Beurs gesloten -
Oslo Bors
16:45:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
74,05
NOK
|
+4,59%
|
|
+11,02%
|
-9,86%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
15.528
|
54.046
|
24.255
|
12.478
|
13.055
|
11.768
|
-
|
-
|
Bedrijfswaarde
1 |
26.514
|
59.269
|
39.204
|
32.056
|
36.339
|
34.666
|
35.103
|
35.992
|
K/w-verhouding
|
-400
x
|
-97,3
x
|
62,9
x
|
-9,36
x
|
20,8
x
|
19,3
x
|
22,7
x
|
18,1
x
|
Dividendrendement
|
0,85%
|
0,32%
|
1,66%
|
2,47%
|
-
|
0,54%
|
0,87%
|
0,62%
|
Marktkapitalisatie/omzet
|
8,71
x
|
19,6
x
|
6,38
x
|
3,33
x
|
2,77
x
|
2,24
x
|
1,95
x
|
1,73
x
|
Bedrijfswaarde/omzet
|
14,9
x
|
21,5
x
|
10,3
x
|
8,55
x
|
7,7
x
|
6,59
x
|
5,81
x
|
5,28
x
|
Bedrijfswaarde/EBITDA
|
19,1
x
|
28,6
x
|
13,5
x
|
12,5
x
|
10,2
x
|
8,9
x
|
7,73
x
|
7,25
x
|
Bedrijfswaarde/FCF
|
-5,71
x
|
-429
x
|
3,86
x
|
-26,1
x
|
-7,32
x
|
9,46
x
|
14,2
x
|
10
x
|
FCF Yield
|
-17,5%
|
-0,23%
|
25,9%
|
-3,84%
|
-13,7%
|
10,6%
|
7,06%
|
9,96%
|
Price to Book
|
5,04
x
|
5,35
x
|
2,62
x
|
1,51
x
|
1,5
x
|
1,18
x
|
1,09
x
|
0,98
x
|
Aantal aandelen (in duizenden)
|
125.129
|
158.308
|
158.792
|
158.756
|
158.917
|
158.917
|
-
|
-
|
Referentieprijs
2 |
124,1
|
341,4
|
152,8
|
78,60
|
82,15
|
74,05
|
74,05
|
74,05
|
Datum van publicatie
|
24-01-20
|
02-02-21
|
03-02-22
|
03-02-23
|
26-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.783
|
2.754
|
3.803
|
3.751
|
4.721
|
5.257
|
6.040
|
6.812
|
EBITDA
1 |
1.386
|
2.069
|
2.903
|
2.555
|
3.567
|
3.894
|
4.540
|
4.961
|
Bedrijfsresultaat (EBIT)
1 |
874
|
1.292
|
2.012
|
723
|
2.625
|
2.518
|
3.057
|
3.404
|
Operationele Marge
|
49,02%
|
46,91%
|
52,91%
|
19,27%
|
55,6%
|
47,91%
|
50,61%
|
49,97%
|
Resultaat voor belastingen (EBT)
1 |
184
|
-238
|
456
|
-1.095
|
1.008
|
799
|
1.016
|
1.420
|
Nettowinst (verlies)
1 |
-39
|
-478
|
388
|
-1.334
|
628
|
610
|
520
|
649,9
|
Nettomarge
|
-2,19%
|
-17,36%
|
10,2%
|
-35,56%
|
13,3%
|
11,6%
|
8,61%
|
9,54%
|
WPA
2 |
-0,3100
|
-3,510
|
2,430
|
-8,400
|
3,950
|
3,829
|
3,265
|
4,089
|
Free Cash Flow
1 |
-4.643
|
-138
|
10.153
|
-1.230
|
-4.961
|
3.664
|
2.477
|
3.586
|
FCF-marge
|
-260,4%
|
-5,01%
|
266,97%
|
-32,79%
|
-105,08%
|
69,7%
|
41,01%
|
52,64%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
349,74%
|
-
|
-
|
94,1%
|
54,56%
|
72,28%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
2.616,75%
|
-
|
-
|
600,64%
|
476,37%
|
551,75%
|
Dividend per aandeel
2 |
1,050
|
1,090
|
2,540
|
1,940
|
-
|
0,3973
|
0,6457
|
0,4580
|
Datum van publicatie
|
24-01-20
|
02-02-21
|
03-02-22
|
03-02-23
|
26-01-24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
1.059
|
1.039
|
1.014
