Beurs gesloten -
Oslo Bors
16:45:00 06-02-2025
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
262,75 NOK
|
-1,35%
|
|
-3,22%
|
-1,00%
|
 Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
64.357
|
45.818
|
90.924
|
150.806
|
107.174
|
103.774
|
107.530
|
101.656
|
Variatie
|
-
|
-28,81%
|
98,45%
|
65,86%
|
-28,93%
|
-3,17%
|
3,62%
|
-5,46%
|
EBITDA
1 |
22.503
|
11.812
|
45.382
|
85.202
|
46.404
|
40.762
|
39.696
|
37.387
|
Variatie
|
-
|
-47,51%
|
284,2%
|
87,74%
|
-45,54%
|
-12,16%
|
-2,61%
|
-5,82%
|
Bedrijfsresultaat (EBIT)
1 |
13.484
|
3.938
|
33.486
|
74.940
|
36.220
|
29.798
|
30.159
|
27.069
|
Variatie
|
-
|
-70,8%
|
750,33%
|
123,8%
|
-51,67%
|
-17,73%
|
1,21%
|
-10,25%
|
Betaalde rente
1 |
-704
|
-836
|
-2.080
|
-207
|
2.114
|
58
|
-667,3
|
-435,5
|
Resultaat voor belastingen (EBT)
1 |
9.292
|
-4.259
|
31.583
|
78.604
|
37.884
|
30.986
|
29.317
|
28.609
|
Variatie
|
-
|
-
|
-
|
148,88%
|
-51,8%
|
-18,21%
|
-5,39%
|
-2,41%
|
Nettowinst (verlies)
1 |
1.843
|
-5.510
|
8.563
|
28.746
|
11.885
|
8.806
|
8.265
|
8.520
|
Variatie
|
-
|
-
|
-
|
235,7%
|
-58,66%
|
-25,91%
|
-6,15%
|
3,09%
|
Datum van publicatie
|
06-02-20
|
10-02-21
|
09-02-22
|
07-02-23
|
07-02-24
|
05-02-25
|
-
|
-
|
 Fiscaal tijdperk: december |
2019 Q4
|
2020 Q1
|
2020 Q2
|
2020 Q3
|
2020 Q4
|
2021 Q1
|
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
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
2026 Q2
|
2026 Q3
|
---|
Omzet
1 |
15.169
|
15.130
|
7.563
|
11.339
|
11.746
|
17.549
|
17.462
|
23.264
|
32.608
|
36.393
|
36.459
|
43.633
|
34.321
|
29.224
|
22.872
|
26.024
|
29.054
|
25.135
|
25.538
|
25.446
|
27.654
|
27.415
|
26.284
|
25.556
|
26.219
|
-
|
-
|
-
|
Variatie
|
-
|
-0,26%
|
-50,01%
|
49,93%
|
3,59%
|
49,4%
|
-0,5%
|
33,23%
|
40,17%
|
11,61%
|
0,18%
|
19,68%
|
-21,34%
|
-14,85%
|
-21,74%
|
13,78%
|
11,64%
|
-13,49%
|
1,6%
|
-0,36%
|
8,68%
|
-0,87%
|
-4,12%
|
-2,77%
|
2,6%
|
-100%
|
-
|
-
|
EBITDA
1 |
5.681
|
4.496
|
2.050
|
2.779
|
2.489
|
8.017
|
7.409
|
11.601
|
18.355
|
20.409
|
19.873
|
28.243
|
17.768
|
14.717
|
9.294
|
10.822
|
11.569
|
9.976
|
9.830
|
9.223
|
11.559
|
11.014
|
10.297
|
10.134
|
10.349
|
10.790
|
9.180
|
9.079
|
Variatie
|
-
|
-20,86%
|
-54,4%
|
35,56%
|
-10,44%
|
222,1%
|
-7,58%
|
56,58%
|
58,22%
|
11,19%
|
-2,63%
|
42,12%
|
-37,09%
|
-17,17%
|
-36,85%
|
16,44%
|
6,9%
|
-13,77%
|
-1,46%
|
-6,17%
|
25,33%
|
-4,72%
|
-6,51%
|
-1,59%
|
2,13%
|
4,26%
|
-14,93%
|
-1,09%
|
Bedrijfsresultaat (EBIT)
1 |
3.550
|
2.050
|
350
|
780
|
756
|
5.467
|
5.298
|
9.771
|
14.989
|
17.991
|
17.590
|
24.301
|
15.059
|
11.973
|
7.543
|
8.024
|
8.681
|
7.533
|
7.482
