Beurs gesloten -
Oslo Bors
16:45:00 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
127,8
NOK
|
+3,62%
|
|
+4,86%
|
+16,80%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.816
|
7.770
|
10.743
|
9.900
|
11.992
|
14.016
|
-
|
-
|
Bedrijfswaarde
1 |
3.816
|
7.770
|
10.743
|
9.900
|
11.992
|
14.016
|
14.016
|
14.016
|
K/w-verhouding
|
8,5
x
|
9,85
x
|
10,9
x
|
8,98
x
|
8,57
x
|
8,45
x
|
8,69
x
|
8,81
x
|
Dividendrendement
|
4,42%
|
5,52%
|
4,49%
|
5,95%
|
6,86%
|
6,68%
|
6,84%
|
6,49%
|
Marktkapitalisatie/omzet
|
0,92
x
|
1,92
x
|
2,35
x
|
1,89
x
|
1,91
x
|
1,93
x
|
1,98
x
|
1,99
x
|
Bedrijfswaarde/omzet
|
0,92
x
|
1,92
x
|
2,35
x
|
1,89
x
|
1,91
x
|
1,93
x
|
1,98
x
|
1,99
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,08
x
|
1,14
x
|
1,46
x
|
1,22
x
|
1,36
x
|
1,44
x
|
1,33
x
|
1,28
x
|
Aantal aandelen (in duizenden)
|
60.188
|
107.319
|
107.220
|
107.138
|
109.613
|
109.686
|
-
|
-
|
Referentieprijs
2 |
63,40
|
72,40
|
100,2
|
92,40
|
109,4
|
127,8
|
127,8
|
127,8
|
Datum van publicatie
|
30-01-20
|
10-02-21
|
02-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.169
|
4.046
|
4.563
|
5.244
|
6.285
|
7.267
|
7.073
|
7.033
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.646
|
2.598
|
3.024
|
3.556
|
4.513
|
5.373
|
5.226
|
5.179
|
Operationele Marge
|
63,47%
|
64,21%
|
66,27%
|
67,81%
|
71,81%
|
73,94%
|
73,89%
|
73,64%
|
Resultaat voor belastingen (EBT)
1 |
2.594
|
2.392
|
3.055
|
3.504
|
4.418
|
5.139
|
4.999
|
4.961
|
Nettowinst (verlies)
1 |
2.064
|
2.033
|
2.513
|
2.817
|
3.545
|
4.089
|
3.973
|
3.919
|
Nettomarge
|
49,51%
|
50,25%
|
55,07%
|
53,72%
|
56,4%
|
56,26%
|
56,17%
|
55,73%
|
WPA
2 |
7,460
|
7,350
|
9,160
|
10,29
|
12,76
|
15,12
|
14,70
|
14,50
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
2,800
|
4,000
|
4,500
|
5,500
|
7,500
|
8,542
|
8,738
|
8,290
|
Datum van publicatie
|
30-01-20
|
10-02-21
|
02-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
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 |
1.172
|
1.290
|
1.259
|
1.159
|
1.495
|
1.331
|
1.427
|
1.506
|
1.614
|
1.739
|
1.742
|
1.840
|
1.851
|
1.833
|
1.762
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
789
|
880
|
855
|
739
|
1.084
|
878
|
977
|
1.058
|
1.178
|
1.300
|
1.285
|
1.352
|
1.379
|
1.357
|
1.292
|
Operationele Marge
|
67,32%
|
68,22%
|
67,91%
|
63,76%
|
72,51%
|
65,97%
|
68,47%
|
70,25%
|
72,99%
|
74,76%
|
73,75%
|
73,49%
|
74,48%
|
74,04%
|
73,33%
|
Resultaat voor belastingen (EBT)
1 |
811
|
883
|
849
|
720
|
1.095
|
840
|
944
|
1.030
|
1.157
|
1.287
|
1.214
|
1.329
|
1.343
|
1.319
|
1.178
|
Nettowinst (verlies)
1 |
636
|
716
|
756
|
567
|
846
|
649
|
870
|
787
|
886
|
1.001
|
1.064
|
1.008
|
1.017
|
995,8
|
1.091
|
Nettomarge
|
54,27%
|
55,5%
|
60,05%
|
48,92%
|
56,59%
|
48,76%
|
60,97%
|
52,26%
|
54,89%
|
57,56%
|
61,08%
|
54,77%
|
54,94%
|
54,33%
|
61,89%
|
WPA
2 |
2,310
|
2,620
|
2,770
|
2,070
|
3,110
|
2,340
|
3,140
|
2,840
|
3,180
|
3,600
|
4,122
|
3,674
|
3,713
|
3,635
|
3,976
|
Dividend per aandeel
|
-
|
4,500
|
-
|
-
|
-
|
5,500
|
-
|
-
|
-
|
7,500
|
-
|
-
|
-
|
8,780
|
-
|
Datum van publicatie
|
27-10-21
|
02-02-22
|
05-05-22
|
10-08-22
|
26-10-22
|
02-02-23
|
04-05-23
|
09-08-23
|
25-10-23
|
01-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
13,5%
|
12,3%
|
14%
|
14,6%
|
16,5%
|
18%
|
16,2%
|
14,9%
|
ROA (netto-inkomsten/totale activa)
|
1,07%
|
0,97%
|
1,1%
|
1,13%
|
1,24%
|
1,32%
|
1,18%
|
1,1%
|
Totale activa
1 |
193.277
|
209.221
|
227.937
|
249.182
|
285.154
|
308.732
|
336.040
|
356.957
|
Nettoactief per aandeel
2 |
58,60
|
63,50
|
68,60
|
75,90
|
80,70
|
88,50
|
95,90
|
99,80
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30-01-20
|
10-02-21
|
02-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Laatste slotkoers
127,8
NOK Gemiddelde koersdoel
135
NOK Spread / Gemiddelde doel +5,65% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +16,80% | 1,27 mld. | | +14,19% | 551 mld. | | +11,25% | 291 mld. | | +10,73% | 249 mld. | | +22,05% | 208 mld. | | +18,46% | 171 mld. | | +9,68% | 166 mld. | | +9,76% | 162 mld. | | -11,07% | 138 mld. | | +0,37% | 137 mld. |
Banken - Andere
|