Beurs gesloten -
Oslo Bors
16:45:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
68,7
NOK
|
-1,15%
|
|
-12,82%
|
-10,49%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.571
|
8.218
|
11.348
|
11.055
|
12.360
|
11.064
|
-
|
-
|
Bedrijfswaarde
1 |
8.663
|
10.997
|
13.787
|
13.696
|
15.399
|
13.598
|
13.666
|
11.064
|
K/w-verhouding
|
14,9
x
|
10,5
x
|
10,5
x
|
10,8
x
|
13,6
x
|
12,8
x
|
11,2
x
|
10,1
x
|
Dividendrendement
|
5,65%
|
5,28%
|
3,55%
|
4,01%
|
4,23%
|
4,68%
|
4,94%
|
5,39%
|
Marktkapitalisatie/omzet
|
0,89
x
|
1,03
x
|
1,31
x
|
1,23
x
|
1,31
x
|
1,12
x
|
1,07
x
|
1,04
x
|
Bedrijfswaarde/omzet
|
1,39
x
|
1,37
x
|
1,59
x
|
1,52
x
|
1,63
x
|
1,37
x
|
1,33
x
|
1,04
x
|
Bedrijfswaarde/EBITDA
|
7,65
x
|
6,29
x
|
6,62
x
|
6,68
x
|
7,82
x
|
6,81
x
|
6,31
x
|
4,82
x
|
Bedrijfswaarde/FCF
|
9,93
x
|
6,87
x
|
9,44
x
|
12,4
x
|
9,46
x
|
10,2
x
|
8,64
x
|
6,46
x
|
FCF Yield
|
10,1%
|
14,6%
|
10,6%
|
8,07%
|
10,6%
|
9,78%
|
11,6%
|
15,5%
|
Price to Book
|
2,89
x
|
3,85
x
|
4,33
x
|
3,73
x
|
3,47
x
|
2,85
x
|
2,6
x
|
2,15
x
|
Aantal aandelen (in duizenden)
|
161.469
|
160.819
|
160.972
|
161.031
|
161.047
|
161.047
|
-
|
-
|
Referentieprijs
2 |
34,50
|
51,10
|
70,50
|
68,65
|
76,75
|
68,70
|
68,70
|
68,70
|
Datum van publicatie
|
30-01-20
|
04-02-21
|
03-02-22
|
03-02-23
|
01-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.234
|
8.013
|
8.649
|
9.016
|
9.467
|
9.901
|
10.294
|
10.619
|
EBITDA
1 |
1.133
|
1.748
|
2.084
|
2.051
|
1.970
|
1.996
|
2.164
|
2.294
|
Bedrijfsresultaat (EBIT)
1 |
578,6
|
1.166
|
1.513
|
1.440
|
1.295
|
1.304
|
1.450
|
1.594
|
Operationele Marge
|
9,28%
|
14,55%
|
17,49%
|
15,98%
|
13,68%
|
13,17%
|
14,09%
|
15,01%
|
Resultaat voor belastingen (EBT)
1 |
480,4
|
1.029
|
1.414
|
1.337
|
1.152
|
1.149
|
1.310
|
1.470
|
Nettowinst (verlies)
1 |
375,3
|
803,3
|
1.079
|
1.022
|
908,2
|
914,4
|
1.021
|
1.166
|
Nettomarge
|
6,02%
|
10,03%
|
12,48%
|
11,33%
|
9,59%
|
9,24%
|
9,92%
|
10,98%
|
WPA
2 |
2,320
|
4,861
|
6,710
|
6,350
|
5,640
|
5,385
|
6,142
|
6,825
|
Free Cash Flow
1 |
872,8
|
1.601
|
1.461
|
1.105
|
1.627
|
1.330
|
1.581
|
1.713
|
FCF-marge
|
14%
|
19,98%
|
16,89%
|
12,26%
|
17,19%
|
13,43%
|
15,36%
|
16,13%
|
Kasstroomconversie (ebitda)
|
77,03%
|
91,58%
|
70,11%
|
53,88%
|
82,6%
|
66,62%
|
73,04%
|
74,67%
|
Kasstroomconversie (nettowinst)
|
232,53%
|
199,28%
|
135,35%
|
108,14%
|
179,18%
|
145,45%
|
154,89%
|
146,88%
|
Dividend per aandeel
2 |
1,950
|
2,700
|
2,500
|
2,750
|
3,250
