Beurs gesloten -
Oslo Bors
16:45:00 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
192,4
NOK
|
-1,84%
|
|
-3,51%
|
+12,25%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
9.465
|
14.125
|
22.108
|
15.138
|
17.064
|
19.211
|
-
|
-
|
Bedrijfswaarde
1 |
11.345
|
15.919
|
23.525
|
16.974
|
18.855
|
21.299
|
21.103
|
21.142
|
K/w-verhouding
|
22,8
x
|
32,5
x
|
31,9
x
|
17
x
|
19,7
x
|
20,6
x
|
17,7
x
|
16,7
x
|
Dividendrendement
|
2,42%
|
1,76%
|
1,24%
|
2,14%
|
2,19%
|
2,34%
|
2,7%
|
2,68%
|
Marktkapitalisatie/omzet
|
1,87
x
|
2,65
x
|
3,81
x
|
2,2
x
|
2,39
x
|
2,43
x
|
2,27
x
|
2,22
x
|
Bedrijfswaarde/omzet
|
2,24
x
|
2,99
x
|
4,05
x
|
2,47
x
|
2,64
x
|
2,7
x
|
2,49
x
|
2,44
x
|
Bedrijfswaarde/EBITDA
|
11,3
x
|
14,1
x
|
17,1
x
|
10,3
x
|
10,6
x
|
11,3
x
|
10,2
x
|
9,68
x
|
Bedrijfswaarde/FCF
|
99,5
x
|
41,6
x
|
32,2
x
|
62,6
x
|
21
x
|
57
x
|
33,5
x
|
23,8
x
|
FCF Yield
|
1%
|
2,41%
|
3,1%
|
1,6%
|
4,75%
|
1,75%
|
2,99%
|
4,2%
|
Price to Book
|
2,87
x
|
3,87
x
|
5,26
x
|
3,44
x
|
3,51
x
|
3,66
x
|
3,31
x
|
3,15
x
|
Aantal aandelen (in duizenden)
|
99.633
|
99.615
|
99.585
|
99.594
|
99.556
|
99.850
|
-
|
-
|
Referentieprijs
2 |
95,00
|
141,8
|
222,0
|
152,0
|
171,4
|
192,4
|
192,4
|
192,4
|
Datum van publicatie
|
05-02-20
|
03-02-21
|
03-02-22
|
02-02-23
|
31-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.063
|
5.328
|
5.805
|
6.881
|
7.132
|
7.896
|
8.467
|
8.650
|
EBITDA
1 |
1.007
|
1.132
|
1.372
|
1.643
|
1.781
|
1.885
|
2.079
|
2.185
|
Bedrijfsresultaat (EBIT)
1 |
558
|
568
|
952
|
1.186
|
1.291
|
1.363
|
1.542
|
1.637
|
Operationele Marge
|
11,02%
|
10,66%
|
16,4%
|
17,24%
|
18,1%
|
17,27%
|
18,21%
|
18,93%
|
Resultaat voor belastingen (EBT)
1 |
467
|
496
|
873
|
1.118
|
1.124
|
1.213
|
1.416
|
1.499
|
Nettowinst (verlies)
1 |
417
|
436
|
692
|
892
|
870
|
931,1
|
1.087
|
1.153
|
Nettomarge
|
8,24%
|
8,18%
|
11,92%
|
12,96%
|
12,2%
|
11,79%
|
12,84%
|
13,33%
|
WPA
2 |
4,170
|
4,360
|
6,950
|
8,950
|
8,710
|
9,328
|
10,89
|
11,54
|
Free Cash Flow
1 |
114
|
383
|
730
|
271
|
896
|
373,4
|
630,1
|
887
|
FCF-marge
|
2,25%
|
7,19%
|
12,58%
|
3,94%
|
12,56%
|
4,73%
|
7,44%
|
10,25%
|
Kasstroomconversie (ebitda)
|
11,32%
|
33,83%
|
53,21%
|
16,49%
|
50,31%
|
19,81%
|
30,31%
|
40,59%
|
Kasstroomconversie (nettowinst)
|
27,34%
|
87,84%
|
105,49%
|
30,38%
|
102,99%
|
40,11%
|
57,97%
|
76,93%
|
Dividend per aandeel
2 |
2,300
|
2,500
|
2,750
|
3,250
|
3,750
|
4,510
|
5,188
|
5,151
|
Datum van publicatie
|
05-02-20
|
03-02-21
|
03-02-22
|
02-02-23
|
31-01-24
|
-
|
-
|
-
|
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
1 |
