Beurs gesloten -
Oslo Bors
16:45:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
25,6
NOK
|
+8,47%
|
|
+9,87%
|
+95,42%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
293,4
|
706,1
|
769,7
|
808,2
|
781,2
|
1.456
|
-
|
-
|
Bedrijfswaarde
1 |
275,6
|
665,6
|
746,6
|
844,7
|
791,1
|
1.475
|
1.508
|
1.503
|
K/w-verhouding
|
-17,7
x
|
77,3
x
|
19,3
x
|
-16,8
x
|
-24,1
x
|
-38,5
x
|
-270
x
|
26,5
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,72
x
|
3,64
x
|
3,94
x
|
5,09
x
|
4,28
x
|
8,27
x
|
5,2
x
|
3,04
x
|
Bedrijfswaarde/omzet
|
1,62
x
|
3,43
x
|
3,82
x
|
5,32
x
|
4,33
x
|
8,38
x
|
5,39
x
|
3,14
x
|
Bedrijfswaarde/EBITDA
|
18
x
|
18,8
x
|
14,1
x
|
-42
x
|
-1.806
x
|
-98,4
x
|
52
x
|
13,8
x
|
Bedrijfswaarde/FCF
|
25,5
x
|
21,2
x
|
-46,7
x
|
-14,9
x
|
-40,6
x
|
-246
x
|
-45,7
x
|
251
x
|
FCF Yield
|
3,91%
|
4,72%
|
-2,14%
|
-6,71%
|
-2,46%
|
-0,41%
|
-2,19%
|
0,4%
|
Price to Book
|
3,22
x
|
7,87
x
|
5,75
x
|
9,19
x
|
7
x
|
15,3
x
|
13,2
x
|
7,82
x
|
Aantal aandelen (in duizenden)
|
83.057
|
83.057
|
83.076
|
82.824
|
89.916
|
89.958
|
-
|
-
|
Referentieprijs
2 |
3,532
|
8,501
|
9,265
|
9,758
|
8,688
|
16,19
|
16,19
|
16,19
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
24-02-22
|
28-02-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
170,6
|
194,2
|
195,5
|
158,6
|
182,7
|
176
|
280
|
479
|
EBITDA
1 |
15,27
|
35,36
|
52,92
|
-20,12
|
-0,438
|
-15
|
29
|
109
|
Bedrijfsresultaat (EBIT)
1 |
-10,08
|
10,08
|
30,66
|
-46,2
|
-32,9
|
-48
|
-6
|
72
|
Operationele Marge
|
-5,91%
|
5,19%
|
15,69%
|
-29,12%
|
-18,01%
|
-27,27%
|
-2,14%
|
15,03%
|
Resultaat voor belastingen (EBT)
1 |
-14,25
|
5,081
|
37
|
-44,14
|
-36,44
|
-48
|
-7
|
71
|
Nettowinst (verlies)
1 |
-13,6
|
9,595
|
40,23
|
-48,26
|
-32,02
|
-37
|
-5
|
55
|
Nettomarge
|
-7,97%
|
4,94%
|
20,58%
|
-30,42%
|
-17,53%
|
-21,02%
|
-1,79%
|
11,48%
|
WPA
2 |
-0,2000
|
0,1100
|
0,4800
|
-0,5800
|
-0,3600
|
-0,4200
|
-0,0600
|
0,6100
|
Free Cash Flow
1 |
10,79
|
31,4
|
-16
|
-56,7
|
-19,48
|
-6
|
-33
|
6
|
FCF-marge
|
6,32%
|
16,16%
|
-8,19%
|
-35,75%
|
-10,66%
|
-3,41%
|
-11,79%
|
1,25%
|
Kasstroomconversie (ebitda)
|
70,62%
|
88,79%
|
-
|
-
|
-
|
-
|
-
|
5,5%
|
Kasstroomconversie (nettowinst)
|
-
|
327,22%
|
-
|
-
|
-
|
-
|
-
|
10,91%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
24-02-22
|
28-02-23
|
28-02-24
