Beurs gesloten -
Oslo Bors
16:45:00 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
181
NOK
|
-0,28%
|
|
+1,97%
|
-15,42%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.492
|
4.550
|
6.693
|
4.216
|
3.912
|
3.315
|
-
|
-
|
Bedrijfswaarde
1 |
3.462
|
4.508
|
6.581
|
4.216
|
3.866
|
3.237
|
3.196
|
3.153
|
K/w-verhouding
|
49,7
x
|
65,8
x
|
73,8
x
|
37
x
|
37,7
x
|
30,8
x
|
28
x
|
26,5
x
|
Dividendrendement
|
1,43%
|
1,2%
|
1,02%
|
-
|
2,1%
|
2,49%
|
1,87%
|
2,04%
|
Marktkapitalisatie/omzet
|
9,6
x
|
12,5
x
|
15,7
x
|
8,57
x
|
7,43
x
|
6,16
x
|
5,89
x
|
5,57
x
|
Bedrijfswaarde/omzet
|
9,52
x
|
12,4
x
|
15,4
x
|
8,57
x
|
7,34
x
|
6,01
x
|
5,67
x
|
5,3
x
|
Bedrijfswaarde/EBITDA
|
32,1
x
|
38
x
|
47,1
x
|
25,6
x
|
24,9
x
|
19,4
x
|
17,7
x
|
16,7
x
|
Bedrijfswaarde/FCF
|
51,9
x
|
70,8
x
|
56,4
x
|
-
|
46,3
x
|
46,2
x
|
29,6
x
|
-
|
FCF Yield
|
1,93%
|
1,41%
|
1,77%
|
-
|
2,16%
|
2,16%
|
3,38%
|
-
|
Price to Book
|
14,7
x
|
17,7
x
|
21,9
x
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
18.189
|
18.201
|
18.213
|
18.252
|
18.279
|
18.314
|
-
|
-
|
Referentieprijs
2 |
192,0
|
250,0
|
367,5
|
231,0
|
214,0
|
181,0
|
181,0
|
181,0
|
Datum van publicatie
|
28-02-20
|
26-02-21
|
25-02-22
|
01-03-23
|
29-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
363,7
|
363,1
|
427,3
|
491,9
|
526,4
|
538,5
|
563,2
|
594,9
|
EBITDA
1 |
107,8
|
118,6
|
139,7
|
164,5
|
155,1
|
166,6
|
180,2
|
189
|
Bedrijfsresultaat (EBIT)
1 |
89,77
|
95,48
|
116,3
|
141,3
|
131,4
|
147,4
|
164,1
|
173
|
Operationele Marge
|
24,68%
|
26,29%
|
27,21%
|
28,71%
|
24,97%
|
27,38%
|
29,14%
|
29,08%
|
Resultaat voor belastingen (EBT)
1 |
91,04
|
91,61
|
114,1
|
146
|
135,2
|
145,3
|
163,1
|
172
|
Nettowinst (verlies)
1 |
70,31
|
69,39
|
90,9
|
114
|
103,8
|
107,3
|
118,1
|
125
|
Nettomarge
|
19,33%
|
19,11%
|
21,27%
|
23,17%
|
19,72%
|
19,93%
|
20,97%
|
21,01%
|
WPA
2 |
3,860
|
3,800
|
4,980
|
6,240
|
5,670
|
5,869
|
6,456
|
6,820
|
Free Cash Flow
1 |
66,7
|
63,66
|
116,7
|
-
|
83,46
|
70
|
108
|
-
|
FCF-marge
|
18,34%
|
17,53%
|
27,3%
|
-
|
15,86%
|
13%
|
19,18%
|
-
|
Kasstroomconversie (ebitda)
|
61,88%
|
53,67%
|
83,5%
|
-
|
53,81%
|
42,02%
|
59,93%
|
-
|
Kasstroomconversie (nettowinst)
|
94,87%
|
91,75%
|
128,33%
|
-
|
80,39%
|
65,21%
|
91,47%
|
-
|
Dividend per aandeel
2 |
2,750
|
3,000
|
3,750
|
-
|
4,500
|
4,500
|
3,377
|
3,690
|
Datum van publicatie
|
28-02-20
|
26-02-21
|
25-02-22
|
01-03-23
|
29-02-24
|
-
|
-
|
-
|
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 |