1.446
|
1.615
|
1.744
|
1.752
|
1.770
|
1.850
|
1.963
|
1.714
|
1.605
|
1.975
|
2.053
|
1.993
|
1.869
|
2.084
|
2.106
|
EBITDA
1 |
263
|
400
|
445
|
434
|
364
|
435
|
537
|
482
|
327
|
442
|
503
|
505,1
|
403,7
|
513
|
544
|
Bedrijfsresultaat (EBIT)
1 |
156
|
291
|
346
|
321
|
228
|
320
|
419
|
360
|
192
|
308
|
386,2
|
399,7
|
301,7
|
379
|
410
|
Operationele Marge
|
10,79%
|
18,02%
|
19,84%
|
18,32%
|
12,88%
|
17,3%
|
21,34%
|
21%
|
11,96%
|
15,59%
|
18,81%
|
20,05%
|
16,15%
|
18,19%
|
19,47%
|
Resultaat voor belastingen (EBT)
1 |
132
|
277
|
322
|
309
|
210
|
292
|
379
|
318
|
135
|
261
|
352,4
|
367,3
|
269,4
|
346
|
377
|
Nettowinst (verlies)
1 |
102
|
217
|
252
|
239
|
184
|
231
|
283
|
237
|
119
|
200
|
271,5
|
282,7
|
208,3
|
266
|
289
|
Nettomarge
|
7,05%
|
13,44%
|
14,45%
|
13,64%
|
10,4%
|
12,49%
|
14,42%
|
13,83%
|
7,41%
|
10,13%
|
13,22%
|
14,19%
|
11,15%
|
12,76%
|
13,72%
|
WPA
2 |
1,020
|
2,170
|
2,520
|
2,400
|
1,850
|
2,320
|
2,840
|
2,370
|
1,190
|
2,000
|
2,735
|
2,880
|
2,290
|
-
|
-
|
Dividend per aandeel
2 |
2,750
|
-
|
-
|
-
|
3,250
|
-
|
-
|
-
|
3,750
|
-
|
-
|
-
|
4,300
|
-
|
-
|
Datum van publicatie
|
03-02-22
|
03-05-22
|
14-07-22
|
21-10-22
|
02-02-23
|
02-05-23
|
17-07-23
|
24-10-23
|
31-01-24
|
24-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.880
|
1.794
|
1.417
|
1.836
|
1.791
|
2.088
|
1.892
|
1.931
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,867
x
|
1,585
x
|
1,033
x
|
1,117
x
|
1,006
x
|
1,107
x
|
0,9101
x
|
0,8837
x
|
Free Cash Flow
1 |
114
|
383
|
730
|
271
|
896
|
373
|
630
|
887
|
ROE (netto-inkomsten/eigen vermogen)
|
13%
|
12,5%
|
17,5%
|
20,7%
|
18,8%
|
19,5%
|
21,8%
|
23,1%
|
ROA (netto-inkomsten/totale activa)
|
6,57%
|
6,3%
|
9,77%
|
11,7%
|
10,1%
|
10%
|
10,6%
|
11,4%
|
Totale activa
1 |
6.348
|
6.921
|
7.085
|
7.640
|
8.614
|
9.311
|
10.255
|
10.114
|
Nettoactief per aandeel
2 |
33,10
|
36,70
|
42,20
|
44,10
|
48,80
|
52,60
|
58,10
|
61,10
|
Cashflow per aandeel
|
6,970
|
8,890
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
583
|
503
|
701
|
464
|
667
|
908
|
754
|
678
|
Capex/omzet
|
11,51%
|
9,44%
|
12,08%
|
6,74%
|
9,35%
|
11,5%
|
8,9%
|
7,84%
|
Datum van publicatie
|
05-02-20
|
03-02-21
|
03-02-22
|
02-02-23
|
31-01-24
|
-
|
-
|
-
|
Laatste slotkoers
192,4
NOK Gemiddelde koersdoel
211
NOK Spread / Gemiddelde doel +9,67% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +12,25% | 1,8 mld. | | +14,82% | 28,44 mld. | | -17,44% | 3,63 mld. | | -20,92% | 563 mln. | | -30,65% | 371 mln. | | -81,65% | 216 mln. | | -12,48% | 113 mln. |
Industriële biotechnologie Chemie
|