|
3,217
|
3,391
|
3,705
|
Datum van publicatie
|
30-01-20
|
04-02-21
|
03-02-22
|
03-02-23
|
01-02-24
|
-
|
-
|
-
|
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 |
1.994
|
2.841
|
1.716
|
2.216
|
2.050
|
3.034
|
1.933
|
2.310
|
2.152
|
3.072
|
2.039
|
2.390
|
2.234
|
3.236
|
-
|
EBITDA
1 |
430
|
826
|
278
|
589
|
425
|
760
|
311
|
531
|
404
|
723
|
281
|
515
|
380
|
777
|
-
|
Bedrijfsresultaat (EBIT)
1 |
286,1
|
681,1
|
126,4
|
437,9
|
271,6
|
604,4
|
145,2
|
362,2
|
234
|
553,6
|
107
|
331
|
198
|
616,5
|
130
|
Operationele Marge
|
14,35%
|
23,98%
|
7,37%
|
19,76%
|
13,25%
|
19,92%
|
7,51%
|
15,68%
|
10,87%
|
18,02%
|
5,25%
|
13,85%
|
8,86%
|
19,05%
|
-
|
Resultaat voor belastingen (EBT)
|
262,5
|
653
|
116,3
|
418,8
|
240,2
|
561,6
|
93,52
|
332,3
|
185
|
541,2
|
-
|
278
|
146
|
587
|
87
|
Nettowinst (verlies)
1 |
205
|
488,8
|
88
|
325,3
|
186,7
|
422,1
|
71,01
|
259,8
|
144
|
433,8
|
78,53
|
251,1
|
153,8
|
459,7
|
107,3
|
Nettomarge
|
10,28%
|
17,21%
|
5,13%
|
14,68%
|
9,11%
|
13,91%
|
3,67%
|
11,25%
|
6,69%
|
14,12%
|
3,85%
|
10,5%
|
6,88%
|
14,21%
|
-
|
WPA
2 |
1,270
|
3,040
|
0,5500
|
2,020
|
1,160
|
2,620
|
0,4400
|
1,610
|
0,8900
|
2,690
|
0,2800
|
1,380
|
0,7600
|
2,660
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
04-11-21
|
03-02-22
|
28-04-22
|
14-07-22
|
03-11-22
|
03-02-23
|
26-04-23
|
13-07-23
|
02-11-23
|
01-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.092
|
2.779
|
2.439
|
2.641
|
3.039
|
2.534
|
2.602
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,729
x
|
1,59
x
|
1,17
x
|
1,288
x
|
1,543
x
|
1,269
x
|
1,202
x
|
-
|
Free Cash Flow
1 |
873
|
1.601
|
1.461
|
1.105
|
1.627
|
1.330
|
1.581
|
1.713
|
ROE (netto-inkomsten/eigen vermogen)
|
19,9%
|
38,3%
|
44,7%
|
36,6%
|
27,9%
|
24,1%
|
25,3%
|
24,3%
|
ROA (netto-inkomsten/totale activa)
|
6,22%
|
11%
|
13,6%
|
11,4%
|
9,8%
|
9,2%
|
9,4%
|
-
|
Totale activa
1 |
6.037
|
7.297
|
7.957
|
8.932
|
9.269
|
9.935
|
10.859
|
-
|
Nettoactief per aandeel
2 |
11,90
|
13,30
|
16,30
|
18,40
|
22,10
|
24,10
|
26,40
|
31,90
|
Cashflow per aandeel
|
6,380
|
10,60
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
157
|
104
|
131
|
143
|
142
|
158
|
89,3
|
70
|
Capex/omzet
|
2,52%
|
1,3%
|
1,51%
|
1,58%
|
1,5%
|
1,59%
|
0,87%
|
0,66%
|
Datum van publicatie
|
30-01-20
|
04-02-21
|
03-02-22
|
03-02-23
|
01-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
68,7
NOK Gemiddelde koersdoel
80,33
NOK Spread / Gemiddelde doel +16,93% Consensus |