Beurs gesloten -
Oslo Bors
16:45:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
320,4
NOK
|
+0,44%
|
|
-0,06%
|
+9,50%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
60.645
|
79.642
|
73.981
|
42.370
|
63.889
|
71.038
|
-
|
-
|
Bedrijfswaarde
1 |
62.597
|
83.893
|
81.282
|
44.986
|
70.498
|
76.679
|
74.795
|
73.554
|
K/w-verhouding
|
66,5
x
|
100
x
|
1,93
x
|
-1,92
x
|
3,97
x
|
49,9
x
|
33,2
x
|
24,1
x
|
Dividendrendement
|
0,75%
|
0,55%
|
0,59%
|
1,08%
|
0,68%
|
0,62%
|
0,7%
|
0,66%
|
Marktkapitalisatie/omzet
|
3,18
x
|
6,17
x
|
5,06
x
|
2,77
x
|
4,05
x
|
4,31
x
|
4,06
x
|
3,8
x
|
Bedrijfswaarde/omzet
|
3,28
x
|
6,5
x
|
5,56
x
|
2,95
x
|
4,47
x
|
4,65
x
|
4,28
x
|
3,93
x
|
Bedrijfswaarde/EBITDA
|
16
x
|
39,5
x
|
29,7
x
|
18,7
x
|
28
x
|
26,5
x
|
21,4
x
|
18,2
x
|
Bedrijfswaarde/FCF
|
32,3
x
|
62,9
x
|
52,5
x
|
70,7
x
|
107
x
|
75,1
x
|
51,9
x
|
42,9
x
|
FCF Yield
|
3,09%
|
1,59%
|
1,9%
|
1,41%
|
0,94%
|
1,33%
|
1,93%
|
2,33%
|
Price to Book
|
6,01
x
|
8,42
x
|
1,58
x
|
1,52
x
|
-
|
1,61
x
|
1,56
x
|
1,47
x
|
Aantal aandelen (in duizenden)
|
235.190
|
233.849
|
233.936
|
232.849
|
225.165
|
225.217
|
-
|
-
|
Referentieprijs
2 |
265,3
|
366,3
|
340,1
|
185,5
|
292,6
|
320,4
|
320,4
|
320,4
|
Datum van publicatie
|
13-02-20
|
12-02-21
|
11-02-22
|
10-02-23
|
07-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
19.075
|
12.908
|
14.623
|
15.272
|
15.756
|
16.486
|
17.487
|
18.716
|
EBITDA
1 |
3.906
|
2.126
|
2.740
|
2.406
|
2.519
|
2.897
|
3.495
|
4.036
|
Bedrijfsresultaat (EBIT)
1 |
2.093
|
1.162
|
1.756
|
1.289
|
1.280
|
1.629
|
2.186
|
2.699
|
Operationele Marge
|
10,97%
|
9%
|
12,01%
|
8,44%
|
8,12%
|
9,88%
|
12,5%
|
14,42%
|
Resultaat voor belastingen (EBT)
1 |
1.948
|
941
|
-18.618
|
-22.244
|
17.163
|
1.746
|
2.753
|
3.599
|
Nettowinst (verlies)
1 |
949
|
858
|
41.341
|
-22.582
|
16.808
|
1.420
|
2.110
|
2.757
|
Nettomarge
|
4,98%
|
6,65%
|
282,71%
|
-147,87%
|
106,68%
|
8,61%
|
12,07%
|
14,73%
|
WPA
2 |
3,990
|
3,660
|
176,4
|
-96,53
|
73,67
|
6,423
|
9,641
|
13,30
|
Free Cash Flow
1 |
1.936
|
1.333
|
1.547
|
636
|
661
|
1.020
|
1.442
|
1.716
|
FCF-marge
|
10,15%
|
10,33%
|
10,58%
|
4,16%
|
4,2%
|
6,19%
|
8,25%
|
9,17%
|
Kasstroomconversie (ebitda)
|
49,56%
|
62,7%
|
56,46%
|
26,43%
|
26,24%
|
35,22%
|
41,26%
|
42,52%
|
Kasstroomconversie (nettowinst)
|
204%
|
155,36%
|
3,74%
|
-
|
3,93%
|
71,88%
|
68,34%
|
62,24%
|
Dividend per aandeel
2 |
2,000
|
2,000
|
2,000
|
2,000
|
2,000
|
1,994
|
2,257
|
2,114
|
Datum van publicatie
|
13-02-20
|
12-02-21
|
11-02-22
|
10-02-23
|
07-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
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 |
-
|
3.667
|
3.936
|
3.648
|
3.880
|
3.756
|
3.988
|
3.776
|
4.044
|
3.853
|
4.082
