Beurs gesloten -
Oslo Bors
16:45:00 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
125,5
NOK
|
-0,03%
|
|
-0,70%
|
+14,72%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.816
|
7.770
|
10.743
|
9.900
|
11.992
|
13.766
|
-
|
-
|
Bedrijfswaarde
1 |
3.816
|
7.770
|
10.743
|
9.900
|
11.992
|
13.766
|
13.766
|
13.766
|
K/w-verhouding
|
8,5
x
|
9,85
x
|
10,9
x
|
8,98
x
|
8,57
x
|
8,35
x
|
8,56
x
|
8,71
x
|
Dividendrendement
|
4,42%
|
5,52%
|
4,49%
|
5,95%
|
6,86%
|
6,9%
|
7,08%
|
7,06%
|
Marktkapitalisatie/omzet
|
0,92
x
|
1,92
x
|
2,35
x
|
1,89
x
|
1,91
x
|
1,91
x
|
1,93
x
|
1,95
x
|
Bedrijfswaarde/omzet
|
0,92
x
|
1,92
x
|
2,35
x
|
1,89
x
|
1,91
x
|
1,91
x
|
1,93
x
|
1,95
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,08
x
|
1,14
x
|
1,46
x
|
1,22
x
|
1,36
x
|
1,44
x
|
1,32
x
|
1,27
x
|
Aantal aandelen (in duizenden)
|
60.188
|
107.319
|
107.220
|
107.138
|
109.613
|
109.686
|
-
|
-
|
Referentieprijs
2 |
63,40
|
72,40
|
100,2
|
92,40
|
109,4
|
125,5
|
125,5
|
125,5
|
Datum van publicatie
|
30/01/20
|
10/02/21
|
2/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.169
|
4.046
|
4.563
|
5.244
|
6.285
|
7.220
|
7.133
|
7.061
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.646
|
2.598
|
3.024
|
3.556
|
4.513
|
5.326
|
5.269
|
5.198
|
Operationele Marge
|
63,47%
|
64,21%
|
66,27%
|
67,81%
|
71,81%
|
73,76%
|
73,87%
|
73,62%
|
Resultaat voor belastingen (EBT)
1 |
2.594
|
2.392
|
3.055
|
3.504
|
4.418
|
5.119
|
5.030
|
4.977
|
Nettowinst (verlies)
1 |
2.064
|
2.033
|
2.513
|
2.817
|
3.545
|
4.005
|
3.820
|
3.633
|
Nettomarge
|
49,51%
|
50,25%
|
55,07%
|
53,72%
|
56,4%
|
55,47%
|
53,55%
|
51,45%
|
WPA
2 |
7,460
|
7,350
|
9,160
|
10,29
|
12,76
|
15,03
|
14,67
|
14,41
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
2,800
|
4,000
|
4,500
|
5,500
|
7,500
|
8,657
|
8,880
|
8,854
|
Datum van publicatie
|
30/01/20
|
10/02/21
|
2/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
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 |
1.290
|
1.259
|
1.159
|
1.495
|
1.331
|
1.427
|
1.506
|
1.614
|
1.739
|
1.742
|
1.821
|
1.813
|
1.796
|
1.788
|
1.839
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
880
|
855
|
739
|
1.084
|
878
|
977
|
1.058
|
1.178
|
1.300
|
1.299
|
1.336
|
1.345
|
1.321
|
1.317
|
1.344
|
Operationele Marge
|
68,22%
|
67,91%
|
63,76%
|
72,51%
|
65,97%
|
68,47%
|
70,25%
|
72,99%
|
74,76%
|
74,57%
|
73,41%
|
74,21%
|
73,53%
|
73,66%
|
73,08%
|
Resultaat voor belastingen (EBT)
1 |
883
|
849
|
720
|
1.095
|
840
|
944
|
1.030
|
1.157
|
1.287
|
1.256
|
1.299
|
1.314
|
1.286
|
1.191
|
1.201
|
Nettowinst (verlies)
1 |
716
|
756
|
567
|
846
|
649
|
870
|
787
|
886
|
1.001
|
1.224
|
948,6
|
935,9
|
885
|
1.097
|
895,4
|
Nettomarge
|
55,5%
|
60,05%
|
48,92%
|
56,59%
|
48,76%
|
60,97%
|
52,26%
|
54,89%
|
57,56%
|
70,26%
|
52,11%
|
51,63%
|
49,27%
|
61,38%
|
48,69%
|
WPA
2 |
2,620
|
2,770
|
2,070
|
3,110
|
2,340
|
3,140
|
2,840
|
3,180
|
3,600
|
4,400
|
3,558
|
3,595
|
3,509
|
4,001
|
3,254
|
Dividend per aandeel
2 |
4,500
|
-
|
-
|
-
|
5,500
|
-
|
-
|
-
|
7,500
|
-
|
4,750
|
-
|
8,910
|
-
|
-
|
Datum van publicatie
|
2/02/22
|
5/05/22
|
10/08/22
|
26/10/22
|
2/02/23
|
4/05/23
|
9/08/23
|
25/10/23
|
1/02/24
|
29/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
13,5%
|
12,3%
|
14%
|
14,6%
|
16,5%
|
18%
|
16,3%
|
15%
|
ROA (netto-inkomsten/totale activa)
|
1,07%
|
0,97%
|
1,1%
|
1,13%
|
1,24%
|
1,33%
|
1,19%
|
1,1%
|
Totale activa
1 |
193.277
|
209.221
|
227.937
|
249.182
|
285.154
|
301.148
|
320.807
|
329.387
|
Nettoactief per aandeel
2 |
58,60
|
63,50
|
68,60
|
75,90
|
80,70
|
87,30
|
95,20
|
98,50
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30/01/20
|
10/02/21
|
2/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
Laatste slotkoers
125,5
NOK Gemiddelde koersdoel
139,6
NOK Spread / Gemiddelde doel +11,24% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +14,72% | 1,29 mld. | | +18,91% | 581 mld. | | +18,12% | 311 mld. | | +21,47% | 263 mld. | | +24,09% | 187 mld. | | +29,19% | 175 mld. | | +7,62% | 158 mld. | | -1,49% | 154 mld. | | +8,69% | 150 mld. | | +13,94% | 142 mld. |
Banken - Andere
|