Beurs gesloten -
Oslo Bors
16:45:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
153,2
NOK
|
+4,08%
|
|
+5,22%
|
+2,41%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
361,1
|
307,1
|
302
|
465,5
|
1.127
|
1.062
|
-
|
-
|
Bedrijfswaarde
2 |
728,2
|
647,8
|
590
|
692,8
|
1.488
|
1.443
|
1.399
|
1.491
|
K/w-verhouding
|
6,05
x
|
6,64
x
|
8,89
x
|
4,97
x
|
6,66
x
|
5,36
x
|
10,3
x
|
9,93
x
|
Dividendrendement
|
5,64%
|
2,25%
|
6,65%
|
19,1%
|
15,2%
|
23,6%
|
8,31%
|
9,14%
|
Marktkapitalisatie/omzet
|
2,08
x
|
2,13
x
|
2,11
x
|
2,54
x
|
4,12
x
|
4,28
x
|
5,05
x
|
4,64
x
|
Bedrijfswaarde/omzet
|
4,2
x
|
4,5
x
|
4,13
x
|
3,79
x
|
5,44
x
|
5,81
x
|
6,66
x
|
6,51
x
|
Bedrijfswaarde/EBITDA
|
5,72
x
|
6,81
x
|
6,25
x
|
5,11
x
|
6,57
x
|
7,03
x
|
8,42
x
|
8,35
x
|
Bedrijfswaarde/FCF
|
9,76
x
|
50,9
x
|
44,1
x
|
-21,7
x
|
-145
x
|
4,21
x
|
19,7
x
|
30,1
x
|
FCF Yield
|
10,3%
|
1,97%
|
2,27%
|
-4,62%
|
-0,69%
|
23,7%
|
5,07%
|
3,32%
|
Price to Book
|
0,75
x
|
0,69
x
|
0,56
x
|
0,42
x
|
1,81
x
|
2,05
x
|
2,05
x
|
2,06
x
|
Aantal aandelen (in duizenden)
|
63.656
|
63.694
|
76.593
|
76.593
|
76.593
|
76.593
|
-
|
-
|
Referentieprijs
3 |
50,00
|
41,12
|
34,72
|
59,55
|
149,6
|
153,2
|
153,2
|
153,2
|
Datum van publicatie
|
27-02-20
|
19-02-21
|
22-02-22
|
28-02-23
|
14-02-24
|
-
|
-
|
-
|
1NOK in Miljoen2USD in Miljoen3NOK Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
173,6
|
144,1
|
143
|
183
|
273,7
|
248,2
|
210,2
|
228,9
|
EBITDA
1 |
127,2
|
95,19
|
94,43
|
135,6
|
226,6
|
205,2
|
166,2
|
178,5
|
Bedrijfsresultaat (EBIT)
1 |
85,38
|
59,31
|
47,22
|
109,2
|
182,6
|
193,7
|
122,7
|
129,7
|
Operationele Marge
|
49,19%
|
41,16%
|
33,02%
|
59,69%
|
66,71%
|
78,03%
|
58,36%
|
56,68%
|
Resultaat voor belastingen (EBT)
1 |
56
|
70,99
|
32,61
|
89,28
|
163,8
|
207
|
107,5
|
112,3
|
Nettowinst (verlies)
1 |
55,95
|
70,91
|
32,11
|
88,99
|
163,6
|
206,8
|
107,5
|
112,3
|
Nettomarge
|
32,24%
|
49,21%
|
22,46%
|
48,62%
|
59,75%
|
83,3%
|
51,16%
|
49,07%
|
WPA
2 |
8,267
|
6,192
|
3,907
|
11,99
|
22,46
|
28,57
|
14,90
|
15,43
|
Free Cash Flow
1 |
74,65
|
12,73
|
13,38
|
-31,98
|
-10,3
|
342,5
|
71
|
49,5
|
FCF-marge
|
43,01%
|
8,84%
|
9,35%
|
-17,47%
|
-3,76%
|
137,98%
|
33,77%
|
21,63%
|
Kasstroomconversie (ebitda)
|
58,67%
|
13,38%
|
14,17%
|
-
|
-
|
166,89%
|
42,71%
|
27,72%
|
Kasstroomconversie (nettowinst)
|
133,41%
|
17,96%
|
41,66%
|
-
|
-
|
165,65%
|
66,02%
|
44,07%
|
Dividend per aandeel
2 |
2,818
|
0,9234
|
2,308
|
11,37
|
22,77
|
36,15
|
12,72
|
14,01
|
Datum van publicatie
|
27-02-20
|
19-02-21
|
22-02-22
|
28-02-23
|
14-02-24
|
-
|
-
|
-
|
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 |
31,6
|
32,91
|
46,86
|
43,56
|
39,12
|
53,5
|
62,35
|
62,57
|
59,24
