Beurs gesloten -
Oslo Bors
16:45:00 25-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
40,88
NOK
|
-1,06%
|
|
-1,06%
|
-1,26%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.605
|
3.193
|
3.620
|
6.339
|
3.512
|
3.468
|
-
|
-
|
Bedrijfswaarde
1 |
4.524
|
3.918
|
4.674
|
7.431
|
6.102
|
6.775
|
6.369
|
5.917
|
K/w-verhouding
|
1,76
x
|
-1,69
x
|
-9,97
x
|
2,47
x
|
7,86
x
|
-11,8
x
|
11,3
x
|
5,46
x
|
Dividendrendement
|
14,3%
|
-
|
-
|
7,43%
|
-
|
4,28%
|
8,56%
|
12,2%
|
Marktkapitalisatie/omzet
|
0,28
x
|
0,33
x
|
0,35
x
|
0,42
x
|
0,26
x
|
0,27
x
|
0,23
x
|
0,2
x
|
Bedrijfswaarde/omzet
|
0,35
x
|
0,41
x
|
0,45
x
|
0,49
x
|
0,45
x
|
0,52
x
|
0,42
x
|
0,35
x
|
Bedrijfswaarde/EBITDA
|
2,33
x
|
5,32
x
|
7,06
x
|
2,39
x
|
2,85
x
|
8,92
x
|
4,7
x
|
3,35
x
|
Bedrijfswaarde/FCF
|
19,4
x
|
-47,2
x
|
-5,63
x
|
-39,5
x
|
-5,28
x
|
-15,1
x
|
13,6
x
|
5,62
x
|
FCF Yield
|
5,15%
|
-2,12%
|
-17,8%
|
-2,53%
|
-18,9%
|
-6,64%
|
7,38%
|
17,8%
|
Price to Book
|
0,66
x
|
0,99
x
|
1,16
x
|
1,07
x
|
0,61
x
|
0,57
x
|
0,56
x
|
0,56
x
|
Aantal aandelen (in duizenden)
|
82.500
|
82.500
|
94.265
|
94.265
|
84.838
|
84.838
|
-
|
-
|
Referentieprijs
2 |
43,70
|
38,70
|
38,40
|
67,25
|
41,40
|
40,88
|
40,88
|
40,88
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
04-02-22
|
07-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
12.954
|
9.613
|
10.315
|
15.214
|
13.523
|
12.908
|
15.284
|
17.038
|
EBITDA
1 |
1.938
|
736
|
662
|
3.105
|
2.143
|
759,4
|
1.354
|
1.769
|
Bedrijfsresultaat (EBIT)
1 |
1.482
|
-153
|
-160
|
2.558
|
1.627
|
355
|
713
|
1.128
|
Operationele Marge
|
11,44%
|
-1,59%
|
-1,55%
|
16,81%
|
12,03%
|
2,75%
|
4,66%
|
6,62%
|
Resultaat voor belastingen (EBT)
1 |
2.192
|
-1.699
|
-295
|
2.778
|
591
|
-316,3
|
403
|
845,3
|
Nettowinst (verlies)
1 |
2.044
|
-1.885
|
-363
|
2.572
|
481
|
-322,3
|
318
|
664,8
|
Nettomarge
|
15,78%
|
-19,61%
|
-3,52%
|
16,91%
|
3,56%
|
-2,5%
|
2,08%
|
3,9%
|
WPA
2 |
24,77
|
-22,84
|
-3,850
|
27,28
|
5,270
|
-3,452
|
3,615
|
7,489
|
Free Cash Flow
1 |
233
|
-83
|
-830
|
-188
|
-1.156
|
-450
|
470
|
1.053
|
FCF-marge
|
1,8%
|
-0,86%
|
-8,05%
|
-1,24%
|
-8,55%
|
-3,49%
|
3,08%
|
6,18%
|
Kasstroomconversie (ebitda)
|
12,02%
|
-
|
-
|
-
|
-
|
-
|
34,7%
|
59,54%
|
Kasstroomconversie (nettowinst)
|
11,4%
|
-
|
-
|
-
|
-
|
-
|
147,79%
|
158,39%
|
Dividend per aandeel
2 |
6,250
|
-
|
-
|
5,000
|
-
|
1,750
|
3,500
|
5,000
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
04-02-22
|
07-02-23
|
08-02-24
|
-
|
-
|
-
|
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 |
3.092
|
3.590
|
3.937
|
3.630
|
4.056
|
3.320
|
3.404
|
