Beurs gesloten -
Oslo Bors
16:45:00 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
786
NOK
|
+2,75%
|
|
+4,94%
|
+68,89%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
24.836
|
31.681
|
50.383
|
73.409
|
81.866
|
138.248
|
-
|
-
|
Bedrijfswaarde
1 |
23.271
|
27.732
|
44.715
|
71.930
|
78.891
|
135.378
|
134.886
|
131.673
|
K/w-verhouding
|
35,5
x
|
11
x
|
23,7
x
|
26,6
x
|
22,1
x
|
30,2
x
|
26,4
x
|
23,6
x
|
Dividendrendement
|
1,81%
|
4,54%
|
5,35%
|
2,89%
|
3,01%
|
2,12%
|
2,47%
|
2,78%
|
Marktkapitalisatie/omzet
|
1,03
x
|
1,24
x
|
1,84
x
|
2,31
x
|
2,02
x
|
2,94
x
|
2,64
x
|
2,39
x
|
Bedrijfswaarde/omzet
|
0,97
x
|
1,08
x
|
1,63
x
|
2,26
x
|
1,94
x
|
2,88
x
|
2,57
x
|
2,27
x
|
Bedrijfswaarde/EBITDA
|
10,2
x
|
8,53
x
|
10,9
x
|
15,6
x
|
13,1
x
|
18,9
x
|
16,5
x
|
14,5
x
|
Bedrijfswaarde/FCF
|
-7,35
x
|
5,33
x
|
10,5
x
|
149
x
|
20,2
x
|
44,4
x
|
28,2
x
|
29
x
|
FCF Yield
|
-13,6%
|
18,8%
|
9,55%
|
0,67%
|
4,94%
|
2,25%
|
3,54%
|
3,45%
|
Price to Book
|
1,95
x
|
2,39
x
|
3,8
x
|
5,44
x
|
5,13
x
|
7,58
x
|
7
x
|
6,46
x
|
Aantal aandelen (in duizenden)
|
179.973
|
179.799
|
176.166
|
176.635
|
175.905
|
175.889
|
-
|
-
|
Referentieprijs
2 |
138,0
|
176,2
|
286,0
|
415,6
|
465,4
|
786,0
|
786,0
|
786,0
|
Datum van publicatie
|
12-02-20
|
11-02-21
|
11-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
24.081
|
25.612
|
27.449
|
31.803
|
40.617
|
46.991
|
52.412
|
57.905
|
EBITDA
1 |
2.279
|
3.250
|
4.086
|
4.602
|
6.037
|
7.147
|
8.176
|
9.075
|
Bedrijfsresultaat (EBIT)
1 |
1.437
|
1.905
|
2.863
|
3.309
|
4.600
|
5.585
|
6.486
|
7.260
|
Operationele Marge
|
5,97%
|
7,44%
|
10,43%
|
10,4%
|
11,33%
|
11,89%
|
12,37%
|
12,54%
|
Resultaat voor belastingen (EBT)
1 |
967
|
1.855
|
2.922
|
3.497
|
4.675
|
5.774
|
6.655
|
7.464
|
Nettowinst (verlies)
1 |
717
|
2.891
|
2.158
|
2.773
|
3.712
|
4.592
|
5.246
|
5.862
|
Nettomarge
|
2,98%
|
11,29%
|
7,86%
|
8,72%
|
9,14%
|
9,77%
|
10,01%
|
10,12%
|
WPA
2 |
3,890
|
16,08
|
12,06
|
15,64
|
21,08
|
26,06
|
29,78
|
33,23
|
Free Cash Flow
1 |
-3.168
|
5.200
|
4.272
|
484
|
3.896
|
3.050
|
4.775
|
4.536
|
FCF-marge
|
-13,16%
|
20,3%
|
15,56%
|
1,52%
|
9,59%
|
6,49%
|
9,11%
|
7,83%
|
Kasstroomconversie (ebitda)
|
-
|
160%
|
104,55%
|
10,52%
|
64,54%
|
42,67%
|
58,4%
|
49,99%
|
Kasstroomconversie (nettowinst)
|
-
|
179,87%
|
197,96%
|
17,45%
|
104,96%
|
66,4%
|
91,02%
|
77,39%
|
Dividend per aandeel
2 |
2,500
|
8,000
|
15,30
|
12,00
|
14,00
|
16,67
|
19,45
|
21,85
|
Datum van publicatie
|
12-02-20
|
11-02-21
|
11-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
