Real Time
Oslo Bors
16:45:00 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
143,4
NOK
|
+1,27%
|
|
+7,66%
|
+15,46%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
18.108
|
18.590
|
20.677
|
15.488
|
13.459
|
15.556
|
-
|
-
|
Bedrijfswaarde
1 |
18.271
|
18.500
|
20.996
|
15.817
|
14.100
|
16.034
|
15.910
|
15.736
|
K/w-verhouding
|
20,7
x
|
18,9
x
|
20,2
x
|
16
x
|
33,3
x
|
19,6
x
|
18,2
x
|
16,4
x
|
Dividendrendement
|
4,83%
|
5,69%
|
5,42%
|
7,3%
|
-
|
4,88%
|
4,88%
|
5,23%
|
Marktkapitalisatie/omzet
|
0,8
x
|
0,69
x
|
0,74
x
|
0,5
x
|
0,44
x
|
0,51
x
|
0,49
x
|
0,46
x
|
Bedrijfswaarde/omzet
|
0,81
x
|
0,68
x
|
0,75
x
|
0,51
x
|
0,46
x
|
0,53
x
|
0,5
x
|
0,47
x
|
Bedrijfswaarde/EBITDA
|
9,71
x
|
9,01
x
|
9,65
x
|
8,17
x
|
-
|
8,53
x
|
7,88
x
|
7,15
x
|
Bedrijfswaarde/FCF
|
27,3
x
|
14,2
x
|
17,1
x
|
11,4
x
|
15
x
|
20,1
x
|
18,4
x
|
16,2
x
|
FCF Yield
|
3,67%
|
7,03%
|
5,86%
|
8,81%
|
6,66%
|
4,98%
|
5,45%
|
6,16%
|
Price to Book
|
8,28
x
|
7,17
x
|
7,79
x
|
6,01
x
|
5,8
x
|
4,63
x
|
4,33
x
|
-
|
Aantal aandelen (in duizenden)
|
102.888
|
105.863
|
106.805
|
107.702
|
108.362
|
108.480
|
-
|
-
|
Referentieprijs
2 |
176,0
|
175,6
|
193,6
|
143,8
|
124,2
|
143,4
|
143,4
|
143,4
|
Datum van publicatie
|
14-02-20
|
12-02-21
|
11-02-22
|
10-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
22.612
|
27.025
|
27.868
|
31.205
|
30.530
|
30.435
|
32.003
|
33.687
|
EBITDA
1 |
1.882
|
2.053
|
2.176
|
1.937
|
-
|
1.880
|
2.020
|
2.202
|
Bedrijfsresultaat (EBIT)
1 |
1.135
|
1.480
|
1.609
|
1.409
|
749
|
1.315
|
1.432
|
1.582
|
Operationele Marge
|
5,02%
|
5,48%
|
5,77%
|
4,52%
|
2,45%
|
4,32%
|
4,47%
|
4,7%
|
Resultaat voor belastingen (EBT)
1 |
1.317
|
1.447
|
1.580
|
1.400
|
700
|
1.257
|
1.372
|
1.521
|
Nettowinst (verlies)
1 |
854
|
971
|
1.019
|
958
|
402
|
802,3
|
871,2
|
974
|
Nettomarge
|
3,78%
|
3,59%
|
3,66%
|
3,07%
|
1,32%
|
2,64%
|
2,72%
|
2,89%
|
WPA
2 |
8,510
|
9,270
|
9,570
|
8,960
|
3,730
|
7,330
|
7,900
|
8,750
|
Free Cash Flow
1 |
670
|
1.301
|
1.231
|
1.393
|
939
|
798
|
867
|
969
|
FCF-marge
|
2,96%
|
4,81%
|
4,42%
|
4,46%
|
3,08%
|
2,62%
|
2,71%
|
2,88%
|
Kasstroomconversie (ebitda)
|
35,6%
|
63,37%
|
56,57%
|
71,92%
|
-
|
42,45%
|
42,92%
|
44,01%
|
Kasstroomconversie (nettowinst)
|
78,45%
|
133,99%
|
120,8%
|
145,41%
|
233,58%
|
99,46%
|
99,52%
|
99,49%
|
Dividend per aandeel
2 |
8,500
|
10,00
|
10,50
|
10,50
|
-
|
7,000
|
7,000
|
7,500
|
Datum van publicatie
|
14-02-20
|
12-02-21
|
11-02-22
|
10-02-23
|
15-02-24
|
-
|
-
|
-
|
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 |
6.358
|
