Beurs gesloten -
Oslo Bors
16:45:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
113,1
NOK
|
-0,96%
|
|
-0,35%
|
+0,62%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.213
|
9.402
|
14.389
|
7.600
|
12.195
|
11.686
|
-
|
-
|
Bedrijfswaarde
2 |
7.343
|
9.872
|
16.713
|
9.799
|
14.004
|
12.991
|
12.523
|
11.640
|
K/w-verhouding
|
114
x
|
-140
x
|
-194
x
|
-4,2
x
|
-81,6
x
|
39,3
x
|
28,2
x
|
21,7
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
9,75
x
|
14
x
|
12,6
x
|
4,62
x
|
6,68
x
|
5,7
x
|
5,09
x
|
4,51
x
|
Bedrijfswaarde/omzet
|
9,93
x
|
14,7
x
|
14,7
x
|
5,96
x
|
7,67
x
|
6,34
x
|
5,46
x
|
4,5
x
|
Bedrijfswaarde/EBITDA
|
36,8
x
|
54,1
x
|
46,9
x
|
16,9
x
|
21,5
x
|
16,7
x
|
13,7
x
|
11
x
|
Bedrijfswaarde/FCF
|
85,8
x
|
161
x
|
156
x
|
37,3
x
|
40,4
x
|
25,2
x
|
21,6
x
|
-
|
FCF Yield
|
1,17%
|
0,62%
|
0,64%
|
2,68%
|
2,48%
|
3,97%
|
4,62%
|
-
|
Price to Book
|
4,62
x
|
8,36
x
|
1,01
x
|
0,85
x
|
-
|
1,34
x
|
1,28
x
|
1,22
x
|
Aantal aandelen (in duizenden)
|
684.949
|
684.896
|
1.223.575
|
1.215.636
|
1.218.183
|
1.218.221
|
-
|
-
|
Referentieprijs
3 |
104,0
|
144,0
|
117,3
|
65,60
|
112,4
|
113,1
|
113,1
|
113,1
|
Datum van publicatie
|
12-02-20
|
11-02-21
|
24-02-22
|
23-02-23
|
29-02-24
|
-
|
-
|
-
|
1NOK in Miljoen2EUR in Miljoen3NOK Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
739,5
|
673,5
|
1.139
|
1.644
|
1.826
|
2.049
|
2.295
|
2.589
|
EBITDA
1 |
199,5
|
182,5
|
356
|
579
|
651
|
778,6
|
914
|
1.060
|
Bedrijfsresultaat (EBIT)
1 |
122,8
|
55,9
|
200
|
95
|
351
|
539,5
|
690,4
|
824
|
Operationele Marge
|
16,61%
|
8,3%
|
17,56%
|
5,78%
|
19,22%
|
26,33%
|
30,08%
|
31,83%
|
Resultaat voor belastingen (EBT)
1 |
116,7
|
-38,8
|
-35
|
-1.676
|
-91
|
420,6
|
580,5
|
783,2
|
Nettowinst (verlies)
1 |
64
|
-71,6
|
-54
|
-1.752
|
-142
|
293,5
|
429,2
|
555,6
|
Nettomarge
|
8,65%
|
-10,63%
|
-4,74%
|
-106,57%
|
-7,78%
|
14,32%
|
18,7%
|
21,46%
|
WPA
2 |
0,9092
|
-1,026
|
-0,6047
|
-15,63
|
-1,377
|
2,876
|
4,004
|
5,204
|
Free Cash Flow
1 |
85,6
|
61,2
|
107
|
263
|
347
|
516,2
|
578,7
|
-
|
FCF-marge
|
11,58%
|
9,09%
|
9,39%
|
16%
|
19%
|
25,19%
|
25,22%
|
-
|
Kasstroomconversie (ebitda)
|
42,91%
|
33,53%
|
30,06%
|
45,42%
|
53,3%
|
66,3%
|
63,32%
|
-
|
Kasstroomconversie (nettowinst)
|
133,75%
|
-
|
-
|
-
|
-
|
175,89%
|
134,84%
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12-02-20
|
11-02-21
|
24-02-22
|
23-02-23
|
29-02-24
|
-
|
-
|
-
|
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 |
386
|
394
|
387
|
417
|
408
|
431
|
435
|
465
|
454
|
