Beurs gesloten -
Oslo Bors
16:45:00 11-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
152,5
NOK
|
-0,33%
|
|
+0,33%
|
+22,98%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.942
|
3.423
|
4.216
|
3.797
|
3.328
|
4.232
|
-
|
-
|
Bedrijfswaarde
1 |
2.961
|
4.010
|
5.070
|
4.448
|
3.500
|
4.890
|
4.870
|
5.071
|
K/w-verhouding
|
55,4
x
|
13,9
x
|
18
x
|
12,6
x
|
10,7
x
|
13,7
x
|
12,7
x
|
12
x
|
Dividendrendement
|
1,39%
|
6,2%
|
3,85%
|
6,47%
|
6,45%
|
5,38%
|
5,86%
|
6,07%
|
Marktkapitalisatie/omzet
|
0,57
x
|
0,94
x
|
1,11
x
|
0,91
x
|
0,69
x
|
0,8
x
|
0,76
x
|
0,73
x
|
Bedrijfswaarde/omzet
|
0,86
x
|
1,1
x
|
1,33
x
|
1,06
x
|
0,73
x
|
0,93
x
|
0,88
x
|
0,87
x
|
Bedrijfswaarde/EBITDA
|
9,9
x
|
6,7
x
|
9,34
x
|
7,29
x
|
5,33
x
|
6,89
x
|
6,53
x
|
6,38
x
|
Bedrijfswaarde/FCF
|
16
x
|
6,24
x
|
12,1
x
|
8,56
x
|
10,8
x
|
9,77
x
|
8,91
x
|
8,42
x
|
FCF Yield
|
6,26%
|
16%
|
8,24%
|
11,7%
|
9,27%
|
10,2%
|
11,2%
|
11,9%
|
Price to Book
|
3,34
x
|
4,49
x
|
4,97
x
|
3,86
x
|
-
|
3,44
x
|
3,2
x
|
2,85
x
|
Aantal aandelen (in duizenden)
|
26.970
|
26.538
|
27.026
|
27.316
|
26.836
|
27.663
|
-
|
-
|
Referentieprijs
2 |
72,00
|
129,0
|
156,0
|
139,0
|
124,0
|
153,0
|
153,0
|
153,0
|
Datum van publicatie
|
26-02-20
|
17-02-21
|
10-02-22
|
08-02-23
|
06-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.436
|
3.661
|
3.804
|
4.189
|
4.802
|
5.263
|
5.542
|
5.797
|
EBITDA
1 |
299,1
|
598,7
|
542,8
|
610,2
|
656,3
|
709,8
|
745,3
|
795
|
Bedrijfsresultaat (EBIT)
1 |
126,5
|
401
|
348,9
|
403,1
|
408,2
|
455,4
|
485,4
|
518,1
|
Operationele Marge
|
3,68%
|
10,95%
|
9,17%
|
9,62%
|
8,5%
|
8,65%
|
8,76%
|
8,94%
|
Resultaat voor belastingen (EBT)
1 |
53,43
|
329,4
|
311,2
|
387
|
395,5
|
398
|
433
|
461,8
|
Nettowinst (verlies)
1 |
35,11
|
249,2
|
234,7
|
303
|
318,1
|
307,5
|
331,5
|
351,9
|
Nettomarge
|
1,02%
|
6,81%
|
6,17%
|
7,23%
|
6,62%
|
5,84%
|
5,98%
|
6,07%
|
WPA
2 |
1,300
|
9,250
|
8,670
|
11,06
|
11,56
|
11,14
|
12,00
|
12,72
|
Free Cash Flow
1 |
185,4
|
642,5
|
417,9
|
519,7
|
324,3
|
500,5
|
546,5
|
602
|
FCF-marge
|
5,4%
|
17,55%
|
10,99%
|
12,41%
|
6,75%
|
9,51%
|
9,86%
|
10,38%
|
Kasstroomconversie (ebitda)
|
61,98%
|
107,32%
|
76,99%
|
85,18%
|
49,42%
|
70,51%
|
73,33%
|
75,73%
|
Kasstroomconversie (nettowinst)
|
528,08%
|
257,82%
|
178,1%
|
171,52%
|
101,95%
|
162,76%
|
164,87%
|
171,09%
|
Dividend per aandeel
2 |
1,000
|
8,000
|
6,000
|
9,000
|
8,000
|
8,228
|
8,969
|
9,294
|
Datum van publicatie
|
26-02-20
|
17-02-21
|
10-02-22
|
08-02-23
|
06-02-24
|
-
|
-
|
-
|
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 |
1.068
|
1.138
|
1.048
|
876
|
1.127
|
1.310
