584
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
206
|
209
|
228
|
254
|
318
|
302
|
332
|
367
|
335
|
350
|
350,6
|
366,3
|
340,8
|
337
|
341
|
Operationele Marge
|
54,21%
|
54,01%
|
56,72%
|
58,66%
|
59,55%
|
60,4%
|
61,14%
|
63,83%
|
58,06%
|
60,55%
|
60,33%
|
61,96%
|
56,82%
|
58,51%
|
58,39%
|
Resultaat voor belastingen (EBT)
1 |
201
|
209
|
236
|
252
|
316
|
269
|
335
|
333
|
452
|
333
|
329,3
|
339,8
|
321
|
325,5
|
326,8
|
Nettowinst (verlies)
1 |
147
|
157
|
183
|
189
|
231
|
196
|
255
|
253
|
327
|
-
|
238,8
|
247
|
232,9
|
236,2
|
237,7
|
Nettomarge
|
38,68%
|
40,57%
|
45,52%
|
43,65%
|
43,26%
|
39,2%
|
46,96%
|
44%
|
56,67%
|
-
|
41,09%
|
41,78%
|
38,83%
|
41,01%
|
40,69%
|
WPA
2 |
1,400
|
1,570
|
1,780
|
1,820
|
2,330
|
1,960
|
2,460
|
2,420
|
3,280
|
2,410
|
2,405
|
2,485
|
2,340
|
2,373
|
2,388
|
Dividend per aandeel
2 |
3,200
|
-
|
-
|
-
|
4,000
|
-
|
-
|
-
|
3,500
|
-
|
-
|
-
|
7,500
|
-
|
-
|
Datum van publicatie
|
27/01/22
|
28/04/22
|
10/08/22
|
27/10/22
|
26/01/23
|
26/04/23
|
10/08/23
|
26/10/23
|
25/01/24
|
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)
|
11,7%
|
8,6%
|
9,5%
|
10,9%
|
14%
|
11,6%
|
11,3%
|
10,8%
|
ROA (netto-inkomsten/totale activa)
|
0,94%
|
0,7%
|
0,76%
|
0,87%
|
0,35%
|
1%
|
0,9%
|
0,85%
|
Totale activa
1 |
72.958
|
77.176
|
81.447
|
86.153
|
286.731
|
95.979
|
106.207
|
111.511
|
Nettoactief per aandeel
2 |
64,00
|
66,40
|
70,00
|
74,80
|
80,70
|
84,60
|
87,70
|
90,90
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30/01/20
|
12/02/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
84,92
NOK Gemiddelde koersdoel
95,67
NOK Spread / Gemiddelde doel +12,66% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,10% | 378 mln. | | +12,72% | 551 mld. | | +9,92% | 291 mld. | | +10,73% | 249 mld. | | +20,52% | 208 mld. | | +18,46% | 171 mld. | | +9,68% | 166 mld. | | +9,46% | 162 mld. | | -11,07% | 138 mld. | | -0,60% | 137 mld. |
Banken - Andere
|