Beurs gesloten -
Oslo Bors
16:45:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
341,5
NOK
|
+3,48%
|
|
+1,94%
|
+26,72%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
237,4
|
397,4
|
207,3
|
260,5
|
559,2
|
995,5
|
995,5
|
-
|
Bedrijfswaarde
1 |
558,7
|
1.117
|
1.018
|
798,1
|
1.215
|
1.492
|
1.558
|
1.490
|
K/w-verhouding
|
-47,4
x
|
34,7
x
|
2,05
x
|
-269
x
|
6,6
x
|
5,88
x
|
6,36
x
|
5,33
x
|
Dividendrendement
|
-
|
-
|
22,6%
|
14,4%
|
3,45%
|
16,4%
|
14,8%
|
19,2%
|
Marktkapitalisatie/omzet
|
8,17
x
|
3,96
x
|
0,9
x
|
2,14
x
|
2,89
x
|
2,07
x
|
2,94
x
|
2,76
x
|
Bedrijfswaarde/omzet
|
19,2
x
|
11,1
x
|
4,41
x
|
6,55
x
|
6,28
x
|
3,61
x
|
4,6
x
|
4,13
x
|
Bedrijfswaarde/EBITDA
|
47
x
|
15,9
x
|
5,57
x
|
11,3
x
|
8,2
x
|
6,18
x
|
6,48
x
|
5,4
x
|
Bedrijfswaarde/FCF
|
-2,93
x
|
-2,76
x
|
-
|
2,54
x
|
-12,6
x
|
8,53
x
|
7,56
x
|
6,71
x
|
FCF Yield
|
-34,1%
|
-36,3%
|
-
|
39,4%
|
-7,92%
|
11,7%
|
13,2%
|
14,9%
|
Price to Book
|
0,75
x
|
1,16
x
|
0,52
x
|
0,73
x
|
1,32
x
|
2,09
x
|
2,2
x
|
2,12
x
|
Aantal aandelen (in duizenden)
|
31.310
|
32.740
|
32.376
|
32.317
|
32.194
|
32.194
|
32.194
|
-
|
Referentieprijs
2 |
7,583
|
12,14
|
6,402
|
8,062
|
17,37
|
30,92
|
30,92
|
30,92
|
Datum van publicatie
|
01-03-19
|
28-02-20
|
11-02-21
|
24-02-22
|
23-02-23
|
29-02-24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
29,04
|
100,3
|
231
|
121,8
|
193,5
|
413,1
|
338,3
|
360,5
|
EBITDA
1 |
11,88
|
70,36
|
183
|
70,55
|
148,1
|
241,5
|
240,3
|
275,9
|
Bedrijfsresultaat (EBIT)
1 |
4,554
|
45,28
|
141,4
|
31,88
|
110,1
|
201,1
|
199,2
|
234,9
|
Operationele Marge
|
15,68%
|
45,13%
|
61,2%
|
26,18%
|
56,91%
|
48,69%
|
58,87%
|
65,16%
|
Resultaat voor belastingen (EBT)
1 |
-2,887
|
11,38
|
101,3
|
-0,9029
|
84,56
|
145,3
|
156,6
|
187
|
Nettowinst (verlies)
1 |
-2,887
|
11,38
|
101,3
|
-0,9029
|
84,56
|
145,3
|
145,7
|
171,7
|
Nettomarge
|
-9,94%
|
11,35%
|
43,86%
|
-0,74%
|
43,7%
|
35,16%
|
43,07%
|
47,64%
|
WPA
2 |
-0,1600
|
0,3500
|
3,120
|
-0,0300
|
2,630
|
4,510
|
4,862
|
5,806
|
Free Cash Flow
1 |
-190,6
|
-404,8
|
-
|
314,3
|
-96,2
|
175
|
206
|
222
|
FCF-marge
|
-656,22%
|
-403,5%
|
-
|
258,1%
|
-49,71%
|
42,36%
|
60,89%
|
61,59%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
445,49%
|
-
|
72,46%
|
85,74%
|
80,48%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
120,48%
|
141,37%
|
129,29%
|
Dividend per aandeel
2 |
-
|
-
|
1,450
|
1,160
|
0,6000
|
4,360
|
4,581
|
5,952
|
Datum van publicatie
|
01-03-19
|
28-02-20
|
11-02-21
|
24-02-22
|
23-02-23
|
29-02-24
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q2
|
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
