Beurs gesloten -
Oslo Bors
16:45:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
182
NOK
|
+1,22%
|
|
+3,82%
|
+22,81%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.557
|
3.066
|
2.120
|
3.348
|
4.380
|
4.935
|
-
|
-
|
Bedrijfswaarde
1 |
3.393
|
2.763
|
1.944
|
3.058
|
4.933
|
5.543
|
5.288
|
4.747
|
K/w-verhouding
|
-44,1
x
|
-2,81
x
|
65,2
x
|
60,7
x
|
292
x
|
19,9
x
|
11,2
x
|
10,4
x
|
Dividendrendement
|
1,36%
|
-
|
1,56%
|
-
|
3,88%
|
3,49%
|
3,49%
|
3,67%
|
Marktkapitalisatie/omzet
|
0,97
x
|
0,88
x
|
0,42
x
|
0,65
x
|
0,73
x
|
0,75
x
|
0,7
x
|
0,72
x
|
Bedrijfswaarde/omzet
|
0,93
x
|
0,8
x
|
0,39
x
|
0,6
x
|
0,83
x
|
0,85
x
|
0,75
x
|
0,69
x
|
Bedrijfswaarde/EBITDA
|
5,38
x
|
8,2
x
|
3,73
x
|
5,47
x
|
6,9
x
|
5,5
x
|
4,13
x
|
3,54
x
|
Bedrijfswaarde/FCF
|
29,1
x
|
9,55
x
|
15,3
x
|
12
x
|
62,6
x
|
12,3
x
|
8,8
x
|
7,28
x
|
FCF Yield
|
3,44%
|
10,5%
|
6,53%
|
8,34%
|
1,6%
|
8,14%
|
11,4%
|
13,7%
|
Price to Book
|
0,68
x
|
0,73
x
|
0,51
x
|
0,81
x
|
1,01
x
|
1,14
x
|
1,08
x
|
1,03
x
|
Aantal aandelen (in duizenden)
|
298.787
|
297.673
|
295.466
|
290.206
|
300.454
|
299.483
|
-
|
-
|
Referentieprijs
2 |
11,91
|
10,30
|
7,174
|
11,54
|
14,58
|
16,48
|
16,48
|
16,48
|
Datum van publicatie
|
26/02/20
|
25/02/21
|
3/03/22
|
2/03/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.657
|
3.466
|
5.010
|
5.136
|
5.974
|
6.558
|
7.022
|
6.878
|
EBITDA
1 |
631
|
337,1
|
521
|
559
|
714,4
|
1.009
|
1.281
|
1.340
|
Bedrijfsresultaat (EBIT)
1 |
77
|
-428,4
|
72
|
93,2
|
104,7
|
413,4
|
699,2
|
762,6
|
Operationele Marge
|
2,11%
|
-12,36%
|
1,44%
|
1,81%
|
1,75%
|
6,3%
|
9,96%
|
11,09%
|
Resultaat voor belastingen (EBT)
1 |
-52,9
|
-1.072
|
100,7
|
136,3
|
80
|
381,6
|
658,5
|
697,2
|
Nettowinst (verlies)
1 |
-83,6
|
-1.093
|
31,8
|
57,1
|
15,4
|
240,7
|
443,5
|
476,6
|
Nettomarge
|
-2,29%
|
-31,53%
|
0,63%
|
1,11%
|
0,26%
|
3,67%
|
6,32%
|
6,93%
|
WPA
2 |
-0,2700
|
-3,670
|
0,1100
|
0,1900
|
0,0500
|
0,8274
|
1,467
|
1,582
|
Free Cash Flow
1 |
116,8
|
289,5
|
127
|
255
|
78,8
|
451
|
600,8
|
651,7
|
FCF-marge
|
3,19%
|
8,35%
|
2,53%
|
4,97%
|
1,32%
|
6,88%
|
8,56%
|
9,47%
|
Kasstroomconversie (ebitda)
|
18,51%
|
85,88%
|
24,38%
|
45,62%
|
11,03%
|
44,71%
|
46,89%
|
48,65%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
399,37%
|
446,58%
|
511,69%
|
187,34%
|
135,46%
|
136,74%
|
Dividend per aandeel
2 |
0,1621
|
-
|
0,1121
|
-
|
0,5651
|
0,5754
|
0,5756
|
0,6041
|
Datum van publicatie
|
26/02/20
|
25/02/21
|
3/03/22
|
2/03/23
|
29/02/24
|
-
|
-
|
-
|
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 |
1.365
|
1.194
|
1.247
|
1.404
|
1.291
|
1.246
