Beurs gesloten -
Oslo Bors
16:45:00 24-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
72,95
NOK
|
-2,41%
|
|
-5,01%
|
+6,81%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
15.496
|
9.543
|
9.333
|
8.805
|
7.659
|
8.180
|
-
|
-
|
Bedrijfswaarde
1 |
17.435
|
13.222
|
11.596
|
12.024
|
12.553
|
14.134
|
14.094
|
14.340
|
K/w-verhouding
|
24,9
x
|
-19,7
x
|
7,55
x
|
7,71
x
|
29,7
x
|
188
x
|
9,4
x
|
7,65
x
|
Dividendrendement
|
2,85%
|
-
|
-
|
3,82%
|
6,59%
|
2,06%
|
3,37%
|
4,22%
|
Marktkapitalisatie/omzet
|
1,87
x
|
1,13
x
|
2,03
x
|
1,23
x
|
1,09
x
|
1,08
x
|
0,95
x
|
0,88
x
|
Bedrijfswaarde/omzet
|
2,1
x
|
1,57
x
|
2,52
x
|
1,68
x
|
1,79
x
|
1,87
x
|
1,63
x
|
1,55
x
|
Bedrijfswaarde/EBITDA
|
11,6
x
|
22
x
|
14,2
x
|
5,49
x
|
9,41
x
|
7,66
x
|
5,96
x
|
5,41
x
|
Bedrijfswaarde/FCF
|
21,2
x
|
-38
x
|
317
x
|
12
x
|
-11,5
x
|
-13,6
x
|
-53,1
x
|
-97,7
x
|
FCF Yield
|
4,72%
|
-2,63%
|
0,32%
|
8,3%
|
-8,69%
|
-7,36%
|
-1,88%
|
-1,02%
|
Price to Book
|
3,79
x
|
2,18
x
|
1,67
x
|
1,36
x
|
1,2
x
|
1,25
x
|
1,14
x
|
1,03
x
|
Aantal aandelen (in duizenden)
|
110.448
|
112.276
|
112.314
|
112.026
|
112.133
|
112.133
|
-
|
-
|
Referentieprijs
2 |
140,3
|
85,00
|
83,10
|
78,60
|
68,30
|
72,95
|
72,95
|
72,95
|
Datum van publicatie
|
13-02-20
|
10-02-21
|
15-02-22
|
16-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.304
|
8.437
|
4.599
|
7.164
|
7.020
|
7.545
|
8.642
|
9.244
|
EBITDA
1 |
1.498
|
601,9
|
818
|
2.191
|
1.334
|
1.846
|
2.366
|
2.649
|
Bedrijfsresultaat (EBIT)
1 |
1.087
|
29,58
|
442,4
|
1.739
|
779,7
|
1.084
|
1.677
|
1.903
|
Operationele Marge
|
13,09%
|
0,35%
|
9,62%
|
24,28%
|
11,11%
|
14,37%
|
19,4%
|
20,58%
|
Resultaat voor belastingen (EBT)
1 |
840,6
|
-597
|
853,7
|
1.449
|
844,2
|
228,5
|
1.316
|
1.608
|
Nettowinst (verlies)
1 |
621,7
|
-493,8
|
1.236
|
1.149
|
259,8
|
44,15
|
919,7
|
1.081
|
Nettomarge
|
7,49%
|
-5,85%
|
26,87%
|
16,04%
|
3,7%
|
0,59%
|
10,64%
|
11,7%
|
WPA
2 |
5,630
|
-4,320
|
11,00
|
10,20
|
2,300
|
0,3888
|
7,764
|
9,534
|
Free Cash Flow
1 |
823
|
-347,9
|
36,61
|
997,8
|
-1.091
|
-1.040
|
-265,6
|
-146,7
|
FCF-marge
|
9,91%
|
-4,12%
|
0,8%
|
13,93%
|
-15,55%
|
-13,78%
|
-3,07%
|
-1,59%
|
Kasstroomconversie (ebitda)
|
54,94%
|
-
|
4,48%
|
45,55%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
132,39%
|
-
|
2,96%
|
86,84%
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
4,000
|
-
|
-
|
3,000
|
4,500
|
1,500
|
2,460
|
3,075
|
Datum van publicatie
|
13-02-20
|
10-02-21
|
15-02-22
|
16-02-23
|
22-02-24
|
-
|
-
|
-
|
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 |
1.513
|
1.465
|
2.351
|
1.709
|
1.640
|
1.546
|
2.372
|
1.164
|
1.938
|
2.290
|
1.757
|
1.244
|
2.226
|
