Beurs gesloten -
Oslo Bors
17:04:14 13-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
123,8
NOK
|
+1,48%
|
|
+1,58%
|
-0,96%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
258
|
260,2
|
1.196
|
1.133
|
1.133
|
1.122
|
-
|
-
|
Bedrijfswaarde
1 |
258
|
260,2
|
1.196
|
1.133
|
1.133
|
1.122
|
1.122
|
1.122
|
K/w-verhouding
|
6,95
x
|
12,5
x
|
22,1
x
|
9,06
x
|
10,2
x
|
6,96
x
|
8,7
x
|
8,86
x
|
Dividendrendement
|
7,39%
|
5,6%
|
3,79%
|
-
|
5,6%
|
8,08%
|
6,46%
|
7,27%
|
Marktkapitalisatie/omzet
|
0,63
x
|
0,66
x
|
2,08
x
|
1,61
x
|
1,34
x
|
1,24
x
|
1,23
x
|
1,23
x
|
Bedrijfswaarde/omzet
|
0,63
x
|
0,66
x
|
2,08
x
|
1,61
x
|
1,34
x
|
1,24
x
|
1,23
x
|
1,23
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,83
x
|
0,83
x
|
1
x
|
-
|
0,86
x
|
0,8
x
|
0,78
x
|
0,76
x
|
Aantal aandelen (in duizenden)
|
2.243
|
2.243
|
9.062
|
9.062
|
9.062
|
9.062
|
-
|
-
|
Referentieprijs
2 |
115,0
|
116,0
|
132,0
|
125,0
|
125,0
|
123,8
|
123,8
|
123,8
|
Datum van publicatie
|
13-02-20
|
15-02-21
|
10-02-22
|
15-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
411,6
|
395,9
|
575
|
704
|
847
|
906
|
912,4
|
915,7
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
154,9
|
144
|
153
|
323
|
422
|
463,4
|
458,7
|
450,7
|
Operationele Marge
|
37,63%
|
36,38%
|
26,61%
|
45,88%
|
49,82%
|
51,15%
|
50,27%
|
49,22%
|
Resultaat voor belastingen (EBT)
1 |
263,4
|
175,1
|
175
|
390
|
409
|
535,3
|
461,6
|
461,8
|
Nettowinst (verlies)
1 |
229,8
|
144,8
|
146
|
331
|
314
|
436,9
|
363
|
365
|
Nettomarge
|
55,82%
|
36,57%
|
25,39%
|
47,02%
|
37,07%
|
48,22%
|
39,79%
|
39,86%
|
WPA
2 |
16,55
|
9,310
|
5,970
|
13,79
|
12,31
|
17,79
|
14,23
|
13,98
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
8,500
|
6,500
|
5,000
|
-
|
7,000
|
10,00
|
8,000
|
9,000
|
Datum van publicatie
|
13-02-20
|
15-02-21
|
10-02-22
|
15-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
156
|
163
|
162
|
169
|
195
|
204
|
205
|
215
|
219
|
226,1
|
228,8
|
223,2
|
228
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
20
|
46
|
66
|
76
|
97
|
96
|
100
|
112
|
108
|
113,1
|
118,8
|
117,2
|
114,2
|
Operationele Marge
|
12,82%
|
28,22%
|
40,74%
|
44,97%
|
49,74%
|
47,06%
|
48,78%
|
52,09%
|
49,32%
|
50,02%
|
51,92%
|
52,51%
|
50,09%
|
Resultaat voor belastingen (EBT)
1 |
31
|
35
|
102
|
87
|
132
|
82
|
99
|
110
|
111
|
107,1
|
193,8
|
116,7
|
117,8
|
Nettowinst (verlies)
1 |
24
|
30
|
88
|
70
|
123
|
64
|
77
|
79
|
86
|
83,4
|
168,3
|
91,7
|
93,5
|
Nettomarge
|
15,38%
|
18,4%
|
54,32%
|
41,42%
|
63,08%
|
31,37%
|
37,56%
|
36,74%
|
39,27%
|
36,89%
|
73,56%
|
41,08%
|
41,01%
|
WPA
2 |
1,690
|
1,940
|
3,740
|
3,080
|
5,060
|
2,450
|
3,030
|
3,100
|
3,410
|
3,400
|
6,850
|
3,730
|
3,810
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,000
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10-11-21
|
10-02-22
|
10-05-22
|
16-08-22
|
15-02-23
|
15-05-23
|
14-08-23
|
27-10-23
|
14-02-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
11,4%
|
6,5%
|
5,2%
|
-
|
8,6%
|
10,7%
|
10,1%
|
9,7%
|
ROA (netto-inkomsten/totale activa)
|
1,51%
|
0,87%
|
0,68%
|
-
|
1,15%
|
1,6%
|
1,2%
|
1,2%
|
Totale activa
1 |
15.215
|
16.665
|
21.487
|
-
|
27.333
|
27.306
|
30.250
|
30.417
|
Nettoactief per aandeel
2 |
138,0
|
139,0
|
132,0
|
-
|
145,0
|
154,0
|
158,0
|
164,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13-02-20
|
15-02-21
|
10-02-22
|
15-02-23
|
14-02-24
|
-
|
-
|
-
|
Laatste slotkoers
123,8
NOK Gemiddelde koersdoel
131
NOK Spread / Gemiddelde doel +5,82% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -0,96% | 102 mln. | | +16,83% | 571 mld. | | +13,48% | 301 mld. | | +18,85% | 252 mld. | | +24,46% | 216 mld. | | +21,08% | 183 mld. | | +25,17% | 170 mld. | | +10,02% | 162 mld. | | +6,70% | 146 mld. | | -14,86% | 131 mld. |
Banken - Andere
|