Beurs gesloten -
Oslo Bors
16:45:00 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
11,2
NOK
|
0,00%
|
|
-4,68%
|
-16,10%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
530,4
|
863,7
|
1.129
|
975,2
|
592,8
|
499
|
-
|
-
|
Bedrijfswaarde
1 |
633,3
|
897,9
|
1.013
|
1.047
|
758,3
|
598
|
658
|
626
|
K/w-verhouding
|
16,7
x
|
8,82
x
|
6,26
x
|
35,5
x
|
-17,3
x
|
48,7
x
|
3,56
x
|
-
|
Dividendrendement
|
5%
|
3,59%
|
3,1%
|
3,64%
|
6,74%
|
8,93%
|
9,15%
|
9,82%
|
Marktkapitalisatie/omzet
|
0,48
x
|
0,73
x
|
1,15
x
|
0,71
x
|
0,44
x
|
0,34
x
|
0,28
x
|
0,25
x
|
Bedrijfswaarde/omzet
|
0,57
x
|
0,76
x
|
1,03
x
|
0,76
x
|
0,56
x
|
0,41
x
|
0,37
x
|
0,32
x
|
Bedrijfswaarde/EBITDA
|
8.465.969
x
|
9.050.958
x
|
18.894.737
x
|
13.858.710
x
|
148.694.610
x
|
-
|
2.811.990
x
|
-
|
Bedrijfswaarde/FCF
|
9,53
x
|
7,16
x
|
2,44
x
|
-16,7
x
|
-47,8
x
|
-99,7
x
|
9,89
x
|
9,21
x
|
FCF Yield
|
10,5%
|
14%
|
40,9%
|
-5,97%
|
-2,09%
|
-1%
|
10,1%
|
10,9%
|
Price to Book
|
2,02
x
|
2,36
x
|
2,3
x
|
1,95
x
|
1,26
x
|
0,98
x
|
0,82
x
|
-
|
Aantal aandelen (in duizenden)
|
44.204
|
44.293
|
43.774
|
44.326
|
44.401
|
44.554
|
-
|
-
|
Referentieprijs
2 |
12,00
|
19,50
|
25,80
|
22,00
|
13,35
|
11,20
|
11,20
|
11,20
|
Datum van publicatie
|
12/02/20
|
11/02/21
|
15/02/22
|
13/02/23
|
12/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.112
|
1.183
|
981,3
|
1.372
|
1.342
|
1.450
|
1.756
|
1.969
|
EBITDA
|
74,8
|
99,2
|
53,62
|
75,54
|
5,1
|
-
|
234
|
-
|
Bedrijfsresultaat (EBIT)
|
45,38
|
56,6
|
27,5
|
37,35
|
-39,45
|
-
|
190
|
209
|
Operationele Marge
|
4,08%
|
4,78%
|
2,8%
|
2,72%
|
-2,94%
|
-
|
10,82%
|
10,61%
|
Resultaat voor belastingen (EBT)
|
43,11
|
77,56
|
25,9
|
38,16
|
-45,33
|
-
|
181
|
200
|
Nettowinst (verlies)
|
31,87
|
97,66
|
190,8
|
29,1
|
-34,2
|
-
|
141
|
156
|
Nettomarge
|
2,87%
|
8,26%
|
19,44%
|
2,12%
|
-2,55%
|
-
|
8,03%
|
7,92%
|
WPA
2 |
0,7200
|
2,210
|
4,120
|
0,6200
|
-0,7700
|
0,2300
|
3,150
|
-
|
Free Cash Flow
1 |
66,44
|
125,4
|
414,7
|
-62,55
|
-15,87
|
-6
|
66,5
|
68
|
FCF-marge
|
5,98%
|
10,6%
|
42,26%
|
-4,56%
|
-1,18%
|
-0,41%
|
3,79%
|
3,45%
|
Kasstroomconversie (ebitda)
|
88,82%
|
126,44%
|
773,36%
|
-
|
-
|
-
|
28,42%
|
-
|
Kasstroomconversie (nettowinst)
|
208,46%
|
128,43%
|
217,38%
|
-
|
-
|
-
|
47,16%
|
43,59%
|
Dividend per aandeel
2 |
0,6000
|
0,7000
|
0,8000
|
0,8000
|
0,9000
|
1,000
|
1,025
|
1,100
|
Datum van publicatie
