SALMAR ASA Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 656 NOK | -0,76% |
|
-2,38% | +15,25% |
| 14/05 | Transcript : SalMar ASA, Q1 2024 Earnings Call, May 14, 2024 | |
| 14/05 | SalMar ASA rapporteert resultaten voor het eerste kwartaal eindigend op 31 maart 2024 | CI |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 50.736 | 59.058 | 71.481 | 55.810 | 67.355 | 86.435 | - | - |
| Bedrijfswaarde 1 | 53.638 | 63.950 | 77.024 | 74.889 | 80.462 | 101.273 | 100.693 | 99.843 |
| K/w-verhouding | 20,4 x | 28,8 x | 26,9 x | 13,9 x | 23,4 x | 19,2 x | 14,6 x | 13,8 x |
| Dividendrendement | 4,67% | 3,97% | 3,29% | 5,2% | 6,15% | 5,01% | 5,1% | 5,05% |
| Marktkapitalisatie/omzet | 4,15 x | 4,57 x | 4,75 x | 2,77 x | 2,39 x | 2,87 x | 2,52 x | 2,44 x |
| Bedrijfswaarde/omzet | 4,38 x | 4,95 x | 5,12 x | 3,72 x | 2,85 x | 3,36 x | 2,94 x | 2,82 x |
| Bedrijfswaarde/EBITDA | 14,2 x | 16,7 x | 20,6 x | 13,6 x | 8,43 x | 10,4 x | 8,32 x | 7,79 x |
| Bedrijfswaarde/FCF | 31,3 x | -111 x | 951 x | 38,3 x | 7,5 x | 26,2 x | 19,5 x | 16,2 x |
| FCF Yield | 3,19% | -0,9% | 0,11% | 2,61% | 13,3% | 3,82% | 5,13% | 6,19% |
| Price to Book | 5,63 x | 5,79 x | 5,41 x | 2,61 x | 3,76 x | 4,15 x | 3,8 x | 3,43 x |
| Aantal aandelen (in duizenden) | 112.923 | 117.271 | 117.568 | 145.037 | 118.333 | 131.760 | - | - |
| Referentieprijs 2 | 449,3 | 503,6 | 608,0 | 384,8 | 569,2 | 656,0 | 656,0 | 656,0 |
| Datum van publicatie | 26-02-20 | 25-02-21 | 18-02-22 | 21-02-23 | 15-02-24 | - | - | - |
1NOK in Miljoen2NOK
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 12.238 | 12.912 | 15.044 | 20.158 | 28.219 | 30.101 | 34.294 | 35.465 |
| EBITDA 1 | 3.786 | 3.820 | 3.734 | 5.502 | 9.540 | 9.748 | 12.107 | 12.821 |
| Bedrijfsresultaat (EBIT) 1 | 3.068 | 3.008 | 2.927 | 4.465 | 8.088 | 7.971 | 10.648 | 11.286 |
| Operationele Marge | 25,07% | 23,29% | 19,46% | 22,15% | 28,66% | 26,48% | 31,05% | 31,82% |
| Resultaat voor belastingen (EBT) 1 | 3.158 | 2.572 | 3.387 | 4.562 | 7.279 | 7.083 | 9.572 | 10.235 |
| Nettowinst (verlies) 1 | 2.488 | 1.979 | 2.668 | 3.312 | 3.203 | 4.515 | 5.919 | 6.279 |
| Nettomarge | 20,33% | 15,33% | 17,73% | 16,43% | 11,35% | 15% | 17,26% | 17,7% |
| WPA 2 | 22,03 | 17,49 | 22,61 | 27,64 | 24,30 | 34,21 | 44,85 | 47,60 |
| Free Cash Flow 1 | 1.712 | -575,7 | 81 | 1.957 | 10.731 | 3.865 | 5.161 | 6.177 |
| FCF-marge | 13,99% | -4,46% | 0,54% | 9,71% | 38,03% | 12,84% | 15,05% | 17,42% |
| Kasstroomconversie (ebitda) | 45,22% | - | 2,17% | 35,58% | 112,48% | 39,65% | 42,63% | 48,18% |
| Kasstroomconversie (nettowinst) | 68,81% | - | 3,04% | 59,1% | 335,03% | 85,62% | 87,19% | 98,38% |
| Dividend per aandeel 2 | 21,00 | 20,00 | 20,00 | 20,00 | 35,00 | 32,88 | 33,46 | 33,13 |
| Datum van publicatie | 26-02-20 | 25-02-21 | 18-02-22 | 21-02-23 | 15-02-24 | - | - | - |
1NOK in Miljoen2NOK
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| 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 | 4.673 | 4.682 | 4.172 | 4.898 | 6.406 | 6.792 | 5.895 | 7.512 | 8.019 | 6.555 | 6.035 | 8.560 | 8.862 | 7.312 | 8.445 |