|
---|
Omzet
1 |
34,48
|
24,15
|
23,56
|
26,44
|
36
|
48,88
|
82,15
|
88,45
|
91,22
|
59,68
|
91,67
|
89,51
|
68,58
|
79,17
|
104,3
|
EBITDA
1 |
22,23
|
11,29
|
11,85
|
16,23
|
24,69
|
37,39
|
69,79
|
74,4
|
77,45
|
45,47
|
44,19
|
63,34
|
42,85
|
54,02
|
77,86
|
Bedrijfsresultaat (EBIT)
1 |
11,4
|
3,008
|
3,486
|
7,992
|
14,67
|
27,84
|
59,62
|
64,41
|
67,38
|
35,43
|
33,91
|
53,15
|
32,66
|
43,5
|
67,67
|
Operationele Marge
|
33,08%
|
12,46%
|
14,8%
|
30,23%
|
40,74%
|
56,97%
|
72,57%
|
72,82%
|
73,86%
|
59,36%
|
36,99%
|
59,38%
|
47,63%
|
54,94%
|
64,9%
|
Resultaat voor belastingen (EBT)
1 |
-8,079
|
-4,708
|
4,542
|
9,282
|
7,942
|
18,91
|
48,43
|
51,6
|
52,94
|
19,45
|
21,26
|
40,62
|
24,55
|
30,32
|
60,64
|
Nettowinst (verlies)
1 |
-8,079
|
-4,708
|
4,542
|
9,282
|
7,942
|
18,91
|
48,43
|
51,6
|
52,94
|
19,45
|
21,26
|
38,9
|
18,72
|
29,96
|
54,21
|
Nettomarge
|
-23,43%
|
-19,5%
|
19,28%
|
35,11%
|
22,06%
|
38,69%
|
58,95%
|
58,34%
|
58,03%
|
32,59%
|
23,19%
|
43,46%
|
27,29%
|
37,84%
|
51,98%
|
WPA
2 |
-0,2500
|
-0,1500
|
0,1400
|
0,2900
|
0,2500
|
0,5900
|
1,500
|
1,600
|
1,640
|
0,6000
|
0,6600
|
1,266
|
0,7706
|
0,7967
|
1,686
|
Dividend per aandeel
2 |
0,7500
|
0,3100
|
-
|
-
|
-
|
0,3000
|
0,3000
|
1,600
|
1,500
|
0,6000
|
0,6600
|
1,181
|
0,4780
|
0,7170
|
1,517
|
Datum van publicatie
|
11-08-21
|
30-11-21
|
24-02-22
|
13-05-22
|
12-08-22
|
10-11-22
|
23-02-23
|
12-05-23
|
11-08-23
|
09-11-23
|
29-02-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
321
|
719
|
811
|
538
|
655
|
638
|
562
|
494
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
27,04
x
|
10,22
x
|
4,433
x
|
7,62
x
|
4,425
x
|
2,643
x
|
2,34
x
|
1,791
x
|
Free Cash Flow
1 |
-191
|
-405
|
-
|
314
|
-96,2
|
175
|
206
|
222
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
3,46%
|
28%
|
-
|
21,7%
|
35%
|
36,4%
|
40,6%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
10,10
|
10,40
|
12,30
|
11,10
|
13,10
|
12,70
|
14,00
|
14,60
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
192
|
443
|
179
|
20,4
|
179
|
2,33
|
8
|
5,5
|
Capex/omzet
|
661,07%
|
441,92%
|
77,47%
|
16,74%
|
92,3%
|
0,78%
|
2,36%
|
1,53%
|
Datum van publicatie
|
01-03-19
|
28-02-20
|
11-02-21
|
24-02-22
|
23-02-23
|
29-02-24
|
-
|
-
|
Laatste slotkoers
30,92
USD Gemiddelde koersdoel
36,93
USD Spread / Gemiddelde doel +19,44% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +26,72% | 996 mln. | | +20,49% | 9,03 mld. | | +18,70% | 5,3 mld. | | +19,69% | 3,63 mld. | | +21,22% | 2,7 mld. | | +36,43% | 2,53 mld. | | +17,33% | 1,86 mld. | | +2,31% | 1,85 mld. | | -10,01% | 1,41 mld. | | +49,36% | 1,21 mld. |
Zeetankers
|