|
6.887
|
7.896
|
8.188
|
7.793
|
7.458
|
7.945
|
8.180
|
6.567
|
6.485
|
Variatie
|
-
|
-42,25%
|
-82,93%
|
122,86%
|
-3,08%
|
623,15%
|
-3,09%
|
84,43%
|
53,4%
|
20,03%
|
-2,23%
|
38,15%
|
-38,03%
|
-20,49%
|
-37%
|
6,38%
|
8,19%
|
-13,22%
|
-0,68%
|
-7,95%
|
14,65%
|
3,7%
|
-4,83%
|
-4,29%
|
6,53%
|
2,96%
|
-19,72%
|
-1,24%
|
Charge d'intérêts
1 |
-211
|
23
|
-248
|
-201
|
-410
|
-707
|
-393
|
-536
|
-443
|
-1.169
|
2.023
|
-
|
-
|
1.189
|
323
|
13
|
589
|
-366
|
126
|
365
|
-548
|
-265
|
-79
|
-90
|
-116
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
1.020
|
81
|
-720
|
-2.220
|
-1.400
|
4.513
|
4.905
|
9.031
|
13.135
|
17.223
|
19.756
|
27.156
|
14.469
|
13.707
|
7.374
|
7.466
|
9.337
|
7.998
|
7.530
|
7.271
|
8.187
|
8.124
|
8.079
|
8.093
|
8.333
|
-
|
-
|
-
|
Variatie
|
-
|
-92,06%
|
-
|
208,33%
|
-36,94%
|
-
|
8,69%
|
84,12%
|
45,44%
|
31,12%
|
14,71%
|
37,46%
|
-46,72%
|
-5,27%
|
-46,2%
|
1,25%
|
25,06%
|
-14,34%
|
-5,85%
|
-3,44%
|
12,6%
|
-0,78%
|
-0,55%
|
0,18%
|
2,96%
|
-100%
|
-
|
-
|
Nettowinst (verlies)
1 |
-236
|
-710
|
-250
|
-2.127
|
-2.421
|
1.851
|
1.940
|
1.410
|
3.368
|
4.710
|
6.760
|
9.384
|
7.895
|
4.962
|
1.830
|
2.497
|
2.603
|
2.668
|
1.872
|
2.285
|
1.996
|
2.142
|
2.000
|
2.000
|
2.000
|
-
|
-
|
-
|
Variatie
|
-
|
200,85%
|
-64,79%
|
750,8%
|
13,82%
|
-
|
4,81%
|
-27,32%
|
138,87%
|
39,85%
|
43,52%
|
38,82%
|
-15,87%
|
-37,15%
|
-63,12%
|
36,45%
|
4,25%
|
2,5%
|
-29,84%
|
22,06%
|
-12,65%
|
7,31%
|
-6,63%
|
0%
|
0%
|
-100%
|
-
|
-
|
Datum van publicatie
|
06-02-20
|
07-05-20
|
24-07-20
|
29-10-20
|
10-02-21
|
29-04-21
|
28-07-21
|
27-10-21
|
09-02-22
|
04-05-22
|
27-07-22
|
27-10-22
|
07-02-23
|
04-05-23
|
26-07-23
|
27-10-23
|
07-02-24
|
25-04-24
|
24-07-24
|
24-10-24
|
05-02-25
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
 Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuld
1 |
16.429
|
19.493
|
867
|
-13.288
|
-7.069
|
6.639
|
8.517
|
11.191
|
Variatie
|
-
|
18,65%
|
-95,55%
|
-1.632,64%
|
-153,2%
|
-6,08%
|
127,61%
|
31,4%
|
Datum van publicatie
|
06-02-20
|
10-02-21
|
09-02-22
|
07-02-23
|
07-02-24
|
05-02-25
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
CAPEX
1 |
10.204
|
8.476
|
8.040
|
8.758
|
10.575
|
12.177
|
13.059
|
13.388
|
Variatie
|
-
|
-16,93%
|
-5,14%
|
8,93%
|
20,75%
|
15,15%
|
3,47%
|
2,52%
|
Vrije kasstroom (FCF)
1 |
3.545
|
1.910
|
20.776
|
26.378
|
14.126
|
7.933
|
6.702
|
5.175
|
Variatie
|
-
|
-46,12%
|
987,75%
|
26,96%
|
-46,45%
|
-43,84%
|
-0,46%
|
-22,78%
|
Datum van publicatie
|
06-02-20
|
10-02-21
|
09-02-22
|
07-02-23
|
07-02-24
|
05-02-25
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Winstgevendheid