|
3.813
|
4.202
|
4.044
|
4.235
|
-
|
EBITDA
1 |
1.990
|
769
|
634
|
480
|
620
|
655
|
651
|
423
|
670
|
741
|
684
|
456
|
740,5
|
827,5
|
772,5
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
564
|
372
|
217
|
342
|
372
|
359
|
109
|
373
|
445
|
352
|
178,6
|
425,3
|
527,2
|
481,1
|
-
|
Operationele Marge
|
-
|
15,38%
|
9,45%
|
5,95%
|
8,81%
|
9,9%
|
9%
|
2,89%
|
9,22%
|
11,55%
|
8,62%
|
4,68%
|
10,12%
|
13,04%
|
11,36%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
509
|
-19.782
|
-13.391
|
-6.350
|
-3.062
|
559
|
2.179
|
-1.868
|
14.553
|
2.299
|
175
|
504
|
553
|
504
|
-
|
Nettowinst (verlies)
|
-
|
392
|
-19.859
|
-13.454
|
-6.430
|
-3.152
|
454
|
2.160
|
-1.969
|
14.437
|
2.180
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
10,69%
|
-504,55%
|
-368,8%
|
-165,72%
|
-83,92%
|
11,38%
|
57,2%
|
-48,69%
|
374,7%
|
53,41%
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
-
|
1,670
|
-84,86
|
-57,49
|
-27,48
|
-13,46
|
1,940
|
9,330
|
-8,590
|
63,64
|
9,790
|
0,4400
|
1,540
|
1,740
|
1,540
|
-
|
Dividend per aandeel
2 |
-
|
-
|
2,000
|
-
|
-
|
-
|
2,000
|
-
|
-
|
-
|
2,000
|
-
|
1,000
|
-
|
2,000
|
-
|
Datum van publicatie
|
13-02-20
|
26-10-21
|
11-02-22
|
04-05-22
|
15-07-22
|
27-10-22
|
10-02-23
|
28-04-23
|
18-07-23
|
25-10-23
|
07-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.952
|
4.251
|
7.301
|
2.616
|
6.609
|
5.642
|
3.758
|
2.516
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,4997
x
|
2
x
|
2,665
x
|
1,087
x
|
2,624
x
|
1,947
x
|
1,075
x
|
0,6235
x
|
Free Cash Flow
1 |
1.936
|
1.333
|
1.547
|
636
|
661
|
1.021
|
1.442
|
1.716
|
ROE (netto-inkomsten/eigen vermogen)
|
7,62%
|
8,3%
|
137%
|
-57,2%
|
46,1%
|
3,27%
|
5,77%
|
7,55%
|
ROA (netto-inkomsten/totale activa)
|
3,16%
|
2,11%
|
73,4%
|
-41,9%
|
32,9%
|
2,37%
|
5,86%
|
9,67%
|
Totale activa
1 |
30.052
|
40.625
|
56.334
|
53.949
|
51.061
|
59.801
|
35.990
|
28.510
|
Nettoactief per aandeel
2 |
44,10
|
43,50
|
215,0
|
122,0
|
-
|
199,0
|
206,0
|
218,0
|
Cashflow per aandeel
2 |
12,00
|
10,20
|
10,70
|
7,200
|
-
|
11,90
|
13,80
|
14,50
|
Capex
1 |
908
|
1.069
|
951
|
1.048
|
1.047
|
1.090
|
1.095
|
1.222
|
Capex/omzet
|
4,76%
|
8,28%
|
6,5%
|
6,86%
|
6,65%
|
6,61%
|
6,26%
|
6,53%
|
Datum van publicatie
|
13-02-20
|
12-02-21
|
11-02-22
|
10-02-23
|
07-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
320,4
NOK Gemiddelde koersdoel
350,5
NOK Spread / Gemiddelde doel +9,39% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +9,50% | 6,43 mld. | | +2,36% | 8,29 mld. | | +38,74% | 5,07 mld. | | +14,98% | 3,56 mld. | | +8,71% | 3 mld. | | +21,44% | 3,06 mld. | | -1,11% | 2,42 mld. | | +7,85% | 1,71 mld. | | +17,55% | 1,64 mld. | | +0,54% | 1,25 mld. |
Consumentenuitgeverij - Andere
|