SALMAR ASA Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 690 NOK | +0,44% |
|
+5,75% | +21,22% |
| 12/04 | SalMar ASA stelt dividend in contanten voor, betaalbaar op 20 juni 2024 | CI |
| 10/04 | Salmar Asa meldt geconsolideerde bedrijfsresultaten voor het eerste kwartaal van 2024 | CI |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 50.736 | 59.058 | 71.481 | 55.810 | 67.355 | 81.650 | - | - |
| Bedrijfswaarde 1 | 53.638 | 63.950 | 77.024 | 74.889 | 80.462 | 96.072 | 94.224 | 93.316 |
| K/w-verhouding | 20,4 x | 28,8 x | 26,9 x | 13,9 x | 23,4 x | 18,1 x | 15,1 x | 14,8 x |
| Dividendrendement | 4,67% | 3,97% | 3,29% | 5,2% | 6,15% | 5,01% | 5,15% | 4,67% |
| Marktkapitalisatie/omzet | 4,15 x | 4,57 x | 4,75 x | 2,77 x | 2,39 x | 2,72 x | 2,3 x | 2,22 x |
| Bedrijfswaarde/omzet | 4,38 x | 4,95 x | 5,12 x | 3,72 x | 2,85 x | 3,2 x | 2,66 x | 2,54 x |
| Bedrijfswaarde/EBITDA | 14,2 x | 16,7 x | 20,6 x | 13,6 x | 8,43 x | 9,14 x | 7,63 x | 7,27 x |
| Bedrijfswaarde/FCF | 31,3 x | -111 x | 951 x | 38,3 x | 7,5 x | 23,2 x | 16,9 x | 14,5 x |
| FCF Yield | 3,19% | -0,9% | 0,11% | 2,61% | 13,3% | 4,31% | 5,91% | 6,89% |
| Price to Book | 5,63 x | 5,79 x | 5,41 x | 2,61 x | 3,76 x | 4,15 x | 3,71 x | 3,26 x |
| Aantal aandelen (in duizenden) | 112.923 | 117.271 | 117.568 | 145.037 | 118.333 | 118.333 | - | - |
| Referentieprijs 2 | 449,3 | 503,6 | 608,0 | 384,8 | 569,2 | 690,0 | 690,0 | 690,0 |
| Datum van publicatie | 26-02-20 | 25-02-21 | 18-02-22 | 21-02-23 | 15-02-24 | - | - | - |
1NOK in Miljoen2NOK
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 12.238 | 12.912 | 15.044 | 20.158 | 28.219 | 30.038 | 35.444 | 36.758 |
| EBITDA 1 | 3.786 | 3.820 | 3.734 | 5.502 | 9.540 | 10.511 | 12.342 | 12.837 |
| Bedrijfsresultaat (EBIT) 1 | 3.068 | 3.008 | 2.927 | 4.465 | 8.088 | 8.937 | 10.726 | 11.222 |
| Operationele Marge | 25,07% | 23,29% | 19,46% | 22,15% | 28,66% | 29,75% | 30,26% | 30,53% |
| Resultaat voor belastingen (EBT) 1 | 3.158 | 2.572 | 3.387 | 4.562 | 7.279 | 8.146 | 9.848 | 10.303 |
| Nettowinst (verlies) 1 | 2.488 | 1.979 | 2.668 | 3.312 | 3.203 | 5.017 | 6.038 | 6.133 |
| Nettomarge | 20,33% | 15,33% | 17,73% | 16,43% | 11,35% | 16,7% | 17,04% | 16,68% |
| WPA 2 | 22,03 | 17,49 | 22,61 | 27,64 | 24,30 | 38,04 | 45,76 | 46,50 |
| Free Cash Flow 1 | 1.712 | -575,7 | 81 | 1.957 | 10.731 | 4.140 | 5.568 | 6.430 |
| FCF-marge | 13,99% | -4,46% | 0,54% | 9,71% | 38,03% | 13,78% | 15,71% | 17,49% |
| Kasstroomconversie (ebitda) | 45,22% | - | 2,17% | 35,58% | 112,48% | 39,39% | 45,12% | 50,09% |
| Kasstroomconversie (nettowinst) | 68,81% | - | 3,04% | 59,1% | 335,03% | 82,52% | 92,22% | 104,85% |
| Dividend per aandeel 2 | 21,00 | 20,00 | 20,00 | 20,00 | 35,00 | 34,57 | 35,54 | 32,25 |
| Datum van publicatie | 26-02-20 | 25-02-21 | 18-02-22 | 21-02-23 | 15-02-24 | - | - | - |
1NOK in Miljoen2NOK
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| 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 | 4.019 | 4.673 | 4.682 | 4.172 | 4.898 | 6.406 | 6.792 | 5.895 | 7.512 | 8.019 | 6.383 | 6.878 | 9.143 | 8.415 | 8.271 |