| EBITDA 1 | 1.105 | 1.490 | 1.113 | 1.550 | 1.349 | 2.227 | 2.088 | 2.653 | 2.571 | 1.919 | 2.211 | 2.434 | 2.855 | 2.972 | 3.384 |
| Bedrijfsresultaat (EBIT) 1 | 890 | 1.262 | 883 | 1.313 | 1.006 | 1.884 | 1.745 | 2.300 | 2.158 | 1.512 | 1.688 | 2.147 | 2.442 | 2.559 | 2.970 |
| Operationele Marge | 19,05% | 26,95% | 21,16% | 26,81% | 15,7% | 27,74% | 29,6% | 30,62% | 26,91% | 23,07% | 27,97% | 25,08% | 27,56% | 35% | 35,16% |
| Resultaat voor belastingen (EBT) 1 | 493 | 1.388 | 2.547 | 850 | -222 | 2.235 | 1.766 | 2.304 | 974 | 971 | 1.634 | 1.535 | 2.127 | 2.685 | 2.830 |
| Nettowinst (verlies) 1 | 396 | 1.081 | 1.837 | 669 | -164 | 1.734 | -844 | 995 | 1.318 | 821 | 1.037 | 1.090 | 1.711 | 1.665 | 1.771 |
| Nettomarge | 8,47% | 23,09% | 44,03% | 13,66% | -2,56% | 25,53% | -14,32% | 13,25% | 16,44% | 12,52% | 17,19% | 12,73% | 19,31% | 22,78% | 20,97% |
| WPA 2 | 3,510 | 9,170 | 15,58 | 4,740 | -1,300 | 13,20 | -6,400 | 7,600 | 10,00 | 6,200 | 7,606 | 8,255 | 12,95 | 12,62 | 13,41 |
| Dividend per aandeel 2 | 20,00 | - | - | - | 20,00 | - | 20,00 | - | 15,00 | - | 11,67 | - | 21,67 | - | 16,80 |
| Datum van publicatie | 18-02-22 | 11-05-22 | 25-08-22 | 10-11-22 | 21-02-23 | 11-05-23 | 24-08-23 | 09-11-23 | 15-02-24 | 14-05-24 | - | - | - | - | - |
1NOK in Miljoen2NOK
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 2.902 | 4.893 | 5.543 | 19.079 | 13.107 | 14.839 | 14.259 | 13.408 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 0,7665 x | 1,281 x | 1,484 x | 3,468 x | 1,374 x | 1,522 x | 1,178 x | 1,046 x |
| Free Cash Flow 1 | 1.712 | -576 | 81 | 1.957 | 10.731 | 3.865 | 5.161 | 6.177 |
| ROE (netto-inkomsten/eigen vermogen) | 27,6% | 22,5% | 23,1% | 20,3% | 16,3% | 20,5% | 26,5% | 26,7% |
| ROA (netto-inkomsten/totale activa) | 15% | 10,6% | 9,64% | 7,31% | 5,53% | 7,31% | 9,18% | 9,67% |
| Totale activa 1 | 16.561 | 18.670 | 27.670 | 45.293 | 57.916 | 61.743 | 64.500 | 64.913 |
| Nettoactief per aandeel 2 | 79,80 | 86,90 | 112,0 | 147,0 | 151,0 | 158,0 | 173,0 | 191,0 |
| Cashflow per aandeel 2 | 26,80 | 28,00 | 25,10 | 35,20 | 68,20 | 42,90 | 57,40 | 62,90 |
| Capex 1 | 1.317 | 3.747 | 2.827 | 2.455 | 2.348 | 1.686 | 1.710 | 1.652 |
| Capex/omzet | 10,77% | 29,02% | 18,79% | 12,18% | 8,32% | 5,6% | 4,99% | 4,66% |
| Datum van publicatie | 26-02-20 | 25-02-21 | 18-02-22 | 21-02-23 | 15-02-24 | - | - | - |
1NOK in Miljoen2NOK
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
C+
Verkoop
Koop
Gemiddeld advies
Houden
Aantal analisten
9
Laatste slotkoers
656
NOK
Gemiddelde koersdoel
698,9
NOK
Spread / Gemiddelde doel
+6,54%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +15,25% | 8,18 mld. | |
| +5,82% | 9,42 mld. | |
| +16,63% | 2,75 mld. | |
| +20,76% | 1,82 mld. | |
| +1,33% | 1,8 mld. | |
| +26,23% | 1,79 mld. | |
| +9,91% | 966 mln. | |
| -3,75% | 907 mln. | |
| +18,06% | 645 mln. | |
| -30,64% | 508 mln. |
- Beurs
- Aandelen
- Koers SALM
- Financiën SalMar ASA