|
-
|
-
|
-
|
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 |
47,25
|
54,99
|
52,24
|
35,48
|
36,98
|
33,93
|
37,1
|
37,85
|
49,65
|
58,08
|
40
|
40
|
43
|
52
|
57
|
EBITDA
1 |
12,39
|
23,09
|
-2,025
|
-6,946
|
-6,979
|
-4,172
|
-12,81
|
-3,545
|
7,92
|
8
|
-5
|
-6
|
-1
|
-3
|
2
|
Bedrijfsresultaat (EBIT)
1 |
6,615
|
16,41
|
-7,731
|
-13,17
|
-14,32
|
-10,98
|
-20,54
|
-11,84
|
-0,343
|
-0,172
|
-13
|
-14
|
-9
|
-11
|
-6
|
Operationele Marge
|
14%
|
29,85%
|
-14,8%
|
-37,11%
|
-38,73%
|
-32,36%
|
-55,37%
|
-31,3%
|
-0,69%
|
-0,3%
|
-32,5%
|
-35%
|
-20,93%
|
-21,15%
|
-10,53%
|
Resultaat voor belastingen (EBT)
1 |
7,941
|
17,34
|
-6,589
|
-11,36
|
-12,68
|
-13,51
|
-21,56
|
-12,5
|
-0,178
|
-2,198
|
-13
|
-14
|
-9
|
-11
|
-7
|
Nettowinst (verlies)
1 |
7,567
|
21,66
|
-6,587
|
-11,4
|
-12,67
|
-17,6
|
-21,57
|
-13,17
|
-0,587
|
3,312
|
-10
|
-11
|
-7
|
-9
|
-5
|
Nettomarge
|
16,02%
|
39,38%
|
-12,61%
|
-32,12%
|
-34,27%
|
-51,88%
|
-58,15%
|
-34,8%
|
-1,18%
|
5,7%
|
-25%
|
-27,5%
|
-16,28%
|
-17,31%
|
-8,77%
|
WPA
|
0,0900
|
0,2600
|
-
|
-
|
-0,2000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
03-11-21
|
24-02-22
|
03-05-22
|
18-08-22
|
30-11-22
|
28-02-23
|
03-05-23
|
24-08-23
|
02-11-23
|
28-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
36,5
|
9,87
|
19
|
52
|
47
|
Nettokaspositie
1 |
17,8
|
40,4
|
23,1
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-1,815
x
|
-22,54
x
|
-1,267
x
|
1,793
x
|
0,4312
x
|
Free Cash Flow
1 |
10,8
|
31,4
|
-16
|
-56,7
|
-19,5
|
-6
|
-33
|
6
|
ROE (netto-inkomsten/eigen vermogen)
|
-24%
|
11,4%
|
36%
|
-43,5%
|
-32%
|
-36,1%
|
-5%
|
37,1%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
1,100
|
1,080
|
1,610
|
1,060
|
1,240
|
1,060
|
1,230
|
2,070
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
15,7
|
16,2
|
35,6
|
32,7
|
12,5
|
13
|
16
|
18
|
Capex/omzet
|
9,18%
|
8,36%
|
18,22%
|
20,61%
|
6,87%
|
7,39%
|
5,71%
|
3,76%
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
24-02-22
|
28-02-23
|
28-02-24
|
-
|
-
|
-
|
|
Vaira. 1 jan.
|
Kapi.
|
---|
| +95,42% | 209 mln. | | -5,27% | 194 mld. | | +12,39% | 82,95 mld. | | +61,44% | 66,91 mld. | | +10,66% | 57,73 mld. | | +11,60% | 27,55 mld. | | +12,37% | 20,23 mld. | | +63,72% | 20,06 mld. | | -9,05% | 17,46 mld. | | +8,53% | 17,63 mld. |
Communicatie & Netwerken - Andere
|