Beurs gesloten -
Oslo Bors
16:45:00 07-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
149
NOK
|
-0,86%
|
|
-0,40%
|
+3,47%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.722
|
1.794
|
2.265
|
5.383
|
5.986
|
6.194
|
-
|
-
|
Bedrijfswaarde
1 |
1.722
|
1.794
|
2.265
|
5.383
|
5.986
|
6.194
|
6.194
|
6.194
|
K/w-verhouding
|
9,4
x
|
10,1
x
|
12
x
|
10,9
x
|
8,78
x
|
8,14
x
|
8,78
x
|
9,55
x
|
Dividendrendement
|
7,27%
|
5,24%
|
5,48%
|
4,63%
|
6,94%
|
8,5%
|
8,5%
|
8,5%
|
Marktkapitalisatie/omzet
|
0,73
x
|
0,73
x
|
0,89
x
|
1,9
x
|
1,68
x
|
1,59
x
|
1,65
x
|
1,7
x
|
Bedrijfswaarde/omzet
|
0,73
x
|
0,73
x
|
0,89
x
|
1,9
x
|
1,68
x
|
1,59
x
|
1,65
x
|
1,7
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,86
x
|
0,82
x
|
1,07
x
|
0,92
x
|
0,96
x
|
0,93
x
|
0,91
x
|
0,89
x
|
Aantal aandelen (in duizenden)
|
15.659
|
15.664
|
15.514
|
41.571
|
41.571
|
41.571
|
-
|
-
|
Referentieprijs
2 |
110,0
|
114,5
|
146,0
|
129,5
|
144,0
|
149,0
|
149,0
|
149,0
|
Datum van publicatie
|
06-02-20
|
11-02-21
|
11-02-22
|
10-02-23
|
09-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.368
|
2.444
|
2.549
|
2.834
|
3.573
|
3.897
|
3.756
|
3.654
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.450
|
1.486
|
1.531
|
1.690
|
2.276
|
2.510
|
2.318
|
2.166
|
Operationele Marge
|
61,23%
|
60,8%
|
60,06%
|
59,63%
|
63,7%
|
64,4%
|
61,72%
|
59,29%
|
Resultaat voor belastingen (EBT)
1 |
1.467
|
1.403
|
1.549
|
1.615
|
2.227
|
2.440
|
2.236
|
2.099
|
Nettowinst (verlies)
1 |
1.125
|
1.094
|
1.223
|
1.283
|
1.773
|
1.933
|
1.793
|
1.651
|
Nettomarge
|
47,51%
|
44,76%
|
47,98%
|
45,27%
|
49,62%
|
49,59%
|
47,75%
|
45,19%
|
WPA
2 |
11,70
|
11,30
|
12,20
|
11,90
|
16,40
|
18,31
|
16,97
|
15,61
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
8,000
|
6,000
|
8,000
|
6,000
|
10,00
|
12,67
|
12,67
|
12,67
|
Datum van publicatie
|
06-02-20
|
11-02-21
|
11-02-22
|
10-02-23
|
09-02-24
|
-
|
-
|
-
|
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 |
658
|
682
|
612
|
654
|
677
|
892
|
828
|
867
|
935
|
943
|
956
|
992
|
980,9
|
976,8
|
948
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
409
|
414
|
352
|
361
|
395
|
581
|
525
|
541
|
637
|
573
|
626
|
637,9
|
647,9
|
606,5
|
603
|
Operationele Marge
|
62,16%
|
60,7%
|
57,52%
|
55,2%
|
58,35%
|
65,13%
|
63,41%
|
62,4%
|
68,13%
|
60,76%
|
65,48%
|
64,3%
|
66,05%
|
62,09%
|
63,61%
|
Resultaat voor belastingen (EBT)
1 |
407
|
412
|
355
|
351
|
344
|
566
|
529
|
550
|
605
|
543
|
620
|
613,1
|
619,4
|
581,9
|
556
|
Nettowinst (verlies)
1 |
315
|
328
|
276
|
273
|
267
|
468
|
462
|
426
|
457
|
426
|
573
|
461,9
|
466,6
|
437
|
525
|
Nettomarge
|
47,87%
|
48,09%
|
45,1%
|
41,74%
|
39,44%
|
52,47%
|
55,8%
|
49,13%
|
48,88%
|
45,17%
|
59,94%
|
46,57%
|
47,56%
|
44,74%
|
55,38%
|
WPA
2 |
3,200
|
3,200
|
2,600
|
2,400
|
2,500
|
4,500
|
4,300
|
3,900
|
4,300
|
3,900
|
5,300
|
4,374
|
4,417
|
4,133
|
4,860
|
Dividend per aandeel
2 |
-
|
8,000
|
-
|
-
|
-
|
6,000
|
-
|
-
|
-
|
10,00
|
-
|
12,00
|
-
|
-
|
-
|
Datum van publicatie
|
28-10-21
|
11-02-22
|
05-05-22
|
12-08-22
|
27-10-22
|
10-02-23
|
05-05-23
|
15-08-23
|
26-10-23
|
09-02-24
|
07-05-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
9,5%
|
8,4%
|
9%
|
8,7%
|
11,3%
|
11,2%
|
10%
|
9,28%
|
ROA (netto-inkomsten/totale activa)
|
0,9%
|
0,81%
|
0,85%
|
0,85%
|
1,13%
|
1,2%
|
1,1%
|
1,05%
|
Totale activa
1 |
125.306
|
135.816
|
143.158
|
150.764
|
157.418
|
161.064
|
163.042
|
157.257
|
Nettoactief per aandeel
2 |
129,0
|
140,0
|
136,0
|
141,0
|
150,0
|
160,0
|
164,0
|
167,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
06-02-20
|
11-02-21
|
11-02-22
|
10-02-23
|
09-02-24
|
-
|
-
|
-
|
Laatste slotkoers
149
NOK Gemiddelde koersdoel
167,3
NOK Spread / Gemiddelde doel +12,30% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,47% | 579 mln. | | +17,55% | 574 mld. | | +18,15% | 311 mld. | | +15,71% | 254 mld. | | +18,57% | 203 mld. | | +21,72% | 184 mld. | | +27,18% | 172 mld. | | +9,30% | 163 mld. | | +9,22% | 150 mld. | | -7,95% | 143 mld. |
Banken - Andere
|