|
1.154
|
977
|
1.361
|
1.171
|
1.391
|
1.065
|
1.440
|
1.518
|
1.379
|
EBITDA
1 |
139,8
|
220
|
125
|
118,7
|
146,4
|
271,1
|
380,5
|
87,22
|
188,6
|
196,1
|
209,8
|
106,1
|
197,9
|
269
|
137
|
Bedrijfsresultaat (EBIT)
1 |
89,77
|
167,9
|
73,35
|
66,44
|
95,41
|
214,6
|
53,82
|
41,99
|
114,4
|
136
|
146,5
|
42,53
|
130,7
|
202
|
71
|
Operationele Marge
|
8,4%
|
14,75%
|
7%
|
7,59%
|
8,47%
|
16,38%
|
4,66%
|
4,3%
|
8,4%
|
11,61%
|
10,53%
|
3,99%
|
9,08%
|
13,31%
|
5,15%
|
Resultaat voor belastingen (EBT)
1 |
83,93
|
156,5
|
74,08
|
63,06
|
93,43
|
203,5
|
46,74
|
12,95
|
132,3
|
121,5
|
135,7
|
17,54
|
112,5
|
191
|
58
|
Nettowinst (verlies)
1 |
62,5
|
121,6
|
57,79
|
47,97
|
75,62
|
158,1
|
35,95
|
11,09
|
112,9
|
97,2
|
103,5
|
12,66
|
85,37
|
-
|
-
|
Nettomarge
|
5,85%
|
10,69%
|
5,51%
|
5,48%
|
6,71%
|
12,07%
|
3,12%
|
1,14%
|
8,3%
|
8,3%
|
7,44%
|
1,19%
|
5,93%
|
-
|
-
|
WPA
2 |
2,290
|
4,440
|
2,110
|
1,750
|
2,770
|
5,760
|
1,300
|
0,4000
|
4,100
|
3,520
|
3,664
|
0,7584
|
3,204
|
5,160
|
1,550
|
Dividend per aandeel
2 |
6,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,000
|
-
|
4,000
|
-
|
4,500
|
-
|
-
|
Datum van publicatie
|
10-02-22
|
04-05-22
|
17-08-22
|
02-11-22
|
08-02-23
|
10-05-23
|
23-08-23
|
01-11-23
|
06-02-24
|
08-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.019
|
587
|
854
|
651
|
172
|
657
|
638
|
839
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,408
x
|
0,9806
x
|
1,573
x
|
1,067
x
|
0,262
x
|
0,9256
x
|
0,8555
x
|
1,055
x
|
Free Cash Flow
1 |
185
|
643
|
418
|
520
|
324
|
501
|
547
|
602
|
ROE (netto-inkomsten/eigen vermogen)
|
5,98%
|
36,8%
|
28,9%
|
32,9%
|
31,4%
|
26,9%
|
26,3%
|
24,7%
|
ROA (netto-inkomsten/totale activa)
|
1,54%
|
9,24%
|
8,16%
|
10%
|
9,23%
|
7,66%
|
7,77%
|
8,19%
|
Totale activa
1 |
2.282
|
2.696
|
2.876
|
3.021
|
3.445
|
4.016
|
4.268
|
4.298
|
Nettoactief per aandeel
2 |
21,60
|
28,70
|
31,40
|
36,00
|
-
|
44,50
|
47,80
|
53,60
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
62,8
|
25,2
|
40,7
|
41,9
|
99
|
104
|
95
|
94
|
Capex/omzet
|
1,83%
|
0,69%
|
1,07%
|
1%
|
2,06%
|
1,98%
|
1,71%
|
1,62%
|
Datum van publicatie
|
26-02-20
|
17-02-21
|
10-02-22
|
08-02-23
|
06-02-24
|
-
|
-
|
-
|
Laatste slotkoers
153
NOK Gemiddelde koersdoel
160
NOK Spread / Gemiddelde doel +4,58% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +22,98% | 396 mln. | | +13,58% | 69,42 mld. | | +7,16% | 17,53 mld. | | +18,15% | 14,54 mld. | | +21,73% | 13,68 mld. | | +12,72% | 9,94 mld. | | -24,79% | 6,56 mld. | | -6,11% | 5,92 mld. | | +1,29% | 5,14 mld. | | -6,00% | 4,75 mld. |
Bedrijfsondersteunende diensten - NEC
|