2.687
|
-
|
EBITDA
1 |
353,7
|
548,1
|
1.094
|
266,4
|
281,8
|
507,2
|
685,7
|
56,6
|
84,96
|
442,8
|
401,7
|
255,8
|
652,4
|
812,5
|
531
|
Bedrijfsresultaat (EBIT)
1 |
265,4
|
453,1
|
985,8
|
144,6
|
156
|
385,4
|
547,3
|
-89,97
|
-66,95
|
291,8
|
247,4
|
168,6
|
439,4
|
668,5
|
360
|
Operationele Marge
|
17,53%
|
30,94%
|
41,94%
|
8,46%
|
9,51%
|
24,94%
|
23,07%
|
-7,73%
|
-3,46%
|
12,74%
|
14,08%
|
13,56%
|
19,74%
|
24,88%
|
-
|
Resultaat voor belastingen (EBT)
1 |
363,2
|
878,3
|
864,3
|
-402,5
|
108,9
|
573,2
|
-4,497
|
-27,08
|
302,6
|
-301,2
|
159,1
|
-0,2978
|
373,9
|
627,7
|
447,7
|
Nettowinst (verlies)
1 |
791,6
|
691,8
|
679,3
|
-279,4
|
57,39
|
427,2
|
-562,8
|
148,3
|
247
|
-330,7
|
116,1
|
-0,8106
|
259,7
|
438,7
|
309,4
|
Nettomarge
|
52,3%
|
47,23%
|
28,9%
|
-16,35%
|
3,5%
|
27,64%
|
-23,72%
|
12,74%
|
12,75%
|
-14,44%
|
6,61%
|
-0,07%
|
11,67%
|
16,33%
|
-
|
WPA
2 |
7,000
|
6,200
|
6,000
|
-2,500
|
0,5000
|
3,800
|
-5,000
|
1,300
|
2,200
|
-2,900
|
1,020
|
-0,003500
|
2,289
|
3,862
|
2,727
|
Dividend per aandeel
2 |
-
|
-
|
3,000
|
-
|
-
|
-
|
4,500
|
4,500
|
-
|
-
|
0,6000
|
0,3333
|
0,5000
|
0,5000
|
1,800
|
Datum van publicatie
|
15-02-22
|
12-05-22
|
22-08-22
|
10-11-22
|
16-02-23
|
12-05-23
|
25-08-23
|
14-11-23
|
22-02-24
|
16-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.939
|
3.679
|
2.263
|
3.219
|
4.895
|
5.954
|
5.914
|
6.160
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,294
x
|
6,112
x
|
2,766
x
|
1,469
x
|
3,668
x
|
3,226
x
|
2,5
x
|
2,325
x
|
Free Cash Flow
1 |
823
|
-348
|
36,6
|
998
|
-1.091
|
-1.040
|
-266
|
-147
|
ROE (netto-inkomsten/eigen vermogen)
|
15,7%
|
-12,8%
|
24,8%
|
19,1%
|
4,04%
|
6,83%
|
12%
|
13,1%
|
ROA (netto-inkomsten/totale activa)
|
7,28%
|
-5,53%
|
11,6%
|
9,74%
|
1,96%
|
3,4%
|
5,1%
|
4,8%
|
Totale activa
1 |
8.539
|
8.937
|
10.684
|
11.792
|
13.269
|
1.298
|
18.034
|
22.527
|
Nettoactief per aandeel
2 |
37,00
|
38,90
|
49,80
|
57,80
|
56,80
|
58,30
|
64,30
|
71,10
|
Cashflow per aandeel
2 |
12,30
|
3,690
|
-
|
13,90
|
-2,640
|
3,400
|
8,300
|
7,300
|
Capex
1 |
535
|
760
|
565
|
564
|
792
|
1.499
|
1.156
|
1.070
|
Capex/omzet
|
6,44%
|
9,01%
|
12,28%
|
7,88%
|
11,28%
|
19,87%
|
13,38%
|
11,57%
|
Datum van publicatie
|
13-02-20
|
10-02-21
|
15-02-22
|
16-02-23
|
22-02-24
|
-
|
-
|
-
|
Laatste slotkoers
72,95
NOK Gemiddelde koersdoel
75,67
NOK Spread / Gemiddelde doel +3,72% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,81% | 774 mln. | | +13,35% | 3,38 mld. | | 0,00% | 1,09 mld. | | -.--% | 500 mln. | | +32,16% | 424 mln. | | -16,81% | 399 mln. | | +25,00% | 377 mln. | | -11,99% | 361 mln. | | +14,61% | 355 mln. | | -17,24% | 351 mln. |
Aquacultuur
|