8.107
|
7.567
|
7.745
|
9.444
|
9.614
|
9.978
|
11.936
|
11.450
|
11.068
|
11.414
|
13.039
|
-
|
-
|
EBITDA
1 |
1.156
|
1.012
|
1.360
|
1.401
|
1.381
|
1.626
|
1.672
|
1.820
|
1.639
|
1.802
|
1.954
|
2.000
|
1.855
|
Bedrijfsresultaat (EBIT)
1 |
844
|
683
|
1.035
|
1.068
|
1.038
|
1.270
|
1.273
|
1.463
|
1.275
|
1.426
|
1.509
|
1.602
|
1.452
|
Operationele Marge
|
10,41%
|
9,03%
|
13,36%
|
11,31%
|
10,8%
|
12,73%
|
10,67%
|
12,78%
|
11,52%
|
12,49%
|
11,57%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
901
|
676
|
1.114
|
1.195
|
984
|
1.312
|
1.390
|
1.433
|
1.260
|
1.502
|
1.628
|
1.585
|
1.482
|
Nettowinst (verlies)
1 |
689
|
531
|
882
|
979
|
773
|
1.043
|
1.153
|
1.119
|
1.026
|
1.274
|
1.422
|
1.270
|
1.243
|
Nettomarge
|
8,5%
|
7,02%
|
11,39%
|
10,37%
|
8,04%
|
10,45%
|
9,66%
|
9,77%
|
9,27%
|
11,16%
|
10,91%
|
-
|
-
|
WPA
2 |
3,860
|
2,980
|
4,970
|
5,540
|
4,380
|
5,930
|
6,550
|
6,360
|
5,600
|
6,810
|
7,500
|
6,990
|
6,590
|
Dividend per aandeel
2 |
15,30
|
-
|
-
|
12,00
|
-
|
-
|
14,00
|
-
|
-
|
-
|
16,00
|
-
|
-
|
Datum van publicatie
|
11-02-22
|
12-07-22
|
27-10-22
|
09-02-23
|
14-07-23
|
27-10-23
|
08-02-24
|
30-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
1.565
|
3.949
|
5.668
|
1.479
|
2.975
|
2.870
|
3.362
|
6.575
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-3.168
|
5.200
|
4.272
|
484
|
3.896
|
3.050
|
4.775
|
4.537
|
ROE (netto-inkomsten/eigen vermogen)
|
5,69%
|
22,2%
|
16,2%
|
20,5%
|
25,2%
|
26,6%
|
27,1%
|
27,2%
|
ROA (netto-inkomsten/totale activa)
|
2,28%
|
7,39%
|
5,5%
|
6,72%
|
7,7%
|
7,78%
|
8,19%
|
8,52%
|
Totale activa
1 |
31.494
|
39.126
|
39.272
|
41.267
|
48.223
|
59.037
|
64.019
|
68.773
|
Nettoactief per aandeel
2 |
70,90
|
73,70
|
75,30
|
76,30
|
90,80
|
104,0
|
112,0
|
122,0
|
Cashflow per aandeel
2 |
10,90
|
15,60
|
27,80
|
6,240
|
33,10
|
20,10
|
26,40
|
31,50
|
Capex
1 |
534
|
506
|
507
|
622
|
1.931
|
1.871
|
1.803
|
2.020
|
Capex/omzet
|
2,22%
|
1,98%
|
1,85%
|
1,96%
|
4,75%
|
3,98%
|
3,44%
|
3,49%
|
Datum van publicatie
|
12-02-20
|
11-02-21
|
11-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
Laatste slotkoers
786
NOK Gemiddelde koersdoel
766,1
NOK Spread / Gemiddelde doel -2,53% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +68,89% | 12,49 mld. | | +20,30% | 134 mld. | | +10,34% | 78,49 mld. | | +3,89% | 71,98 mld. | | +20,49% | 50,34 mld. | | +35,97% | 42,56 mld. | | +0,54% | 40,16 mld. | | +40,90% | 31,56 mld. | | +80,21% | 23,98 mld. | | +20,61% | 23,51 mld. |
Lucht- en ruimtevaart & Defensie - Andere
|