Beurs gesloten -
Oslo Bors
16:45:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
74,5
NOK
|
+1,15%
|
|
+3,62%
|
-5,50%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
88.987
|
87.081
|
88.000
|
70.737
|
78.651
|
74.326
|
-
|
-
|
Bedrijfswaarde
1 |
95.904
|
93.891
|
101.207
|
88.337
|
98.434
|
91.831
|
91.414
|
90.425
|
K/w-verhouding
|
23,2
x
|
19,9
x
|
18,3
x
|
14,1
x
|
15,1
x
|
12,9
x
|
12
x
|
11,3
x
|
Dividendrendement
|
2,92%
|
3,16%
|
3,4%
|
4,23%
|
3,81%
|
4,34%
|
4,52%
|
4,75%
|
Marktkapitalisatie/omzet
|
2,04
x
|
1,85
x
|
1,74
x
|
1,21
x
|
1,16
x
|
1,07
x
|
1,04
x
|
1,02
x
|
Bedrijfswaarde/omzet
|
2,2
x
|
1,99
x
|
2,01
x
|
1,51
x
|
1,45
x
|
1,32
x
|
1,28
x
|
1,24
x
|
Bedrijfswaarde/EBITDA
|
14
x
|
12,6
x
|
12,3
x
|
9,14
x
|
10,3
x
|
9,32
x
|
8,85
x
|
8,54
x
|
Bedrijfswaarde/FCF
|
26,3
x
|
23,5
x
|
27
x
|
36
x
|
22,7
x
|
18,9
x
|
20,8
x
|
19,3
x
|
FCF Yield
|
3,81%
|
4,25%
|
3,7%
|
2,78%
|
4,4%
|
5,3%
|
4,8%
|
5,19%
|
Price to Book
|
2,58
x
|
2,34
x
|
2,29
x
|
1,7
x
|
1,74
x
|
1,59
x
|
1,49
x
|
1,37
x
|
Aantal aandelen (in duizenden)
|
1.000.306
|
1.000.929
|
995.929
|
997.144
|
997.605
|
997.667
|
-
|
-
|
Referentieprijs
2 |
88,96
|
87,00
|
88,36
|
70,94
|
78,84
|
74,50
|
74,50
|
74,50
|
Datum van publicatie
|
06-02-20
|
11-02-21
|
10-02-22
|
14-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
43.615
|
47.137
|
50.441
|
58.391
|
67.797
|
69.451
|
71.297
|
73.099
|
EBITDA
1 |
6.831
|
7.436
|
8.232
|
9.668
|
9.578
|
9.851
|
10.325
|
10.585
|
Bedrijfsresultaat (EBIT)
1 |
4.527
|
4.562
|
5.730
|
6.897
|
6.234
|
7.047
|
7.536
|
7.738
|
Operationele Marge
|
10,38%
|
9,68%
|
11,36%
|
11,81%
|
9,2%
|
10,15%
|
10,57%
|
10,59%
|
Resultaat voor belastingen (EBT)
1 |
4.931
|
5.348
|
6.366
|
7.345
|
6.966
|
7.829
|
8.438
|
8.835
|
Nettowinst (verlies)
1 |
3.838
|
4.371
|
4.808
|
5.019
|
5.196
|
5.754
|
6.213
|
6.578
|
Nettomarge
|
8,8%
|
9,27%
|
9,53%
|
8,6%
|
7,66%
|
8,28%
|
8,71%
|
9%
|
WPA
2 |
3,840
|
4,370
|
4,820
|
5,040
|
5,210
|
5,766
|
6,228
|
6,593
|
Free Cash Flow
1 |
3.653
|
3.991
|
3.747
|
2.453
|
4.328
|
4.864
|
4.386
|
4.689
|
FCF-marge
|
8,38%
|
8,47%
|
7,43%
|
4,2%
|
6,38%
|
7%
|
6,15%
|
6,41%
|
Kasstroomconversie (ebitda)
|
53,48%
|
53,67%
|
45,52%
|
25,37%
|
45,19%
|
49,37%
|
42,48%
|
44,3%
|
Kasstroomconversie (nettowinst)
|
95,18%
|
91,31%
|
77,93%
|
48,87%
|
83,29%
|
84,53%
|
70,59%
|
71,29%
|
Dividend per aandeel
2 |
2,600
|
2,750
|
3,000
|
3,000
|
3,000
|
3,230
|
3,364
|
3,538
|
Datum van publicatie
|
06-02-20
|
11-02-21
|
10-02-22
|
14-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
---|
Omzet
1 |
22.897
|
24.531
|
23.275
|
13.139
|
14.027
|
27.166
|
13.271
|
14.300
|
27.562
|
14.752
|
16.077
|
30.829
|
15.755
|
17.087
|
33.275
|
16.783
|
17.739
|
34.522
|
17.069
|
17.294
|
34.291
|
17.156
|
18.114
|
34.970
|
17.445
|
EBITDA
1 |
3.854
|
3.312
|
3.272
|
2.255
|
2.444
|
4.699
|
2.063
|
2.295
|
4.358
|
2.734
|
2.536
|
5.310
|
2.222
|
2.427
|
4.649
|
2.558
|
2.371
|
4.929
|
2.473
|
2.453
|
4.761
|
2.616
|
2.387
|
5.019
|
2.608
|