8.112
|
6.809
|
8.292
|
7.537
|
8.568
|
7.393
|
7.853
|
6.907
|
8.378
|
7.272
|
7.962
|
6.882
|
8.319
|
7.459
|
EBITDA
1 |
495
|
778
|
345
|
557
|
-
|
631
|
146
|
438
|
270
|
471
|
363
|
455
|
425
|
637
|
392
|
Bedrijfsresultaat (EBIT)
1 |
344
|
639
|
215
|
421
|
271
|
502
|
15
|
303
|
128
|
302
|
227
|
310
|
290
|
488
|
252
|
Operationele Marge
|
5,41%
|
7,88%
|
3,16%
|
5,08%
|
3,6%
|
5,86%
|
0,2%
|
3,86%
|
1,85%
|
3,6%
|
3,12%
|
3,89%
|
4,21%
|
5,87%
|
3,38%
|
Resultaat voor belastingen (EBT)
1 |
344
|
635
|
209
|
426
|
263
|
502
|
13
|
292
|
103
|
292
|
213
|
295
|
275
|
473
|
237
|
Nettowinst (verlies)
1 |
220
|
412
|
149
|
285
|
155
|
368
|
-3
|
185
|
46
|
174
|
139
|
193
|
147
|
323
|
157
|
Nettomarge
|
3,46%
|
5,08%
|
2,19%
|
3,44%
|
2,06%
|
4,3%
|
-0,04%
|
2,36%
|
0,67%
|
2,08%
|
1,91%
|
2,42%
|
2,14%
|
3,88%
|
2,1%
|
WPA
2 |
2,080
|
3,850
|
1,390
|
2,680
|
1,460
|
3,430
|
-0,0300
|
1,720
|
0,4300
|
1,620
|
1,280
|
1,770
|
1,350
|
2,960
|
1,440
|
Dividend per aandeel
2 |
4,000
|
4,000
|
-
|
-
|
4,000
|
6,500
|
-
|
-
|
-
|
-
|
3,500
|
-
|
3,500
|
-
|
3,000
|
Datum van publicatie
|
12-11-21
|
11-02-22
|
13-05-22
|
26-08-22
|
11-11-22
|
10-02-23
|
12-05-23
|
25-08-23
|
10-11-23
|
15-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
163
|
-
|
319
|
329
|
641
|
478
|
354
|
180
|
Nettokaspositie
1 |
-
|
90
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,0866
x
|
-
|
0,1466
x
|
0,1699
x
|
-
|
0,2543
x
|
0,1752
x
|
0,0817
x
|
Free Cash Flow
1 |
670
|
1.301
|
1.231
|
1.393
|
939
|
798
|
867
|
969
|
ROE (netto-inkomsten/eigen vermogen)
|
43,7%
|
36,6%
|
36,1%
|
34%
|
-
|
24,3%
|
24,7%
|
25,5%
|
ROA (netto-inkomsten/totale activa)
|
8%
|
-
|
7,85%
|
6,95%
|
2,76%
|
5,4%
|
5,6%
|
6%
|
Totale activa
1 |
10.670
|
-
|
12.985
|
13.782
|
14.552
|
14.858
|
15.557
|
16.233
|
Nettoactief per aandeel
2 |
21,20
|
24,50
|
24,80
|
23,90
|
21,40
|
31,00
|
33,10
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
838
|
217
|
184
|
67
|
613
|
232
|
238
|
252
|
Capex/omzet
|
3,71%
|
0,8%
|
0,66%
|
0,21%
|
2,01%
|
0,76%
|
0,74%
|
0,75%
|
Datum van publicatie
|
14-02-20
|
12-02-21
|
11-02-22
|
10-02-23
|
15-02-24
|
-
|
-
|
-
|
Laatste slotkoers
143,4
NOK Gemiddelde koersdoel
100
NOK Spread / Gemiddelde doel -30,26% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +15,46% | 1,41 mld. | | -3,03% | 67,26 mld. | | +1,90% | 59,19 mld. | | +19,81% | 37,85 mld. | | +11,43% | 30,82 mld. | | +2,36% | 26,47 mld. | | +15,67% | 20,73 mld. | | +12,46% | 18,95 mld. | | +21,84% | 16,96 mld. | | +65,79% | 16,79 mld. |
Bouw & Techniek - Andere
|