|
12/02/20
|
11/02/21
|
15/02/22
|
13/02/23
|
12/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
---|
Omzet
1 |
196,4
|
284,2
|
300,7
|
321
|
345,9
|
405
|
381,4
|
-
|
292,9
|
330,9
|
359
|
362
|
EBITDA
1 |
7,953
|
20,06
|
11,5
|
10
|
20,67
|
34
|
13,47
|
2,081
|
3,785
|
-19,2
|
-6,184
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1,409
|
12,78
|
4,754
|
1,4
|
10,23
|
21
|
4,021
|
-7,333
|
-5,139
|
-31
|
-16,78
|
-
|
Operationele Marge
|
0,72%
|
4,5%
|
1,58%
|
0,44%
|
2,96%
|
5,19%
|
1,05%
|
-
|
-1,75%
|
-9,37%
|
-4,68%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-0,452
|
10,89
|
3,514
|
7,305
|
9,911
|
17
|
7,603
|
-1,051
|
-13,52
|
-38,36
|
-14,8
|
-
|
Nettowinst (verlies)
1 |
165,1
|
9,171
|
3,171
|
5,3
|
8,033
|
13
|
5,196
|
-0,947
|
-9,34
|
-29,11
|
-11,38
|
-
|
Nettomarge
|
84,08%
|
3,23%
|
1,05%
|
1,65%
|
2,32%
|
3,21%
|
1,36%
|
-
|
-3,19%
|
-8,8%
|
-3,17%
|
-
|
WPA
2 |
3,570
|
0,2000
|
0,0700
|
0,1100
|
0,1700
|
0,2700
|
0,1200
|
-0,0200
|
-0,2100
|
-0,6500
|
-0,2600
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
21/10/21
|
15/02/22
|
28/04/22
|
12/07/22
|
26/10/22
|
13/02/23
|
27/04/23
|
14/07/23
|
23/10/23
|
12/02/24
|
25/04/24
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
103
|
34,1
|
-
|
71,7
|
166
|
99
|
159
|
127
|
Nettokaspositie
1 |
-
|
-
|
116
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,374
x
|
0,3442
x
|
-
|
0,9493
x
|
32,47
x
|
-
|
0,6795
x
|
-
|
Free Cash Flow
1 |
66,4
|
125
|
415
|
-62,5
|
-15,9
|
-6
|
66,5
|
68
|
ROE (netto-inkomsten/eigen vermogen)
|
17,3%
|
31%
|
44,1%
|
5,79%
|
-6,97%
|
-
|
25,1%
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
5,950
|
8,250
|
11,20
|
11,30
|
10,60
|
11,50
|
13,60
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
14,5
|
6,53
|
8,79
|
11,1
|
17,6
|
30
|
21,5
|
23,5
|
Capex/omzet
|
1,31%
|
0,55%
|
0,9%
|
0,81%
|
1,31%
|
2,07%
|
1,22%
|
1,19%
|
Datum van publicatie
|
12/02/20
|
11/02/21
|
15/02/22
|
13/02/23
|
12/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
11,2
NOK Gemiddelde koersdoel
16
NOK Spread / Gemiddelde doel +42,86% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -16,10% | 46,03 mln. | | +22,72% | 5,62 mld. | | +17,14% | 4,6 mld. | | -7,48% | 1,49 mld. | | +31,26% | 1,43 mld. | | -4,62% | 1,42 mld. | | +42,39% | 1,38 mld. | | +3,13% | 1,05 mld. | | +2,33% | 680 mln. | | +5,76% | 640 mln. |
Computerrandapparatuur
|