Beurs gesloten -
Oslo Bors
16:45:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
116,4
NOK
|
-2,88%
|
|
+30,93%
|
-7,62%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
9.784
|
26.353
|
56.830
|
31.299
|
24.190
|
22.343
|
-
|
-
|
Bedrijfswaarde
1 |
9.027
|
24.491
|
54.571
|
27.611
|
22.748
|
20.615
|
19.554
|
19.012
|
K/w-verhouding
|
144
x
|
81,5
x
|
91,5
x
|
25
x
|
296
x
|
-66,4
x
|
61,7
x
|
27,5
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
0,13%
|
0,71%
|
Marktkapitalisatie/omzet
|
3,67
x
|
7,57
x
|
10,6
x
|
3,9
x
|
4,19
x
|
4,28
x
|
3,25
x
|
2,85
x
|
Bedrijfswaarde/omzet
|
3,39
x
|
7,03
x
|
10,1
x
|
3,44
x
|
3,94
x
|
3,95
x
|
2,85
x
|
2,42
x
|
Bedrijfswaarde/EBITDA
|
29,8
x
|
37,1
x
|
49,6
x
|
13
x
|
43,7
x
|
291
x
|
21,6
x
|
13,7
x
|
Bedrijfswaarde/FCF
|
-67,5
x
|
104
x
|
96
x
|
23,8
x
|
-12,4
x
|
79
x
|
22,1
x
|
34,8
x
|
FCF Yield
|
-1,48%
|
0,96%
|
1,04%
|
4,19%
|
-8,09%
|
1,27%
|
4,53%
|
2,87%
|
Price to Book
|
3,8
x
|
7,69
x
|
14,4
x
|
5,24
x
|
3,8
x
|
3,58
x
|
3,37
x
|
3,07
x
|
Aantal aandelen (in duizenden)
|
175.662
|
190.962
|
190.963
|
190.963
|
191.986
|
191.951
|
-
|
-
|
Referentieprijs
2 |
55,70
|
138,0
|
297,6
|
163,9
|
126,0
|
116,4
|
116,4
|
116,4
|
Datum van publicatie
|
07-02-20
|
04-02-21
|
03-02-22
|
07-02-23
|
06-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.664
|
3.483
|
5.382
|
8.027
|
5.768
|
5.217
|
6.869
|
7.845
|
EBITDA
1 |
303
|
660
|
1.099
|
2.125
|
520,9
|
70,88
|
903,2
|
1.391
|
Bedrijfsresultaat (EBIT)
1 |
85,64
|
392,9
|
766,3
|
1.670
|
49,96
|
-405,9
|
488,2
|
1.024
|
Operationele Marge
|
3,22%
|
11,28%
|
14,24%
|
20,81%
|
0,87%
|
-7,78%
|
7,11%
|
13,05%
|
Resultaat voor belastingen (EBT)
1 |
89,65
|
369
|
769,3
|
1.727
|
128,5
|
-387,3
|
445,4
|
1.017
|
Nettowinst (verlies)
1 |
67,68
|
330
|
627,4
|
1.264
|
81,28
|
-384,5
|
362,3
|
811,6
|
Nettomarge
|
2,54%
|
9,47%
|
11,66%
|
15,75%
|
1,41%
|
-7,37%
|
5,27%
|
10,35%
|
WPA
2 |
0,3879
|
1,693
|
3,253
|
6,562
|
0,4250
|
-1,752
|
1,888
|
4,228
|
Free Cash Flow
1 |
-133,7
|
234,5
|
568,5
|
1.158
|
-1.841
|
260,8
|
885,3
|
546,1
|
FCF-marge
|
-5,02%
|
6,73%
|
10,56%
|
14,42%
|
-31,92%
|
5%
|
12,89%
|
6,96%
|
Kasstroomconversie (ebitda)
|
-
|
35,53%
|
51,71%
|
54,47%
|
-
|
367,95%
|
98,01%
|
39,25%
|
Kasstroomconversie (nettowinst)
|
-
|
71,06%
|
90,62%
|
91,57%
|
-
|
-
|
244,36%
|
67,29%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
0,1472
|
0,8248
|
Datum van publicatie
|
07-02-20
|
04-02-21
|
03-02-22
|
07-02-23
|
06-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
---|
Omzet
1 |
1.509
|
1.721
|
2.037
|