|
1.518
|
1.578
|
1.631
|
1.395
|
1.719
|
1.751
|
1.744
|
1.746
|
1.797
|
EBITDA
1 |
143
|
86
|
134
|
171
|
169
|
106,8
|
162
|
201
|
244,6
|
162
|
270,4
|
295,3
|
294,9
|
224
|
378
|
Bedrijfsresultaat (EBIT)
1 |
31
|
-30,9
|
18
|
53
|
52,9
|
-15,3
|
24,3
|
64
|
54,7
|
20
|
120,8
|
144,3
|
142,2
|
67
|
221
|
Operationele Marge
|
2,27%
|
-2,59%
|
1,44%
|
3,77%
|
4,1%
|
-1,23%
|
1,6%
|
4,06%
|
3,35%
|
1,43%
|
7,03%
|
8,24%
|
8,15%
|
3,84%
|
12,3%
|
Resultaat voor belastingen (EBT)
1 |
19,6
|
-27,6
|
58,2
|
27,2
|
78,5
|
-26,1
|
51,4
|
46,5
|
8,3
|
55
|
82
|
105
|
123
|
-
|
-
|
Nettowinst (verlies)
1 |
-3,1
|
-14,9
|
41,2
|
3,2
|
27,6
|
-19,9
|
18,2
|
34,4
|
-17,3
|
27
|
61,22
|
74,2
|
78,79
|
-
|
-
|
Nettomarge
|
-0,23%
|
-1,25%
|
3,3%
|
0,23%
|
2,14%
|
-1,6%
|
1,2%
|
2,18%
|
-1,06%
|
1,94%
|
3,56%
|
4,24%
|
4,52%
|
-
|
-
|
WPA
2 |
-0,0100
|
-0,0500
|
0,1400
|
0,0100
|
0,0900
|
-0,0700
|
0,0600
|
0,1100
|
-0,0600
|
0,0900
|
0,1990
|
0,2422
|
0,2444
|
0,3400
|
0,4600
|
Dividend per aandeel
2 |
0,1121
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,000
|
-
|
0,2714
|
-
|
0,2714
|
-
|
-
|
Datum van publicatie
|
3/03/22
|
28/04/22
|
28/07/22
|
17/11/22
|
2/03/23
|
27/04/23
|
26/07/23
|
16/11/23
|
29/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
552
|
608
|
352
|
-
|
Nettokaspositie
1 |
164
|
303
|
176
|
290
|
-
|
-
|
-
|
188
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
0,7731
x
|
0,6025
x
|
0,2749
x
|
-
|
Free Cash Flow
1 |
117
|
290
|
127
|
255
|
78,8
|
451
|
601
|
652
|
ROE (netto-inkomsten/eigen vermogen)
|
-1,52%
|
-10,2%
|
0,76%
|
1,38%
|
0,36%
|
5,69%
|
9,8%
|
10,8%
|
ROA (netto-inkomsten/totale activa)
|
0,21%
|
-7,21%
|
0,48%
|
0,82%
|
0,2%
|
3,29%
|
5,4%
|
5,97%
|
Totale activa
1 |
-39.810
|
15.158
|
6.643
|
6.983
|
7.520
|
7.320
|
8.221
|
7.977
|
Nettoactief per aandeel
2 |
17,50
|
14,20
|
14,20
|
14,20
|
14,50
|
14,50
|
15,30
|
16,00
|
Cashflow per aandeel
2 |
1,160
|
1,500
|
0,9800
|
1,660
|
2,210
|
2,870
|
3,300
|
3,480
|
Capex
1 |
240
|
157
|
158
|
231
|
581
|
353
|
303
|
298
|
Capex/omzet
|
6,56%
|
4,54%
|
3,15%
|
4,5%
|
9,73%
|
5,38%
|
4,31%
|
4,33%
|
Datum van publicatie
|
26/02/20
|
25/02/21
|
3/03/22
|
2/03/23
|
29/02/24
|
-
|
-
|
-
|
Laatste slotkoers
16,48
USD Gemiddelde koersdoel
18,24
USD Spread / Gemiddelde doel +10,69% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +22,81% | 4,94 mld. | | +5,86% | 4,24 mld. | | +26,85% | 3,83 mld. | | +1,38% | 1,87 mld. | | +24,90% | 976 mln. | | +30,80% | 781 mln. | | +18,18% | 727 mln. | | +66,25% | 646 mln. | | +2,68% | 493 mln. | | +26,23% | 463 mln. |
Oliegerelateerde diensten
|