Bedrijfsresultaat (EBIT)
1 |
2.556
|
2.555
|
2.301
|
1.646
|
1.783
|
3.429
|
1.370
|
1.703
|
3.073
|
2.122
|
1.702
|
3.824
|
1.554
|
1.584
|
3.138
|
1.830
|
1.266
|
3.096
|
1.680
|
1.744
|
-
|
1.899
|
1.736
|
3.654
|
1.839
|
Operationele Marge
|
11,16%
|
10,42%
|
9,89%
|
12,53%
|
12,71%
|
12,62%
|
10,32%
|
11,91%
|
11,15%
|
14,38%
|
10,59%
|
12,4%
|
9,86%
|
9,27%
|
9,43%
|
10,9%
|
7,14%
|
8,97%
|
9,84%
|
10,09%
|
-
|
11,07%
|
9,58%
|
10,45%
|
10,54%
|
Resultaat voor belastingen (EBT)
1 |
2.763
|
-
|
-
|
1.747
|
1.841
|
-
|
1.544
|
1.854
|
-
|
2.245
|
1.702
|
-
|
1.736
|
1.842
|
-
|
2.048
|
1.340
|
-
|
1.870
|
1.992
|
-
|
2.152
|
1.905
|
-
|
2.091
|
Nettowinst (verlies)
1 |
2.198
|
-
|
-
|
1.337
|
1.314
|
-
|
1.082
|
1.277
|
-
|
1.560
|
1.220
|
-
|
1.276
|
1.372
|
-
|
1.551
|
997
|
-
|
1.413
|
1.452
|
-
|
1.586
|
1.375
|
-
|
1.546
|
Nettomarge
|
9,6%
|
-
|
-
|
10,18%
|
9,37%
|
-
|
8,15%
|
8,93%
|
-
|
10,57%
|
7,59%
|
-
|
8,1%
|
8,03%
|
-
|
9,24%
|
5,62%
|
-
|
8,28%
|
8,4%
|
-
|
9,24%
|
7,59%
|
-
|
8,86%
|
WPA
2 |
2,560
|
-
|
-
|
1,310
|
1,320
|
-
|
1,090
|
1,280
|
-
|
1,500
|
1,160
|
-
|
1,280
|
1,380
|
-
|
1,560
|
1,000
|
-
|
1,415
|
1,454
|
-
|
1,587
|
1,379
|
-
|
1,549
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
3,000
|
-
|
-
|
-
|
-
|
-
|
3,000
|
-
|
-
|
-
|
-
|
-
|
3,000
|
-
|
0,8427
|
0,8427
|
-
|
0,8427
|
0,8427
|
-
|
0,8848
|
Datum van publicatie
|
06-02-20
|
11-02-21
|
15-07-21
|
29-10-21
|
10-02-22
|
10-02-22
|
05-05-22
|
14-07-22
|
14-07-22
|
27-10-22
|
14-02-23
|
14-02-23
|
08-05-23
|
14-07-23
|
14-07-23
|
26-10-23
|
08-02-24
|
08-02-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
6.917
|
6.810
|
13.207
|
17.600
|
19.783
|
17.504
|
17.088
|
16.099
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,013
x
|
0,9158
x
|
1,604
x
|
1,82
x
|
2,065
x
|
1,777
x
|
1,655
x
|
1,521
x
|
Free Cash Flow
1 |
3.653
|
3.991
|
3.747
|
2.453
|
4.328
|
4.864
|
4.386
|
4.689
|
ROE (netto-inkomsten/eigen vermogen)
|
11,3%
|
12,2%
|
13,6%
|
13,6%
|
13,3%
|
12,5%
|
12,9%
|
12,6%
|
ROA (netto-inkomsten/totale activa)
|
6,9%
|
7,26%
|
7,72%
|
7,2%
|
6,9%
|
6,71%
|
7,27%
|
7,55%
|
Totale activa
1 |
55.602
|
60.210
|
62.266
|
69.689
|
75.325
|
85.763
|
85.523
|
87.174
|
Nettoactief per aandeel
2 |
34,40
|
37,20
|
38,60
|
41,80
|
45,40
|
46,80
|
50,00
|
54,20
|
Cashflow per aandeel
|
6,120
|
6,590
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
2.468
|
2.607
|
2.606
|
2.777
|
2.921
|
2.977
|
3.026
|
2.989
|
Capex/omzet
|
5,66%
|
5,53%
|
5,17%
|
4,76%
|
4,31%
|
4,29%
|
4,24%
|
4,09%
|
Datum van publicatie
|
06-02-20
|
11-02-21
|
10-02-22
|
14-02-23
|
08-02-24
|
-
|
-
|
-
|
Laatste slotkoers
74,5
NOK Gemiddelde koersdoel
81,71
NOK Spread / Gemiddelde doel +9,68% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -5,50% | 6,73 mld. | | -19,71% | 3,4 mld. | | +10,27% | 3,04 mld. | | -9,70% | 1,47 mld. | | +8,56% | 863 mln. | | +4,17% | 473 mln. | | -33,36% | 482 mln. | | +27,06% | 446 mln. | | +8,76% | 426 mln. | | +10,39% | 414 mln. |
Productie van diepvriesproducten
|