102,1
|
112,7
|
116,1
|
117,5
|
116,5
|
141,8
|
129,3
|
137,4
|
124,1
|
135,6
|
133,8
|
135
|
134
|
136
|
138
|
EBITDA
1 |
30,99
|
25,49
|
39,29
|
43,14
|
39,7
|
42,41
|
39,23
|
47,72
|
38,85
|
29,3
|
38,41
|
42
|
43
|
43
|
44
|
Bedrijfsresultaat (EBIT)
1 |
25,08
|
19,46
|
33,42
|
37,34
|
34,02
|
36,47
|
33,45
|
42,22
|
33,52
|
22,26
|
32,07
|
37
|
39
|
39
|
40
|
Operationele Marge
|
24,55%
|
17,26%
|
28,78%
|
31,78%
|
29,2%
|
25,72%
|
25,88%
|
30,73%
|
27,01%
|
16,41%
|
23,97%
|
27,41%
|
29,1%
|
28,68%
|
28,99%
|
Resultaat voor belastingen (EBT)
1 |
23,98
|
19,42
|
32,89
|
40,73
|
30,52
|
41,91
|
34,2
|
41,03
|
33,59
|
26,39
|
30,66
|
37
|
38
|
39
|
40
|
Nettowinst (verlies)
1 |
18,8
|
16,11
|
23,72
|
33,12
|
24,65
|
32,48
|
25,67
|
32,92
|
26,13
|
19,11
|
24,38
|
27
|
28
|
28
|
29
|
Nettomarge
|
18,4%
|
14,29%
|
20,43%
|
28,19%
|
21,16%
|
22,9%
|
19,86%
|
23,96%
|
21,06%
|
14,09%
|
18,22%
|
20%
|
20,9%
|
20,59%
|
21,01%
|
WPA
2 |
1,030
|
0,8800
|
1,300
|
1,810
|
1,350
|
1,780
|
1,410
|
1,800
|
1,430
|
1,040
|
1,330
|
1,470
|
1,520
|
1,550
|
1,580
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
22-10-21
|
25-02-22
|
28-04-22
|
23-08-22
|
28-10-22
|
01-03-23
|
25-04-23
|
31-08-23
|
27-10-23
|
29-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
30,4
|
42,7
|
112
|
-
|
46,1
|
78
|
119
|
162
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
66,7
|
63,7
|
117
|
-
|
83,5
|
70
|
108
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
31,7%
|
28,1%
|
32,3%
|
-
|
27,1%
|
27,2%
|
28,2%
|
-
|
ROA (netto-inkomsten/totale activa)
|
23,2%
|
20,4%
|
30,2%
|
-
|
-
|
21,9%
|
23,3%
|
-
|
Totale activa
1 |
302,8
|
341
|
301,3
|
-
|
-
|
490,1
|
506,8
|
-
|
Nettoactief per aandeel
|
13,00
|
14,10
|
16,80
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
|
-
|
4,080
|
7,030
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
13,7
|
10,6
|
11,5
|
-
|
29,7
|
14
|
14
|
15
|
Capex/omzet
|
3,76%
|
2,93%
|
2,69%
|
-
|
5,65%
|
2,6%
|
2,49%
|
2,52%
|
Datum van publicatie
|
28-02-20
|
26-02-21
|
25-02-22
|
01-03-23
|
29-02-24
|
-
|
-
|
-
|
Laatste slotkoers
181
NOK Gemiddelde koersdoel
190
NOK Spread / Gemiddelde doel +4,97% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -15,42% | 300 mln. | | +7,62% | 219 mld. | | +6,70% | 183 mld. | | +11,94% | 132 mld. | | +24,60% | 106 mld. | | -2,66% | 62,09 mld. | | +4,81% | 50,88 mld. | | +11,55% | 50,8 mld. | | -1,09% | 40,64 mld. | | +26,82% | 31,59 mld. |
Geavanceerde medische apparatuur & technologie - Andere
|