Beurs gesloten -
Oslo Bors
16:45:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
12,25
NOK
|
+1,66%
|
|
+0,82%
|
+14,49%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.085
|
2.316
|
1.748
|
1.050
|
776,1
|
892,5
|
-
|
-
|
Bedrijfswaarde
1 |
4.718
|
3.474
|
2.640
|
2.000
|
1.537
|
1.701
|
1.602
|
1.522
|
K/w-verhouding
|
-51
x
|
-37,4
x
|
-63,3
x
|
-2,89
x
|
21
x
|
3,51
x
|
-
|
-
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
4,28%
|
6,12%
|
8,16%
|
Marktkapitalisatie/omzet
|
0,5
x
|
0,36
x
|
0,29
x
|
0,15
x
|
0,12
x
|
0,12
x
|
0,12
x
|
0,12
x
|
Bedrijfswaarde/omzet
|
0,76
x
|
0,54
x
|
0,44
x
|
0,28
x
|
0,23
x
|
0,23
x
|
0,22
x
|
0,2
x
|
Bedrijfswaarde/EBITDA
|
12.035.002
x
|
13.158.366
x
|
7.856.448
x
|
5.971.112
x
|
4.629.916
x
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
128
x
|
12,3
x
|
7,93
x
|
10,6
x
|
-
|
8,68
x
|
5,43
x
|
4,37
x
|
FCF Yield
|
0,78%
|
8,12%
|
12,6%
|
9,4%
|
-
|
11,5%
|
18,4%
|
22,9%
|
Price to Book
|
1,52
x
|
0,85
x
|
0,67
x
|
0,45
x
|
-
|
0,28
x
|
-
|
-
|
Aantal aandelen (in duizenden)
|
54.023
|
72.939
|
72.672
|
72.838
|
72.536
|
72.859
|
-
|
-
|
Referentieprijs
2 |
57,10
|
31,75
|
24,05
|
14,42
|
10,70
|
12,25
|
12,25
|
12,25
|
Datum van publicatie
|
12-02-20
|
17-02-21
|
16-02-22
|
21-02-23
|
27-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.193
|
6.449
|
5.957
|
7.030
|
6.732
|
7.409
|
7.295
|
7.694
|
EBITDA
|
392
|
264
|
336
|
335
|
332
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
121
|
-8
|
75
|
112
|
121
|
147
|
207
|
277
|
Operationele Marge
|
1,95%
|
-0,12%
|
1,26%
|
1,59%
|
1,8%
|
1,98%
|
2,84%
|
3,6%
|
Resultaat voor belastingen (EBT)
1 |
-163
|
-94
|
-24
|
-313
|
45
|
322,4
|
-
|
-
|
Nettowinst (verlies)
1 |
-61
|
-63
|
-26
|
-363
|
38
|
254,7
|
-
|
-
|
Nettomarge
|
-0,98%
|
-0,98%
|
-0,44%
|
-5,16%
|
0,56%
|
3,44%
|
-
|
-
|
WPA
2 |
-1,120
|
-0,8500
|
-0,3800
|
-4,990
|
0,5100
|
3,492
|
-
|
-
|
Free Cash Flow
1 |
37
|
282
|
333
|
188
|
-
|
196
|
295
|
348
|
FCF-marge
|
0,6%
|
4,37%
|
5,59%
|
2,67%
|
-
|
2,65%
|
4,04%
|
4,52%
|
Kasstroomconversie (ebitda)
|
9,44%
|
106,82%
|
99,11%
|
56,12%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
76,95%
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
0,5239
|
0,7500
|
1,000
|
Datum van publicatie
|
12-02-20
|
17-02-21
|
16-02-22
|
21-02-23
|
27-02-24
|
-
|
-
|
-
|
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 |
1.698
|
1.601
|
1.176
|
1.912
|
1.988
|
1.954
|
1.291
|
1.797
|
1.844
|
1.800
|
1.255
|
1.860
|
1.927
|
2.024
|
1.323
|
EBITDA
1 |
149
|
97
|
7
|
109
|
138
|
81
|
2
|
118
|
132
|
77
|
-8
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
89
|
31
|
-47
|
54
|
85
|
20
|
-48
|
64
|
80
|
24
|
-57
|
-
|
-
|
-
|
-
|
Operationele Marge
|
5,24%
|
1,94%
|
-4%
|
2,82%
|
4,28%
|
1,02%
|
-3,72%
|
3,56%
|
4,34%
|
1,33%
|
-4,54%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
71
|
-6
|
-62
|
40
|
61
|
-353
|
-65
|
47
|
56
|
6
|
-80
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
58
|
-9
|
-48
|
32
|
47
|
-393
|
-42
|
37
|
49
|
-6
|
-62
|
-
|
-
|
-
|
-
|
Nettomarge
|
3,42%
|
-0,56%
|
-4,08%
|
1,67%
|
2,36%
|
-20,11%
|
-3,25%
|
2,06%
|
2,66%
|
-0,33%
|
-4,94%
|
-
|
-
|
-
|
-
|
WPA
2 |
0,8000
|
-0,1200
|
-0,6600
|
0,4300
|
0,6300
|
-5,400
|
-0,5900
|
0,5100
|
0,6600
|
-0,0800
|
-0,8500
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,5000
|
-
|
Datum van publicatie
|
09-11-21
|
16-02-22
|
11-05-22
|
18-08-22
|
08-11-22
|
21-02-23
|
24-05-23
|
29-08-23
|
24-11-23
|
27-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.633
|
1.158
|
892
|
950
|
761
|
808
|
709
|
629
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,166
x
|
4,386
x
|
2,655
x
|
2,836
x
|
2,292
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
37
|
282
|
333
|
188
|
-
|
196
|
295
|
348
|
ROE (netto-inkomsten/eigen vermogen)
|
-3,5%
|
-2,41%
|
0,3%
|
-14,7%
|
1,6%
|
8,38%
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
-1,46%
|
-1,12%
|
0,14%
|
-6,74%
|
0,74%
|
4,34%
|
-
|
-
|
Totale activa
1 |
4.180
|
5.645
|
-18.611
|
5.389
|
5.166
|
5.874
|
-
|
-
|
Nettoactief per aandeel
2 |
37,60
|
37,40
|
35,90
|
31,70
|
-
|
43,20
|
-
|
-
|
Cashflow per aandeel
|
1,410
|
4,260
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
40
|
34
|
25
|
47
|
-
|
36,5
|
41
|
43
|
Capex/omzet
|
0,65%
|
0,53%
|
0,42%
|
0,67%
|
-
|
0,49%
|
0,56%
|
0,56%
|
Datum van publicatie
|
12-02-20
|
17-02-21
|
16-02-22
|
21-02-23
|
27-02-24
|
-
|
-
|
-
|
Laatste slotkoers
12,25
NOK Gemiddelde koersdoel
15
NOK Spread / Gemiddelde doel +22,45% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +14,49% | 80,82 mln. | | -2,29% | 67,67 mld. | | +2,13% | 59,37 mld. | | +21,25% | 38,3 mld. | | +11,23% | 30,73 mld. | | +2,06% | 26,35 mld. | | +22,89% | 22,01 mld. | | +15,06% | 19,47 mld. | | +22,99% | 17,6 mld. | | +64,33% | 16,64 mld. |
Bouw & Techniek - Andere
|