Beurs gesloten -
Oslo Bors
16:45:00 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
113,4
NOK
|
+1,07%
|
|
+1,07%
|
+25,94%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
32.223
|
30.007
|
41.616
|
39.644
|
40.277
|
50.189
|
-
|
-
|
Bedrijfswaarde
1 |
41.594
|
40.770
|
41.616
|
39.644
|
40.277
|
50.189
|
50.189
|
50.189
|
K/w-verhouding
|
15,6
x
|
12,8
x
|
13,3
x
|
16,8
x
|
12,2
x
|
11,5
x
|
12,2
x
|
10,8
x
|
Dividendrendement
|
-
|
5,06%
|
3,95%
|
4,33%
|
4,55%
|
4,52%
|
4,47%
|
4,84%
|
Marktkapitalisatie/omzet
|
1
x
|
0,68
x
|
0,78
x
|
5,13
x
|
-
|
1,4
x
|
1,36
x
|
1,32
x
|
Bedrijfswaarde/omzet
|
1
x
|
0,68
x
|
0,78
x
|
5,13
x
|
-
|
1,4
x
|
1,36
x
|
1,32
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,97
x
|
0,84
x
|
1,1
x
|
1,06
x
|
1,4
x
|
1,6
x
|
1,57
x
|
1,48
x
|
Aantal aandelen (in duizenden)
|
466.871
|
467.398
|
470.135
|
464.211
|
447.320
|
442.584
|
-
|
-
|
Referentieprijs
2 |
69,02
|
64,20
|
88,52
|
85,40
|
90,04
|
113,4
|
113,4
|
113,4
|
Datum van publicatie
|
12-02-20
|
10-02-21
|
09-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
32.366
|
44.188
|
53.681
|
7.732
|
-
|
35.790
|
36.812
|
37.912
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.298
|
2.433
|
3.130
|
2.724
|
2.653
|
3.145
|
3.710
|
4.099
|
Operationele Marge
|
7,1%
|
5,51%
|
5,83%
|
35,23%
|
-
|
8,79%
|
10,08%
|
10,81%
|
Resultaat voor belastingen (EBT)
1 |
2.593
|
2.219
|
3.976
|
2.120
|
3.294
|
5.397
|
4.960
|
5.367
|
Nettowinst (verlies)
1 |
2.067
|
2.345
|
3.121
|
2.376
|
3.377
|
4.241
|
3.888
|
4.232
|
Nettomarge
|
6,39%
|
5,31%
|
5,81%
|
30,73%
|
-
|
11,85%
|
10,56%
|
11,16%
|
WPA
2 |
4,430
|
5,020
|
6,680
|
5,070
|
7,372
|
9,897
|
9,290
|
10,52
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
3,250
|
3,500
|
3,700
|
4,100
|
5,122
|
5,072
|
5,493
|
Datum van publicatie
|
12-02-20
|
10-02-21
|
09-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
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
|
13.469
|
1.822
|
1.886
|
1.989
|
2.034
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.038
|
678
|
705
|
717
|
624
|
858
|
513
|
605
|
600
|
1.092
|
764,7
|
865
|
850
|
-
|
-
|
Operationele Marge
|
7,71%
|
37,21%
|
37,38%
|
36,05%
|
30,68%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
1.227
|
489
|
439
|
511
|
681
|
1.060
|
720
|
837
|
964
|
1.085
|
2.122
|
1.127
|
1.157
|
1.270
|
1.285
|
Nettowinst (verlies)
1 |
915
|
887
|
410
|
382
|
699
|
1.044
|
942
|
642
|
937
|
905
|
1.889
|
899,4
|
923,5
|
959,6
|
991,5
|
Nettomarge
|
6,79%
|
48,68%
|
21,74%
|
19,21%
|
34,37%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
1,950
|
1,880
|
0,8700
|
0,8200
|
1,500
|
2,250
|
2,035
|
1,410
|
2,076
|
2,010
|
3,768
|
2,086
|
2,218
|
2,220
|
2,315
|
Dividend per aandeel
2 |
3,500
|
-
|
-
|
-
|
3,700
|
-
|
-
|
-
|
4,100
|
-
|
-
|
-
|
4,400
|
-
|
-
|
Datum van publicatie
|
09-02-22
|
04-05-22
|
14-07-22
|
26-10-22
|
08-02-23
|
10-05-23
|
14-07-23
|
25-10-23
|
07-02-24
|
24-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
9.371
|
10.763
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
8%
|
8,6%
|
10,7%
|
8,3%
|
13%
|
15,3%
|
13,2%
|
14,3%
|
ROA (netto-inkomsten/totale activa)
|
0,41%
|
0,34%
|
0,42%
|
-
|
0,43%
|
0,48%
|
0,38%
|
0,38%
|
Totale activa
1 |
498.192
|
689.706
|
751.324
|
-
|
782.619
|
881.678
|
1.020.409
|
1.101.969
|
Nettoactief per aandeel
2 |
71,40
|
76,90
|
80,20
|
80,50
|
64,50
|
70,80
|
72,10
|
76,50
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12-02-20
|
10-02-21
|
09-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
113,4
NOK Gemiddelde koersdoel
111,4
NOK Spread / Gemiddelde doel -1,72% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +25,94% | 4,77 mld. | | -4,90% | 115 mld. | | +9,16% | 101 mld. | | +11,67% | 67,41 mld. | | +24,65% | 66,1 mld. | | +14,52% | 44,58 mld. | | +14,85% | 43,37 mld. | | +18,26% | 35,13 mld. | | +9,42% | 26,31 mld. | | -2,41% | 22,77 mld. |
Investeringsbeheer & Fondsbeheerders - Andere
|