Beurs gesloten -
Oslo Bors
16:45:00 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
360
NOK
|
-2,96%
|
|
-1,37%
|
+1,98%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
868,6
|
882,2
|
1.039
|
1.234
|
1.572
|
1.511
|
-
|
-
|
Bedrijfswaarde
1 |
1.289
|
1.145
|
1.315
|
1.725
|
1.832
|
1.556
|
1.410
|
1.290
|
K/w-verhouding
|
7,61
x
|
7,53
x
|
14,4
x
|
4,22
x
|
3,41
x
|
4,06
x
|
3,68
x
|
4,17
x
|
Dividendrendement
|
2,54%
|
3,53%
|
3,45%
|
2,08%
|
-
|
5,23%
|
5,23%
|
5,23%
|
Marktkapitalisatie/omzet
|
1,02
x
|
1,09
x
|
1,19
x
|
1,31
x
|
1,53
x
|
1,45
x
|
1,41
x
|
1,36
x
|
Bedrijfswaarde/omzet
|
1,52
x
|
1,42
x
|
1,51
x
|
1,83
x
|
1,78
x
|
1,49
x
|
1,31
x
|
1,17
x
|
Bedrijfswaarde/EBITDA
|
9,01
x
|
8,61
x
|
9,33
x
|
11,3
x
|
12,5
x
|
10,8
x
|
9,52
x
|
8,43
x
|
Bedrijfswaarde/FCF
|
22,2
x
|
-
|
17,1
x
|
115
x
|
7,05
x
|
6,01
x
|
5,73
x
|
5,14
x
|
FCF Yield
|
4,5%
|
-
|
5,85%
|
0,87%
|
14,2%
|
16,6%
|
17,5%
|
19,5%
|
Price to Book
|
0,44
x
|
0,44
x
|
0,52
x
|
0,56
x
|
0,59
x
|
0,49
x
|
0,45
x
|
0,46
x
|
Aantal aandelen (in duizenden)
|
46.404
|
44.580
|
44.580
|
44.580
|
44.180
|
44.194
|
-
|
-
|
Referentieprijs
2 |
18,72
|
19,82
|
23,50
|
27,96
|
35,86
|
34,50
|
34,50
|
34,50
|
Datum van publicatie
|
13/02/20
|
16/02/21
|
17/02/22
|
15/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
850
|
807
|
873
|
943
|
1.027
|
1.043
|
1.075
|
1.107
|
EBITDA
1 |
143
|
133
|
141
|
153
|
147
|
143,4
|
148,1
|
153
|
Bedrijfsresultaat (EBIT)
1 |
73
|
55
|
73
|
83
|
88
|
80,45
|
85,13
|
90,04
|
Operationele Marge
|
8,59%
|
6,82%
|
8,36%
|
8,8%
|
8,57%
|
7,71%
|
7,92%
|
8,13%
|
Resultaat voor belastingen (EBT)
1 |
144
|
205
|
66
|
306
|
515
|
403,4
|
442
|
393,4
|
Nettowinst (verlies)
1 |
114
|
178
|
72
|
296
|
466
|
376,8
|
415,3
|
366,7
|
Nettomarge
|
13,41%
|
22,06%
|
8,25%
|
31,39%
|
45,37%
|
36,12%
|
38,64%
|
33,12%
|
WPA
2 |
2,460
|
2,630
|
1,630
|
6,630
|
10,52
|
8,495
|
9,367
|
8,275
|
Free Cash Flow
1 |
58
|
-
|
77
|
15
|
260
|
259
|
246
|
251
|
FCF-marge
|
6,82%
|
-
|
8,82%
|
1,59%
|
25,32%
|
24,83%
|
22,89%
|
22,67%
|
Kasstroomconversie (ebitda)
|
40,56%
|
-
|
54,61%
|
9,8%
|
176,87%
|
180,63%
|
166,14%
|
164,08%
|
Kasstroomconversie (nettowinst)
|
50,88%
|
-
|
106,94%
|
5,07%
|
55,79%
|
68,74%
|
59,23%
|
68,44%
|
Dividend per aandeel
2 |
0,4746
|
0,6996
|
0,8113
|
0,5820
|
-
|
1,805
|
1,805
|
1,803
|
Datum van publicatie
|
13/02/20
|
16/02/21
|
17/02/22
|
15/02/23
|
15/02/24
|
-
|
-
|
-
|
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
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
