Beurs gesloten -
Oslo Bors
16:45:00 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
320,6
NOK
|
+2,17%
|
|
+2,95%
|
+15,91%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
60.645
|
79.642
|
73.981
|
42.370
|
63.889
|
72.929
|
-
|
-
|
Bedrijfswaarde
1 |
62.597
|
83.893
|
81.282
|
44.986
|
70.498
|
78.571
|
77.394
|
76.799
|
K/w-verhouding
|
66,5
x
|
100
x
|
1,93
x
|
-1,92
x
|
3,97
x
|
75,1
x
|
36,3
x
|
28,2
x
|
Dividendrendement
|
0,75%
|
0,55%
|
0,59%
|
1,08%
|
0,68%
|
0,61%
|
0,69%
|
0,64%
|
Marktkapitalisatie/omzet
|
3,18
x
|
6,17
x
|
5,06
x
|
2,77
x
|
4,05
x
|
4,54
x
|
4,18
x
|
3,96
x
|
Bedrijfswaarde/omzet
|
3,28
x
|
6,5
x
|
5,56
x
|
2,95
x
|
4,47
x
|
4,89
x
|
4,44
x
|
4,17
x
|
Bedrijfswaarde/EBITDA
|
16
x
|
39,5
x
|
29,7
x
|
18,7
x
|
28
x
|
29
x
|
22,3
x
|
19,2
x
|
Bedrijfswaarde/FCF
|
32,3
x
|
62,9
x
|
52,5
x
|
70,7
x
|
107
x
|
77
x
|
53,7
x
|
44,8
x
|
FCF Yield
|
3,09%
|
1,59%
|
1,9%
|
1,41%
|
0,94%
|
1,3%
|
1,86%
|
2,23%
|
Price to Book
|
6,01
x
|
8,42
x
|
1,58
x
|
1,52
x
|
-
|
1,65
x
|
1,6
x
|
1,51
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
|
327,8
|
327,8
|
327,8
|
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
|
16.057
|
17.450
|
18.437
|
EBITDA
1 |
3.906
|
2.126
|
2.740
|
2.406
|
2.519
|
2.711
|
3.478
|
4.002
|
Bedrijfsresultaat (EBIT)
1 |
2.093
|
1.162
|
1.756
|
1.289
|
1.280
|
1.419
|
2.135
|
2.649
|
Operationele Marge
|
10,97%
|
9%
|
12,01%
|
8,44%
|
8,12%
|
8,84%
|
12,23%
|
14,37%
|
Resultaat voor belastingen (EBT)
1 |
1.948
|
941
|
-18.618
|
-22.244
|
17.163
|
1.200
|
2.643
|
3.140
|
Nettowinst (verlies)
1 |
949
|
858
|
41.341
|
-22.582
|
16.808
|
1.444
|
1.951
|
2.309
|
Nettomarge
|
4,98%
|
6,65%
|
282,71%
|
-147,87%
|
106,68%
|
8,99%
|
11,18%
|
12,52%
|
WPA
2 |
3,990
|
3,660
|
176,4
|
-96,53
|
73,67
|
4,364
|
9,038
|
11,63
|
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%
|
6,36%
|
8,26%
|
9,31%
|
Kasstroomconversie (ebitda)
|
49,56%
|
62,7%
|
56,46%
|
26,43%
|
26,24%
|
37,65%
|
41,46%
|
42,88%
|
Kasstroomconversie (nettowinst)
|
204%
|
155,36%
|
3,74%
|
-
|
3,93%
|
70,66%
|
73,9%
|
74,32%
|
Dividend per aandeel
2 |
2,000
|
2,000
|
2,000
|
2,000
|
2,000
|
2,000
|
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 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
|
2025 Q2
|
---|
Omzet
1 |
-
|
3.936
|
3.648
|
3.880
|
3.756
|
3.988
|
3.776
|
4.044
|
3.853
|
4.082
|
3.794
|
4.156
|
3.907
|
4.261
|
-
|
-
|
EBITDA
1 |
1.990
|
634
|
480
|
620
|
655
|
651
|
423
|
670
|
741
|
684
|
454
|
705
|
816
|
773
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
372
|
217
|
342
|
372
|
359
|
109
|
373
|
445
|
352
|
133
|
408
|
519
|
441
|
-
|
-
|
Operationele Marge
|
-
|
9,45%
|
5,95%
|
8,81%
|
9,9%
|
9%
|
2,89%
|
9,22%
|
11,55%
|
8,62%
|
3,51%
|
9,82%
|
13,28%
|
10,35%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-19.782
|
-13.391
|
-6.350
|
-3.062
|
559
|
2.179
|
-1.868
|
14.553
|
2.299
|
-216
|
374
|
569
|
473
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
-19.859
|
-13.454
|
-6.430
|
-3.152
|
454
|
2.160
|
-1.969
|
14.437
|
2.180
|
-1.237
|
287
|
439
|
364
|
-
|
-
|
Nettomarge
|
-
|
-504,55%
|
-368,8%
|
-165,72%
|
-83,92%
|
11,38%
|
57,2%
|
-48,69%
|
374,7%
|
53,41%
|
-32,6%
|
6,91%
|
11,24%
|
8,54%
|
-
|
-
|
WPA
2 |
-
|
-84,86
|
-57,49
|
-27,48
|
-13,46
|
1,940
|
9,330
|
-8,590
|
63,64
|
9,790
|
-5,490
|
1,237
|
1,532
|
1,372
|
-
|
-
|
Dividend per aandeel
2 |
-
|
2,000
|
-
|
-
|
-
|
2,000
|
-
|
-
|
-
|
2,000
|
-
|
-
|
-
|
1,000
|
-
|
-
|
Datum van publicatie
|
13-02-20
|
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
|
26-04-24
|
-
|
-
|
-
|
-
|
-
|
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
|
4.465
|
3.871
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,4997
x
|
2
x
|
2,665
x
|
1,087
x
|
2,624
x
|
2,081
x
|
1,284
x
|
0,9673
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%
|
2,57%
|
4,97%
|
6,31%
|
ROA (netto-inkomsten/totale activa)
|
3,16%
|
2,11%
|
73,4%
|
-41,9%
|
32,9%
|
2,6%
|
4,06%
|
5,7%
|
Totale activa
1 |
30.052
|
40.625
|
56.334
|
53.949
|
51.061
|
55.483
|
48.106
|
40.509
|
Nettoactief per aandeel
2 |
44,10
|
43,50
|
215,0
|
122,0
|
-
|
198,0
|
205,0
|
217,0
|
Cashflow per aandeel
|
12,00
|
10,20
|
10,70
|
7,200
|
-
|
-
|
11,70
|
13,30
|
Capex
1 |
908
|
1.069
|
951
|
1.048
|
1.047
|
1.138
|
1.185
|
1.453
|
Capex/omzet
|
4,76%
|
8,28%
|
6,5%
|
6,86%
|
6,65%
|
7,08%
|
6,79%
|
7,88%
|
Datum van publicatie
|
13-02-20
|
12-02-21
|
11-02-22
|
10-02-23
|
07-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
327,8
NOK Gemiddelde koersdoel
345,6
NOK Spread / Gemiddelde doel +5,43% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,41% | 8,33 mld. | | +40,96% | 5,15 mld. | | +15,78% | 3,59 mld. | | +19,08% | 3,01 mld. | | -2,23% | 2,47 mld. | | +13,47% | 1,8 mld. | | +22,52% | 1,73 mld. | | +1,34% | 1,27 mld. | | -2,16% | 1,2 mld. |
Consumentenuitgeverij - Andere
|