Real Time
Oslo Bors
12:29:09 07-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
25,5
NOK
|
+0,20%
|
|
-1,54%
|
-39,29%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
170,1
|
229,6
|
3.074
|
4.735
|
3.623
|
1.295
|
1.295
|
-
|
Bedrijfswaarde
1 |
138,5
|
229,6
|
3.074
|
4.552
|
3.393
|
1.968
|
1.104
|
1.098
|
K/w-verhouding
|
-12,1
x
|
-39,6
x
|
37
x
|
103
x
|
112
x
|
114
x
|
65
x
|
38,1
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
2,55
x
|
-
|
31,4
x
|
37
x
|
26,5
x
|
18
x
|
10,2
x
|
8,48
x
|
Bedrijfswaarde/omzet
|
2,07
x
|
-
|
31,4
x
|
35,6
x
|
24,8
x
|
16,5
x
|
8,67
x
|
7,19
x
|
Bedrijfswaarde/EBITDA
|
-11,6
x
|
-
|
-
|
73,9
x
|
83,2
x
|
88,5
x
|
37,7
x
|
23,2
x
|
Bedrijfswaarde/FCF
|
-6,6
x
|
-
|
-
|
-
|
-
|
86,5
x
|
-
|
-
|
FCF Yield
|
-15,2%
|
-
|
-
|
-
|
-
|
1,16%
|
-
|
-
|
Price to Book
|
3,16
x
|
-
|
-
|
19,3
x
|
12,7
x
|
6,92
x
|
3,94
x
|
3,57
x
|
Aantal aandelen (in duizenden)
|
48.335
|
48.335
|
48.335
|
50.371
|
50.571
|
50.871
|
50.871
|
-
|
Referentieprijs
2 |
3,520
|
4,750
|
63,60
|
94,00
|
71,65
|
25,45
|
25,45
|
25,45
|
Datum van publicatie
|
30-01-19
|
21-04-20
|
28-01-21
|
26-04-22
|
02-02-23
|
01-02-24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
66,8
|
-
|
97,82
|
128
|
137
|
118,9
|
127,3
|
152,7
|
EBITDA
1 |
-11,9
|
-
|
-
|
61,57
|
40,8
|
22,24
|
29,27
|
47,34
|
Bedrijfsresultaat (EBIT)
1 |
-14,17
|
-
|
-
|
58,43
|
36,47
|
15,86
|
22,87
|
40,94
|
Operationele Marge
|
-21,21%
|
-
|
-
|
45,65%
|
26,63%
|
13,33%
|
17,97%
|
26,81%
|
Resultaat voor belastingen (EBT)
1 |
-13,83
|
-
|
-
|
59
|
42,14
|
24,88
|
24,87
|
42,94
|
Nettowinst (verlies)
1 |
-13,83
|
-6,386
|
83,12
|
46,38
|
33,11
|
18,72
|
19,9
|
33,92
|
Nettomarge
|
-20,7%
|
-
|
84,97%
|
36,23%
|
24,17%
|
15,74%
|
15,63%
|
22,21%
|
WPA
2 |
-0,2900
|
-0,1200
|
1,720
|
0,9100
|
0,6400
|
0,3700
|
0,3917
|
0,6678
|
Free Cash Flow
1 |
-20,99
|
-
|
-
|
-
|
-
|
22,76
|
-
|
-
|
FCF-marge
|
-31,42%
|
-
|
-
|
-
|
-
|
19,13%
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
102,32%
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
121,54%
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30-01-19
|
21-04-20
|
28-01-21
|
26-04-22
|
02-02-23
|
01-02-24
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q2
|
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
|
---|
Omzet
1 |
21,42
|
25,6
|
40,5
|
49,2
|
30,36
|
29,3
|
28,15
|
31,19
|
28,22
|
31,15
|
28,38
|
29,94
|
30,48
|
32,4
|
34,45
|
EBITDA
1 |
5,982
|
8,986
|
20,8
|
27,9
|
9,539
|
2,434
|
0,98
|
6,117
|
6,844
|
7,262
|
2,017
|
5,689
|
6,095
|
8,423
|
9,063
|
Bedrijfsresultaat (EBIT)
1 |
5,19
|
8,085
|
19,98
|
26,74
|
8,274
|
1,53
|
-
|
4,527
|
5,181
|
5,655
|
0,495
|
4,089
|
4,495
|
6,823
|
7,463
|
Operationele Marge
|
24,23%
|
31,58%
|
49,33%
|
54,36%
|
27,26%
|
5,22%
|
-
|
14,51%
|
18,36%
|
18,15%
|
1,74%
|
13,66%
|
14,75%
|
21,06%
|
21,66%
|
Resultaat voor belastingen (EBT)
1 |
5,724
|
8,453
|
19,89
|
26,69
|
11,17
|
3,233
|
1,049
|
6,315
|
7,412
|
8,435
|
2,715
|
4,589
|
4,995
|
7,323
|
7,963
|
Nettowinst (verlies)
1 |
4,702
|
6,886
|
15,44
|
20,82
|
8,751
|
2,492
|
1,054
|
5,039
|
5,604
|
6,061
|
2,017
|
3,671
|
3,996
|
5,859
|
6,371
|
Nettomarge
|
21,95%
|
26,9%
|
38,12%
|
42,31%
|
28,83%
|
8,51%
|
3,74%
|
16,16%
|
19,86%
|
19,46%
|
7,11%
|
12,26%
|
13,11%
|
18,08%
|
18,49%
|
WPA
2 |
0,1000
|
0,1300
|
0,3000
|
0,4100
|
0,1700
|
0,0500
|
0,0200
|
0,1000
|
0,1100
|
0,1200
|
0,0400
|
0,0722
|
0,0786
|
0,1152
|
0,1252
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
19-08-21
|
28-10-21
|
26-04-22
|
28-04-22
|
18-08-22
|
27-10-22
|
02-02-23
|
04-05-23
|
17-08-23
|
02-11-23
|
01-02-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
31,7
|
-
|
-
|
183
|
230
|
168
|
191
|
197
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-21
|
-
|
-
|
-
|
-
|
22,8
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-28%
|
-
|
-
|
21,1%
|
12,5%
|
6,31%
|
6,25%
|
9,82%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
1,120
|
-
|
-
|
4,860
|
5,640
|
6,070
|
6,470
|
7,130
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
1,28
|
-
|
-
|
-
|
-
|
19,2
|
-
|
-
|
Capex/omzet
|
1,92%
|
-
|
-
|
-
|
-
|
16,16%
|
-
|
-
|
Datum van publicatie
|
30-01-19
|
21-04-20
|
28-01-21
|
26-04-22
|
02-02-23
|
01-02-24
|
-
|
-
|
Laatste slotkoers
25,45
NOK Gemiddelde koersdoel
32
NOK Spread / Gemiddelde doel +25,74% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -39,29% | 120 mln. | | +22,81% | 46,81 mld. | | +46,96% | 41,29 mld. | | -1,88% | 41,37 mld. | | -6,20% | 28,87 mld. | | +11,33% | 26,06 mld. | | -21,00% | 19,13 mld. | | -1,43% | 11,96 mld. | | +30,73% | 12,39 mld. | | -0,48% | 12,08 mld. |
Biotechnologie & Medisch Onderzoek - Andere
|