472
|
478,9
|
512,5
|
504,6
|
525
|
-
|
EBITDA
1 |
127
|
124
|
125
|
146
|
141
|
149
|
145
|
177
|
171
|
159
|
169
|
201
|
187
|
181
|
-
|
Bedrijfsresultaat (EBIT)
1 |
43
|
60
|
60
|
47
|
-38
|
31
|
52
|
75
|
62
|
81
|
104
|
118,7
|
126,8
|
107
|
-
|
Operationele Marge
|
11,14%
|
15,23%
|
15,5%
|
11,27%
|
-9,31%
|
7,19%
|
11,95%
|
16,13%
|
13,66%
|
17,16%
|
21,72%
|
23,17%
|
25,13%
|
20,38%
|
-
|
Resultaat voor belastingen (EBT)
1 |
14
|
5
|
72
|
25
|
-48
|
-1.726
|
38
|
63
|
41
|
-233
|
85,06
|
112,6
|
101,7
|
102,2
|
-
|
Nettowinst (verlies)
1 |
1
|
26
|
72
|
-14
|
-54
|
-1.755
|
16
|
45
|
38
|
-241
|
56,19
|
75,81
|
66,97
|
66,12
|
-
|
Nettomarge
|
0,26%
|
6,6%
|
18,6%
|
-3,36%
|
-13,24%
|
-407,19%
|
3,68%
|
9,68%
|
8,37%
|
-51,06%
|
11,73%
|
14,79%
|
13,27%
|
12,59%
|
-
|
WPA
2 |
-
|
0,2016
|
0,6157
|
-0,0975
|
-0,4136
|
-15,74
|
0,1179
|
0,4621
|
0,3494
|
-2,295
|
0,5340
|
0,6413
|
0,6035
|
0,6050
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25-11-21
|
24-02-22
|
23-05-22
|
29-08-22
|
24-11-22
|
23-02-23
|
23-05-23
|
30-08-23
|
21-11-23
|
29-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
130
|
470
|
2.324
|
2.199
|
1.809
|
1.305
|
837
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
46
|
Hefboom (schuld/ebitda)
|
0,6526
x
|
2,575
x
|
6,528
x
|
3,798
x
|
2,779
x
|
1,676
x
|
0,9157
x
|
-
|
Free Cash Flow
1 |
85,6
|
61,2
|
107
|
263
|
347
|
516
|
579
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
4,5%
|
-5,25%
|
1,61%
|
0,27%
|
1,8%
|
3,61%
|
4,84%
|
6,08%
|
ROA (netto-inkomsten/totale activa)
|
3%
|
-2,63%
|
-0,61%
|
0,2%
|
1,29%
|
3,08%
|
3,37%
|
4,72%
|
Totale activa
1 |
2.137
|
2.722
|
8.802
|
-886.640
|
-11.015
|
9.521
|
12.731
|
11.778
|
Nettoactief per aandeel
2 |
22,50
|
17,20
|
116,0
|
76,90
|
-
|
84,30
|
88,20
|
92,90
|
Cashflow per aandeel
2 |
1,980
|
1,530
|
2,060
|
3,140
|
4,530
|
4,900
|
6,070
|
8,440
|
Capex
1 |
48,5
|
43,5
|
77
|
89
|
120
|
118
|
127
|
142
|
Capex/omzet
|
6,56%
|
6,46%
|
6,76%
|
5,41%
|
6,57%
|
5,78%
|
5,51%
|
5,5%
|
Datum van publicatie
|
12-02-20
|
11-02-21
|
24-02-22
|
23-02-23
|
29-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
113,1
NOK Gemiddelde koersdoel
113,9
NOK Spread / Gemiddelde doel +0,75% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +0,62% | 12,48 mld. | | +18,66% | 414 mld. | | +15,27% | 242 mld. | | +12,15% | 144 mld. | | +20,63% | 104 mld. | | +17,19% | 83,87 mld. | | +54,11% | 57,64 mld. | | +33,59% | 53,37 mld. | | +6,02% | 37,83 mld. | | +15,88% | 34,11 mld. |
Internetdiensten - Andere
|