|
836
|
1.163
|
993
|
919
|
1.230
|
947
|
1.624
|
1.124
|
1.332
|
1.439
|
1.425
|
EBITDA
1 |
827
|
775
|
398
|
547
|
886
|
689
|
629
|
904
|
686
|
1.348
|
723,8
|
957,2
|
1.088
|
1.072
|
Bedrijfsresultaat (EBIT)
1 |
558
|
539
|
-716
|
336
|
645
|
458
|
353
|
686
|
484
|
1.103
|
408,3
|
593,3
|
749
|
730,7
|
Operationele Marge
|
52,69%
|
51,88%
|
-70,61%
|
40,19%
|
55,46%
|
46,12%
|
38,41%
|
55,77%
|
51,11%
|
67,92%
|
36,31%
|
44,56%
|
52,05%
|
51,27%
|
Resultaat voor belastingen (EBT)
1 |
230
|
238
|
-1.011
|
-44
|
377
|
-417
|
2
|
444
|
91
|
471
|
28
|
246
|
360
|
379
|
Nettowinst (verlies)
1 |
131
|
146
|
-1.133
|
-97
|
255
|
-359
|
-163
|
302
|
45
|
445
|
48
|
113
|
308
|
301
|
Nettomarge
|
12,37%
|
14,05%
|
-111,74%
|
-11,6%
|
21,93%
|
-36,15%
|
-17,74%
|
24,55%
|
4,75%
|
27,4%
|
4,27%
|
8,49%
|
21,4%
|
21,12%
|
WPA
|
0,8300
|
0,9100
|
-7,130
|
-0,6100
|
1,600
|
-2,260
|
-1,020
|
1,900
|
0,2800
|
2,800
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
1,940
|
-
|
-
|
-
|
-
|
-
|
0,9000
|
-
|
-
|
Datum van publicatie
|
29-10-21
|
03-02-22
|
06-05-22
|
26-07-22
|
03-11-22
|
03-02-23
|
05-05-23
|
18-08-23
|
02-11-23
|
26-01-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
10.986
|
5.223
|
14.949
|
19.578
|
23.284
|
22.898
|
23.335
|
24.224
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
7,926
x
|
2,524
x
|
5,15
x
|
7,663
x
|
6,528
x
|
5,881
x
|
5,14
x
|
4,883
x
|
Free Cash Flow
1 |
-4.643
|
-138
|
10.153
|
-1.230
|
-4.961
|
3.664
|
2.477
|
3.586
|
ROE (netto-inkomsten/eigen vermogen)
|
2,41%
|
-8,12%
|
4,3%
|
-15,2%
|
7,41%
|
5,98%
|
6,59%
|
8,16%
|
ROA (netto-inkomsten/totale activa)
|
0,33%
|
-1,98%
|
1,3%
|
-3,82%
|
1,6%
|
1,8%
|
1,1%
|
1,33%
|
Totale activa
1 |
-11.927
|
24.121
|
29.847
|
34.880
|
39.263
|
33.890
|
47.206
|
48.978
|
Nettoactief per aandeel
2 |
24,60
|
63,90
|
58,30
|
52,00
|
54,70
|
62,90
|
68,20
|
75,20
|
Cashflow per aandeel
2 |
-
|
-
|
13,00
|
4,760
|
24,10
|
28,50
|
35,70
|
38,70
|
Capex
1 |
6.502
|
1.774
|
967
|
1.986
|
8.786
|
2.814
|
3.185
|
4.400
|
Capex/omzet
|
364,67%
|
64,42%
|
25,43%
|
52,95%
|
186,1%
|
53,53%
|
52,74%
|
64,59%
|
Datum van publicatie
|
24-01-20
|
02-02-21
|
03-02-22
|
03-02-23
|
26-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
74,05
NOK Gemiddelde koersdoel
91,14
NOK Spread / Gemiddelde doel +23,08% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -9,86% | 1,07 mld. | | +13,13% | 34,31 mld. | | +12,05% | 24,02 mld. | | -30,63% | 14,05 mld. | | -12,22% | 6,33 mld. | | -14,83% | 3,83 mld. | | -13,37% | 3,89 mld. | | +8,47% | 2,91 mld. | | -.--% | 2,89 mld. | | -15,72% | 2,65 mld. |
Hernieuwbare IPP's
|