216
|
228
|
232
|
239
|
236
|
237
|
262
|
259
|
253
|
250
|
256,3
|
261,7
|
263,9
|
261
|
272
|
EBITDA
1 |
38
|
31
|
44
|
40
|
38
|
34
|
39
|
39
|
36
|
33
|
34,93
|
36,58
|
36,44
|
35,02
|
36
|
Bedrijfsresultaat (EBIT)
1 |
21
|
14
|
27
|
28
|
24
|
7
|
25
|
25
|
21
|
17
|
19,6
|
20,62
|
20,87
|
19,43
|
20
|
Operationele Marge
|
9,72%
|
6,14%
|
11,64%
|
11,72%
|
10,17%
|
2,95%
|
9,54%
|
9,65%
|
8,3%
|
6,8%
|
7,65%
|
7,88%
|
7,91%
|
7,44%
|
7,35%
|
Resultaat voor belastingen (EBT)
1 |
-142
|
73
|
165
|
-44
|
-26
|
212
|
67
|
256
|
153
|
91
|
72,55
|
93,77
|
115,7
|
121,7
|
125
|
Nettowinst (verlies)
1 |
-143
|
67
|
159
|
-19
|
-26
|
182
|
65
|
225
|
143
|
74
|
65,89
|
87,26
|
109
|
114,9
|
123
|
Nettomarge
|
-66,2%
|
29,39%
|
68,53%
|
-7,95%
|
-11,02%
|
76,79%
|
24,81%
|
86,87%
|
56,52%
|
29,6%
|
25,71%
|
33,34%
|
41,32%
|
44,02%
|
45,22%
|
WPA
2 |
-2,210
|
1,460
|
2,970
|
-0,4200
|
-0,0100
|
4,080
|
1,460
|
5,090
|
3,240
|
1,680
|
1,490
|
1,966
|
2,459
|
2,587
|
2,780
|
Dividend per aandeel
2 |
-
|
0,3367
|
-
|
-
|
-
|
-
|
0,5670
|
0,3792
|
-
|
-
|
-
|
0,3800
|
-
|
1,423
|
-
|
Datum van publicatie
|
10/11/21
|
17/02/22
|
4/05/22
|
18/08/22
|
3/11/22
|
15/02/23
|
9/05/23
|
16/08/23
|
1/11/23
|
15/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
420
|
263
|
276
|
491
|
260
|
44,6
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
101
|
221
|
Hefboom (schuld/ebitda)
|
2,937
x
|
1,977
x
|
1,957
x
|
3,209
x
|
1,769
x
|
0,3113
x
|
-
|
-
|
Free Cash Flow
1 |
58
|
-
|
77
|
15
|
260
|
259
|
246
|
251
|
ROE (netto-inkomsten/eigen vermogen)
|
6,16%
|
9,16%
|
3,58%
|
14%
|
18,7%
|
12,8%
|
12,6%
|
10,1%
|
ROA (netto-inkomsten/totale activa)
|
3,58%
|
5,25%
|
2,08%
|
8,37%
|
11,9%
|
10,4%
|
11%
|
9,4%
|
Totale activa
1 |
3.186
|
3.390
|
3.468
|
3.538
|
3.908
|
3.623
|
3.776
|
3.901
|
Nettoactief per aandeel
2 |
42,20
|
45,00
|
45,10
|
49,60
|
60,60
|
69,70
|
77,30
|
75,10
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
40
|
37
|
45
|
49
|
43
|
120
|
120
|
120
|
Capex/omzet
|
4,71%
|
4,58%
|
5,15%
|
5,2%
|
4,19%
|
11,5%
|
11,17%
|
10,84%
|
Datum van publicatie
|
13/02/20
|
16/02/21
|
17/02/22
|
15/02/23
|
15/02/24
|
-
|
-
|
-
|
Laatste slotkoers
34,5
USD Gemiddelde koersdoel
50,1
USD Spread / Gemiddelde doel +45,22% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +9,56% | 28,39 mld. | | +33,25% | 24,93 mld. | | -21,24% | 21,65 mld. | | -1,97% | 12,79 mld. | | +3,17% | 10,98 mld. | | +6,24% | 9,85 mld. | | +45,07% | 9,6 mld. | | +5,05% | 9,54 mld. | | +3,66% | 8 mld. |
Zeevracht & Logistiek - Andere
|