2.144
|
1.978
|
1.537
|
1.623
|
1.478
|
1.149
|
814,3
|
1.286
|
1.564
|
1.515
|
1.178
|
-
|
EBITDA
1 |
373,3
|
514
|
528,3
|
638,1
|
401,7
|
153,9
|
300,2
|
140,6
|
-73,19
|
-249,5
|
84,22
|
163,3
|
127
|
-76,1
|
-
|
Bedrijfsresultaat (EBIT)
1 |
284,1
|
420
|
420,9
|
514,7
|
279,2
|
32,22
|
185,1
|
22,98
|
-191,5
|
-366
|
-21,77
|
73,02
|
17,26
|
-185,4
|
-
|
Operationele Marge
|
18,83%
|
24,41%
|
20,67%
|
24%
|
14,12%
|
2,1%
|
11,4%
|
1,55%
|
-16,66%
|
-44,95%
|
-1,69%
|
4,67%
|
1,14%
|
-15,74%
|
-
|
Resultaat voor belastingen (EBT)
1 |
286,7
|
417,7
|
474,6
|
544,1
|
256,1
|
88,73
|
206,1
|
18,66
|
-186,8
|
-334,8
|
-60,28
|
43,88
|
30,69
|
14,87
|
155,2
|
Nettowinst (verlies)
1 |
236,5
|
317
|
335,7
|
256,4
|
324,9
|
32,14
|
166,9
|
12,89
|
-132
|
-281,2
|
-16,07
|
58,22
|
15,73
|
-62,88
|
121,1
|
Nettomarge
|
15,67%
|
18,43%
|
16,49%
|
11,96%
|
16,43%
|
2,09%
|
10,28%
|
0,87%
|
-11,48%
|
-34,54%
|
-1,25%
|
3,72%
|
1,04%
|
-5,34%
|
-
|
WPA
2 |
1,225
|
1,644
|
1,740
|
1,326
|
1,685
|
0,1691
|
0,8631
|
0,0657
|
-0,6906
|
-1,465
|
-0,2775
|
0,1442
|
0,1500
|
-0,3240
|
0,6300
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
03-02-22
|
28-04-22
|
11-07-22
|
20-10-22
|
07-02-23
|
20-04-23
|
10-07-23
|
17-10-23
|
06-02-24
|
24-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
758
|
1.861
|
2.260
|
3.688
|
1.442
|
1.728
|
2.789
|
3.332
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-134
|
235
|
568
|
1.158
|
-1.841
|
261
|
885
|
546
|
ROE (netto-inkomsten/eigen vermogen)
|
3,23%
|
12,1%
|
16,5%
|
23,5%
|
1,29%
|
-5,67%
|
6,75%
|
12,1%
|
ROA (netto-inkomsten/totale activa)
|
2,5%
|
-
|
12,8%
|
17,8%
|
0,93%
|
-3,47%
|
6,53%
|
8,88%
|
Totale activa
1 |
2.704
|
-
|
4.904
|
7.095
|
8.704
|
11.064
|
5.549
|
9.140
|
Nettoactief per aandeel
2 |
14,70
|
17,90
|
20,70
|
31,30
|
33,20
|
32,50
|
34,60
|
37,90
|
Cashflow per aandeel
2 |
1,270
|
2,890
|
4,330
|
6,010
|
-6,580
|
1,920
|
5,250
|
5,440
|
Capex
1 |
357
|
215
|
268
|
315
|
271
|
295
|
339
|
397
|
Capex/omzet
|
13,41%
|
6,17%
|
4,98%
|
3,93%
|
4,7%
|
5,66%
|
4,94%
|
5,06%
|
Datum van publicatie
|
07-02-20
|
04-02-21
|
03-02-22
|
07-02-23
|
06-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
116,4
NOK Gemiddelde koersdoel
121,1
NOK Spread / Gemiddelde doel +4,03% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,62% | 2,02 mld. | | -0,99% | 49,04 mld. | | -7,22% | 16,73 mld. | | +16,63% | 11,25 mld. | | +49,91% | 8,75 mld. | | +3,69% | 8,53 mld. | | +6,14% | 7,56 mld. | | -17,23% | 7,51 mld. | | -12,95% | 6,83 mld. | | -14,19% | 6,74 mld. |
Geïntegreerde schakelingen
|