Beurs gesloten -
Oslo Bors
16:45:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
142
NOK
|
+0,06%
|
|
+1,10%
|
+0,14%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.010
|
12.620
|
19.279
|
16.472
|
20.394
|
20.476
|
-
|
-
|
Bedrijfswaarde
1 |
13.010
|
12.620
|
19.279
|
16.472
|
20.394
|
20.476
|
20.476
|
20.476
|
K/w-verhouding
|
8,25
x
|
11
x
|
11,2
x
|
9,94
x
|
8,4
x
|
8,19
x
|
8,75
x
|
9,12
x
|
Dividendrendement
|
6,49%
|
4,1%
|
5,03%
|
5,1%
|
8,46%
|
8,88%
|
7,55%
|
7,42%
|
Marktkapitalisatie/omzet
|
2,11
x
|
2,01
x
|
2,9
x
|
3,06
x
|
3,04
x
|
2,55
x
|
2,57
x
|
2,56
x
|
Bedrijfswaarde/omzet
|
2,11
x
|
2,01
x
|
2,9
x
|
3,06
x
|
3,04
x
|
2,55
x
|
2,57
x
|
2,56
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,1
x
|
1,03
x
|
1,44
x
|
1,16
x
|
1,18
x
|
1,12
x
|
1,08
x
|
1,05
x
|
Aantal aandelen (in duizenden)
|
129.836
|
129.304
|
129.391
|
129.290
|
143.820
|
144.200
|
-
|
-
|
Referentieprijs
2 |
100,2
|
97,60
|
149,0
|
127,4
|
141,8
|
142,0
|
142,0
|
142,0
|
Datum van publicatie
|
05-02-20
|
05-02-21
|
10-02-22
|
08-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.178
|
6.281
|
6.655
|
5.380
|
6.716
|
8.019
|
7.963
|
7.998
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
3.380
|
3.329
|
3.662
|
2.937
|
4.498
|
4.756
|
4.568
|
4.479
|
Operationele Marge
|
54,71%
|
53%
|
55,03%
|
54,59%
|
66,97%
|
59,31%
|
57,37%
|
56%
|
Resultaat voor belastingen (EBT)
1 |
3.081
|
2.378
|
3.501
|
3.324
|
4.484
|
4.869
|
4.543
|
4.466
|
Nettowinst (verlies)
1 |
2.563
|
1.793
|
2.692
|
2.785
|
3.688
|
3.742
|
3.498
|
3.366
|
Nettomarge
|
41,49%
|
28,55%
|
40,45%
|
51,77%
|
54,91%
|
46,66%
|
43,92%
|
42,09%
|
WPA
2 |
12,14
|
8,870
|
13,31
|
12,82
|
16,88
|
17,35
|
16,22
|
15,57
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
6,500
|
4,000
|
7,500
|
6,500
|
12,00
|
12,61
|
10,72
|
10,53
|
Datum van publicatie
|
05-02-20
|
05-02-21
|
10-02-22
|
08-02-23
|
08-02-24
|
-
|
-
|
-
|
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
|
2025 Q1
|
---|
Omzet
1 |
1.578
|
1.395
|
1.395
|
1.546
|
1.499
|
1.435
|
1.576
|
1.757
|
1.772
|
1.811
|
1.974
|
2.036
|
2.009
|
2.000
|
2.102
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
880
|
848
|
868
|
788
|
810
|
789
|
847
|
1.074
|
1.032
|
1.517
|
1.151
|
1.229
|
1.192
|
1.078
|
1.256
|
Operationele Marge
|
55,77%
|
60,79%
|
62,22%
|
50,97%
|
54,04%
|
54,98%
|
53,74%
|
61,13%
|
58,24%
|
83,77%
|
58,31%
|
60,38%
|
59,33%
|
53,89%
|
59,75%
|
Resultaat voor belastingen (EBT)
1 |
849
|
816
|
868
|
880
|
788
|
932
|
946
|
1.045
|
996
|
1.496
|
1.157
|
1.397
|
1.214
|
1.104
|
1.141
|
Nettowinst (verlies)
1 |
650
|
565
|
646
|
646
|
585
|
768
|
778
|
923
|
705
|
1.247
|
864,2
|
1.056
|
913,7
|
827,8
|
859
|
Nettomarge
|
41,19%
|
40,5%
|
46,31%
|
41,79%
|
39,03%
|
53,52%
|
49,37%
|
52,53%
|
39,79%
|
68,86%
|
43,77%
|
51,88%
|
45,49%
|
41,38%
|
40,86%
|
WPA
2 |
3,220
|
3,200
|
3,200
|
3,200
|
2,890
|
3,530
|
3,510
|
4,210
|
3,280
|
5,620
|
4,006
|
4,900
|
4,238
|
3,836
|
3,978
|
Dividend per aandeel
2 |
-
|
7,500
|
-
|
-
|
-
|
6,500
|
-
|
-
|
-
|
12,00
|
-
|
-
|
-
|
12,50
|
-
|
Datum van publicatie
|
28-10-21
|
10-02-22
|
06-05-22
|
11-08-22
|
29-10-22
|
08-02-23
|
09-05-23
|
10-08-23
|
02-11-23
|
08-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
13,7%
|
10%
|
13,5%
|
12,3%
|
14,4%
|
13,5%
|
12,4%
|
11,9%
|
ROA (netto-inkomsten/totale activa)
|
1,57%
|
1,01%
|
1,39%
|
1,32%
|
1,62%
|
1,55%
|
1,4%
|
1,35%
|
Totale activa
1 |
163.686
|
177.279
|
193.377
|
211.145
|
228.020
|
241.402
|
249.847
|
249.334
|
Nettoactief per aandeel
2 |
90,80
|
94,70
|
103,0
|
110,0
|
120,0
|
127,0
|
131,0
|
135,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
05-02-20
|
05-02-21
|
10-02-22
|
08-02-23
|
08-02-24
|
-
|
-
|
-
|
Laatste slotkoers
142
NOK Gemiddelde koersdoel
159
NOK Spread / Gemiddelde doel +11,97% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +0,14% | 1,85 mld. | | +13,75% | 556 mld. | | +12,36% | 298 mld. | | +8,64% | 247 mld. | | +21,72% | 210 mld. | | +16,11% | 170 mld. | | +6,88% | 162 mld. | | +4,42% | 153 mld. | | +0,10% | 139 mld. | | -11,67% | 138 mld. |
Banken - Andere
|