| | | | | | | | |
---|
EBITDA-marge (%)
|
34,97%
|
25,78%
|
49,91%
|
56,5%
|
43,3%
|
39,28%
|
38,68%
|
38,42%
|
EBIT-marge (%)
|
20,95%
|
8,59%
|
36,83%
|
49,69%
|
33,8%
|
28,71%
|
29,37%
|
28,2%
|
EBT-marge (%)
|
14,44%
|
-9,3%
|
34,74%
|
52,12%
|
35,35%
|
29,86%
|
29,57%
|
29,59%
|
Nettomarge (%)
|
2,86%
|
-12,03%
|
9,42%
|
19,06%
|
11,09%
|
8,49%
|
8,1%
|
8,44%
|
FCF-marge (%)
|
5,51%
|
4,17%
|
22,85%
|
17,49%
|
13,18%
|
7,64%
|
6,47%
|
5,27%
|
Vrije kasstroom/nettoresultaat (%)
|
192,35%
|
-34,66%
|
242,63%
|
91,76%
|
118,86%
|
90,09%
|
79,92%
|
62,48%
|
Winstgevendheid
| | | | | | | | |
---|
ROA
|
4,27%
|
0,77%
|
7,35%
|
18,84%
|
7,88%
|
6,41%
|
6,55%
|
6,77%
|
ROE
|
11,72%
|
2,46%
|
27,44%
|
61,82%
|
23,2%
|
19,39%
|
20,45%
|
20,14%
|
Financiële gezondheid
| | | | | | | | |
---|
Hefboom (schuld/ebitda)
|
0,73x
|
1,65x
|
0,02x
|
-
|
-
|
0,16x
|
0,21x
|
0,3x
|
Schuld/vrije kasstroom
|
4,63x
|
10,21x
|
0,04x
|
-
|
-
|
0,84x
|
1,27x
|
2,16x
|
Kapitaalintensiteit
| | | | | | | | |
---|
Kapitaaluitgaven/omzet (%)
|
15,86%
|
18,5%
|
8,84%
|
5,81%
|
9,87%
|
11,73%
|
12,62%
|
13,64%
|
CAPEX / EBITDA (%)
|
45,35%
|
71,76%
|
17,72%
|
10,28%
|
22,79%
|
29,87%
|
32,62%
|
35,5%
|
CAPEX / FCF (%)
|
287,84%
|
443,77%
|
38,7%
|
33,2%
|
74,86%
|
153,5%
|
194,86%
|
258,7%
|
Bestanddelen per aandeel
| | | | | | | | |
---|
Kasstroom per aandeel
1 |
4,134
|
3,169
|
8,856
|
11,04
|
8,16
|
7,114
|
7,303
|
6,943
|
Variatie
|
-
|
-23,33%
|
179,41%
|
24,69%
|
-26,1%
|
-12,83%
|
-1,64%
|
-4,93%
|
Dividend per aandeel
1 |
1,05
|
0,41
|
0,71
|
2,9
|
3,4
|
2,47
|
1,497
|
1,553
|
Variatie
|
-
|
-60,95%
|
73,17%
|
308,45%
|
17,24%
|
-27,35%
|
-42,65%
|
3,7%
|
Nettoactief per aandeel
1 |
12,42
|
10,43
|
12,02
|
17,01
|
16,02
|
15,01
|
16
|
17,59
|
Variatie
|
-
|
-15,97%
|
15,21%
|
41,54%
|
-5,85%
|
-6,3%
|
1,47%
|
9,92%
|
WPA
1 |
0,55
|
-1,69
|
2,63
|
9,03
|
3,93
|
3,11
|
3,193
|
3,31
|
Variatie
|
-
|
-407,27%
|
-255,62%
|
243,35%
|
-56,48%
|
-20,87%
|
1,44%
|
3,65%
|
Aantal aandelen (in duizend)
|
3.299.021
|
3.253.801
|
3.227.308
|
3.168.793
|
2.953.894
|
2.722.115
|
2.722.115
|
2.722.115
|
Datum van publicatie
|
06-02-20
|
10-02-21
|
09-02-22
|
07-02-23
|
07-02-24
|
05-02-25
|
-
|
-
|
| 2024 | 2025 * |
---|
K/w-verhouding |
7,5x |
7,54x |
---|
PBR-ratio |
1,55x |
1,48x |
---|
EV/omzet |
0,68x |
0,68x |
---|
Dividendrendement |
10,6% |
6,57% |
---|
Gemiddeld advies Accumuleren Laatste slotkoers 23,76USD Gemiddelde koersdoel 27,34USD Spread / Gemiddelde doel +15,08% Consensus
MarketScreener is also available in this country: United States.
Switch edition
Ik blijf hier.
|