| EBITDA 1 | 947 | 1.105 | 1.490 | 1.113 | 1.550 | 1.349 | 2.227 | 2.088 | 2.653 | 2.571 | 2.077 | 2.582 | 2.439 | 2.755 | 3.009 |
| Bedrijfsresultaat (EBIT) 1 | 748 | 890 | 1.262 | 883 | 1.313 | 1.006 | 1.884 | 1.745 | 2.300 | 2.158 | 1.702 | 2.207 | 2.058 | 2.235 | 2.649 |
| Operationele Marge | 18,61% | 19,05% | 26,95% | 21,16% | 26,81% | 15,7% | 27,74% | 29,6% | 30,62% | 26,91% | 26,67% | 32,08% | 22,5% | 26,56% | 32,03% |
| Resultaat voor belastingen (EBT) 1 | 912 | 493 | 1.388 | 2.547 | 850 | -222 | 2.235 | 1.766 | 2.304 | 974 | 1.692 | 2.237 | 1.541 | 1.979 | 2.489 |
| Nettowinst (verlies) 1 | 711 | 396 | 1.081 | 1.837 | 669 | -164 | 1.734 | -844 | 995 | 1.318 | 1.113 | 1.435 | 1.198 | 1.385 | 1.448 |
| Nettomarge | 17,69% | 8,47% | 23,09% | 44,03% | 13,66% | -2,56% | 25,53% | -14,32% | 13,25% | 16,44% | 17,43% | 20,86% | 13,11% | 16,46% | 17,51% |
| WPA 2 | 5,870 | 3,510 | 9,170 | 15,58 | 4,740 | -1,300 | 13,20 | -6,400 | 7,600 | 10,00 | 8,427 | 10,87 | 9,076 | 9,753 | 10,97 |
| Dividend per aandeel 2 | - | 20,00 | - | - | - | 20,00 | - | 20,00 | - | 15,00 | - | 17,50 | - | 17,50 | - |
| Datum van publicatie | 17-11-21 | 18-02-22 | 11-05-22 | 25-08-22 | 10-11-22 | 21-02-23 | 11-05-23 | 24-08-23 | 09-11-23 | 15-02-24 | - | - | - | - | - |
1NOK in Miljoen2NOK
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 2.902 | 4.893 | 5.543 | 19.079 | 13.107 | 14.422 | 12.574 | 11.667 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 0,7665 x | 1,281 x | 1,484 x | 3,468 x | 1,374 x | 1,372 x | 1,019 x | 0,9088 x |
| Free Cash Flow 1 | 1.712 | -576 | 81 | 1.957 | 10.731 | 4.140 | 5.568 | 6.430 |
| ROE (netto-inkomsten/eigen vermogen) | 27,6% | 22,5% | 23,1% | 20,3% | 16,3% | 23,3% | 26,3% | 25,2% |
| ROA (netto-inkomsten/totale activa) | 15% | 10,6% | 9,64% | 7,31% | 5,53% | 7,86% | 8,92% | 9,5% |
| Totale activa 1 | 16.561 | 18.670 | 27.670 | 45.293 | 57.916 | 63.855 | 67.679 | 64.525 |
| Nettoactief per aandeel 2 | 79,80 | 86,90 | 112,0 | 147,0 | 151,0 | 166,0 | 186,0 | 212,0 |
| Cashflow per aandeel 2 | 26,80 | 28,00 | 25,10 | 35,20 | 68,20 | 52,80 | 66,60 | - |
| Capex 1 | 1.317 | 3.747 | 2.827 | 2.455 | 2.348 | 1.920 | 1.694 | 1.516 |
| Capex/omzet | 10,77% | 29,02% | 18,79% | 12,18% | 8,32% | 6,39% | 4,78% | 4,12% |
| Datum van publicatie | 26-02-20 | 25-02-21 | 18-02-22 | 21-02-23 | 15-02-24 | - | - | - |
1NOK in Miljoen2NOK
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
C+
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
9
Laatste slotkoers
690
NOK
Gemiddelde koersdoel
699
NOK
Spread / Gemiddelde doel
+1,30%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +21,22% | 7,39 mld. | |
| +6,15% | 9,05 mld. | |
| +14,96% | 2,59 mld. | |
| +25,16% | 1,88 mld. | |
| -2,67% | 1,73 mld. | |
| +16,25% | 1,58 mld. | |
| +9,76% | 957 mln. | |
| -3,38% | 905 mln. | |
| +19,35% | 656 mln. | |
| -34,47% | 480 mln. |
- Beurs
- Aandelen
- Koers SALM
- Financiën SalMar ASA