|
89,59
|
80,66
|
52,67
|
54,62
|
69,24
|
43
|
EBITDA
1 |
19,45
|
21,56
|
34,77
|
31,61
|
27,73
|
41,5
|
51,27
|
51,55
|
46,06
|
77,68
|
69,58
|
42,17
|
43,76
|
58,71
|
33
|
Bedrijfsresultaat (EBIT)
1 |
8,077
|
10,18
|
22,67
|
20,47
|
16,59
|
38,75
|
40,72
|
40,02
|
35,25
|
66,62
|
86,9
|
43,15
|
33,07
|
47,69
|
23
|
Operationele Marge
|
25,56%
|
30,93%
|
48,37%
|
46,98%
|
42,42%
|
72,43%
|
65,31%
|
63,97%
|
59,5%
|
74,36%
|
107,73%
|
81,93%
|
60,55%
|
68,88%
|
53,49%
|
Resultaat voor belastingen (EBT)
1 |
4,221
|
7,99
|
24,31
|
18,46
|
11,65
|
34,86
|
36,37
|
35,76
|
30,11
|
61,59
|
110,5
|
50,76
|
28,73
|
43,06
|
19
|
Nettowinst (verlies)
1 |
4,221
|
7,492
|
24,3
|
18,4
|
11,6
|
34,71
|
36,32
|
35,71
|
30,08
|
61,47
|
110,5
|
50,76
|
28,73
|
43,06
|
19
|
Nettomarge
|
13,36%
|
22,77%
|
51,86%
|
42,24%
|
29,67%
|
64,89%
|
58,25%
|
57,07%
|
50,77%
|
68,61%
|
136,95%
|
96,37%
|
52,59%
|
62,19%
|
44,19%
|
WPA
2 |
0,5374
|
0,8879
|
3,070
|
2,351
|
1,496
|
4,650
|
5,227
|
4,898
|
4,168
|
8,474
|
13,06
|
6,123
|
3,598
|
5,944
|
2,542
|
Dividend per aandeel
2 |
0,4475
|
0,4439
|
1,919
|
1,982
|
1,983
|
5,167
|
5,598
|
5,283
|
5,314
|
6,885
|
18,17
|
10,57
|
4,021
|
5,289
|
2,542
|
Datum van publicatie
|
25-11-21
|
22-02-22
|
25-05-22
|
31-08-22
|
24-11-22
|
28-02-23
|
30-05-23
|
30-08-23
|
28-11-23
|
14-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
367
|
341
|
288
|
227
|
361
|
380
|
337
|
429
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,886
x
|
3,579
x
|
3,051
x
|
1,676
x
|
1,595
x
|
1,852
x
|
2,025
x
|
2,4
x
|
Free Cash Flow
1 |
74,6
|
12,7
|
13,4
|
-32
|
-10,3
|
343
|
71
|
49,5
|
ROE (netto-inkomsten/eigen vermogen)
|
14,4%
|
16,4%
|
6,48%
|
15,6%
|
27,1%
|
40,2%
|
19,8%
|
19,8%
|
ROA (netto-inkomsten/totale activa)
|
6,32%
|
7,89%
|
3,47%
|
8,8%
|
14,7%
|
26%
|
8,5%
|
9,6%
|
Totale activa
1 |
884,9
|
898,1
|
926,3
|
1.012
|
1.111
|
795,2
|
1.265
|
1.170
|
Nettoactief per aandeel
2 |
66,30
|
59,60
|
61,90
|
143,0
|
82,60
|
74,80
|
74,80
|
74,40
|
Cashflow per aandeel
|
12,30
|
10,50
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
8,82
|
66,2
|
60,2
|
155
|
177
|
140
|
72
|
121
|
Capex/omzet
|
5,08%
|
45,96%
|
42,09%
|
84,74%
|
64,82%
|
56,2%
|
34,25%
|
53,01%
|
Datum van publicatie
|
27-02-20
|
19-02-21
|
22-02-22
|
28-02-23
|
14-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
153,2
NOK Gemiddelde koersdoel
156
NOK Spread / Gemiddelde doel +1,83% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,41% | 1,06 mld. | | +20,49% | 9,03 mld. | | +18,70% | 5,3 mld. | | +19,69% | 3,63 mld. | | +21,22% | 2,7 mld. | | +36,43% | 2,53 mld. | | +17,33% | 1,86 mld. | | +2,31% | 1,85 mld. | | -4,76% | 1,7 mld. | | -10,01% | 1,41 mld. |
Zeetankers
|