3.036
|
3.763
|
2.688
|
3.269
|
3.448
|
3.858
|
4.394
|
4.570
|
EBITDA
1 |
422
|
610
|
905
|
508
|
1.083
|
675
|
380
|
327
|
760
|
76
|
329
|
181,2
|
173,3
|
254
|
398
|
Bedrijfsresultaat (EBIT)
1 |
479
|
496
|
1.195
|
113
|
-
|
559
|
146
|
36
|
629
|
-49
|
397
|
-8
|
16
|
44
|
188
|
Operationele Marge
|
15,49%
|
13,82%
|
30,35%
|
3,11%
|
-
|
16,84%
|
4,29%
|
1,19%
|
16,72%
|
-1,82%
|
12,15%
|
-0,23%
|
0,41%
|
1%
|
4,11%
|
Resultaat voor belastingen (EBT)
1 |
480
|
593
|
1.065
|
23
|
1.097
|
-148
|
41
|
112
|
586
|
-382
|
122,8
|
-57,87
|
-65,72
|
-18,24
|
128
|
Nettowinst (verlies)
1 |
400
|
583
|
935
|
-11
|
1.065
|
-181
|
45
|
134
|
482
|
-328
|
99,78
|
-45,44
|
-51,12
|
-14,23
|
100,9
|
Nettomarge
|
12,94%
|
16,24%
|
23,75%
|
-0,3%
|
26,26%
|
-5,45%
|
1,32%
|
4,41%
|
12,81%
|
-12,2%
|
3,05%
|
-1,32%
|
-1,33%
|
-0,32%
|
2,21%
|
WPA
2 |
4,240
|
6,180
|
9,920
|
-0,1200
|
11,30
|
-1,910
|
0,4800
|
1,450
|
5,250
|
-3,860
|
-0,8258
|
-0,4704
|
-0,7934
|
-0,2490
|
0,9637
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
5,000
|
5,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
04-02-22
|
28-04-22
|
15-07-22
|
20-10-22
|
07-02-23
|
27-04-23
|
14-07-23
|
19-10-23
|
08-02-24
|
19-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
919
|
725
|
1.054
|
1.092
|
2.590
|
3.306
|
2.901
|
2.449
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,4742
x
|
0,9851
x
|
1,592
x
|
0,3517
x
|
1,209
x
|
4,354
x
|
2,142
x
|
1,384
x
|
Free Cash Flow
1 |
233
|
-83
|
-830
|
-188
|
-1.156
|
-450
|
470
|
1.053
|
ROE (netto-inkomsten/eigen vermogen)
|
52%
|
-43,3%
|
-11,4%
|
56,9%
|
7,97%
|
-1,45%
|
4,63%
|
10,4%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-4,29%
|
22,6%
|
3,39%
|
-0,8%
|
2,8%
|
5%
|
Totale activa
1 |
-
|
-
|
8.456
|
11.367
|
14.189
|
40.284
|
11.358
|
13.296
|
Nettoactief per aandeel
2 |
66,60
|
39,00
|
33,20
|
62,70
|
67,50
|
72,20
|
73,10
|
72,70
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
369
|
632
|
1.021
|
2.228
|
3.085
|
1.010
|
460
|
500
|
Capex/omzet
|
2,85%
|
6,57%
|
9,9%
|
14,64%
|
22,81%
|
7,82%
|
3,01%
|
2,93%
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
04-02-22
|
07-02-23
|
08-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
40,88
NOK Gemiddelde koersdoel
46,67
NOK Spread / Gemiddelde doel +14,16% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -1,26% | 327 mln. | | -2,14% | 19,03 mld. | | -10,66% | 11,72 mld. | | +2,25% | 10,31 mld. | | -0,26% | 6,4 mld. | | +4,59% | 4,73 mld. | | +15,87% | 3,85 mld. | | +86,13% | 3,06 mld. | | +8,85% | 2,94 mld. | | +8,80% | 1,57 mld. |
Papierproducten - Andere
|