Real Time
Oslo Bors
14:05:33 08-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
493,5
NOK
|
+2,49%
|
|
+2,60%
|
+58,43%
|
Fiscaal tijdperk: november |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
723,7
|
562
|
761,7
|
1.374
|
1.551
|
2.371
|
-
|
-
|
Bedrijfswaarde
1 |
2.933
|
2.877
|
3.074
|
3.418
|
3.187
|
4.003
|
3.780
|
3.579
|
K/w-verhouding
|
34,2
x
|
24,4
x
|
9,68
x
|
4,89
x
|
5,23
x
|
5,74
x
|
5,95
x
|
6,34
x
|
Dividendrendement
|
2,09%
|
2,38%
|
7,03%
|
5,84%
|
-
|
6,21%
|
8,15%
|
7,89%
|
Marktkapitalisatie/omzet
|
0,36
x
|
0,29
x
|
0,35
x
|
0,5
x
|
0,55
x
|
0,82
x
|
0,83
x
|
0,83
x
|
Bedrijfswaarde/omzet
|
1,44
x
|
1,47
x
|
1,41
x
|
1,23
x
|
1,13
x
|
1,39
x
|
1,32
x
|
1,26
x
|
Bedrijfswaarde/EBITDA
|
6,72
x
|
5,93
x
|
5,92
x
|
4,77
x
|
4,51
x
|
4,82
x
|
4,6
x
|
4,51
x
|
Bedrijfswaarde/FCF
|
24,2
x
|
13,9
x
|
22,2
x
|
8,13
x
|
5,36
x
|
16
x
|
8,67
x
|
9,02
x
|
FCF Yield
|
4,14%
|
7,21%
|
4,5%
|
12,3%
|
18,7%
|
6,23%
|
11,5%
|
11,1%
|
Price to Book
|
0,53
x
|
0,5
x
|
0,52
x
|
0,8
x
|
0,81
x
|
1,05
x
|
0,96
x
|
0,87
x
|
Aantal aandelen (in duizenden)
|
60.524
|
53.524
|
53.524
|
53.524
|
53.524
|
53.524
|
-
|
-
|
Referentieprijs
2 |
11,96
|
10,50
|
14,23
|
25,66
|
28,99
|
44,30
|
44,30
|
44,30
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
27-01-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: november |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.037
|
1.955
|
2.181
|
2.772
|
2.820
|
2.878
|
2.860
|
2.851
|
EBITDA
1 |
436,5
|
485
|
519,2
|
716,3
|
706,8
|
831,2
|
821
|
793,3
|
Bedrijfsresultaat (EBIT)
1 |
180,6
|
198,8
|
233,7
|
447,5
|
415,7
|
547,6
|
522,4
|
490,7
|
Operationele Marge
|
8,86%
|
10,17%
|
10,71%
|
16,15%
|
14,74%
|
19,02%
|
18,27%
|
17,21%
|
Resultaat voor belastingen (EBT)
1 |
37,6
|
47,48
|
103,2
|
308,9
|
309,4
|
465,3
|
455,7
|
428,8
|
Nettowinst (verlies)
1 |
21
|
26,3
|
78,8
|
280,9
|
296,7
|
413,5
|
398,5
|
373,7
|
Nettomarge
|
1,03%
|
1,35%
|
3,61%
|
10,13%
|
10,52%
|
14,37%
|
13,93%
|
13,11%
|
WPA
2 |
0,3500
|
0,4300
|
1,470
|
5,250
|
5,540
|
7,715
|
7,448
|
6,984
|
Free Cash Flow
1 |
121,4
|
207,3
|
138,3
|
420,4
|
595
|
249,5
|
435,8
|
396,8
|
FCF-marge
|
5,96%
|
10,6%
|
6,34%
|
15,17%
|
21,1%
|
8,67%
|
15,24%
|
13,92%
|
Kasstroomconversie (ebitda)
|
27,82%
|
42,74%
|
26,64%
|
58,69%
|
84,17%
|
30,02%
|
53,08%
|
50,01%
|
Kasstroomconversie (nettowinst)
|
578,22%
|
788,21%
|
175,56%
|
149,68%
|
200,56%
|
60,33%
|
109,37%
|
106,17%
|
Dividend per aandeel
2 |
0,2500
|
0,2500
|
1,000
|
1,500
|
-
|
2,750
|
3,611
|
3,496
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
27-01-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: november |
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 |
593,1
|
606,2
|
689,1
|
744
|
732,5
|
708,7
|
721,9
|
694,4
|
695,2
|
707,3
|
708,7
|
724,3
|
738
|
706
|
709
|
EBITDA
1 |
156,9
|
160,7
|
172,7
|
186,6
|
197,8
|
215,6
|
236,5
|
200,3
|
208,4
|
207,2
|
210,3
|
215,7
|
227,1
|
210
|
205,5
|
Bedrijfsresultaat (EBIT)
1 |
76,96
|
92,46
|
111,9
|
114,1
|
132
|
142,1
|
165
|
126,6
|
131,7
|
132,1
|
143,1
|
153,1
|
160,7
|
135,5
|
131,5
|
Operationele Marge
|
12,98%
|
15,25%
|
16,24%
|
15,33%
|
18,02%
|
20,05%
|
22,86%
|
18,23%
|
18,94%
|
18,68%
|
20,2%
|
21,14%
|
21,77%
|
19,19%
|
18,55%
|
Resultaat voor belastingen (EBT)
1 |
43,23
|
60,03
|
67,06
|
82,41
|
99,41
|
114,9
|
-20,87
|
102,9
|
112,1
|
112,8
|
121,5
|
122,7
|
132,6
|
119,7
|
117,5
|
Nettowinst (verlies)
1 |
35
|
52,3
|
58,58
|
74,7
|
95,26
|
99,8
|
8,289
|
90,1
|
98,42
|
104
|
99,37
|
106,8
|
117,3
|
104
|
100,5
|
Nettomarge
|
5,9%
|
8,63%
|
8,5%
|
10,04%
|
13%
|
14,08%
|
1,15%
|
12,98%
|
14,16%
|
14,7%
|
14,02%
|
14,74%
|
15,89%
|
14,73%
|
14,17%
|
WPA
2 |
0,6500
|
0,9800
|
1,090
|
1,400
|
1,780
|
1,860
|
0,1500
|
1,680
|
1,840
|
1,940
|
1,858
|
1,997
|
2,194
|
1,947
|
1,875
|
Dividend per aandeel
2 |
0,5000
|
-
|
0,5000
|
-
|
1,000
|
1,250
|
1,250
|
-
|
1,000
|
-
|
0,7500
|
-
|
1,250
|
1,890
|
1,750
|
Datum van publicatie
|
27-01-22
|
31-03-22
|
30-06-22
|
06-10-22
|
02-02-23
|
30-03-23
|
06-07-23
|
05-10-23
|
01-02-24
|
10-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: november |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.209
|
2.315
|
2.312
|
2.044
|
1.636
|
1.632
|
1.409
|
1.208
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,061
x
|
4,773
x
|
4,453
x
|
2,854
x
|
2,314
x
|
1,963
x
|
1,717
x
|
1,523
x
|
Free Cash Flow
1 |
121
|
207
|
138
|
420
|
595
|
250
|
436
|
397
|
ROE (netto-inkomsten/eigen vermogen)
|
1,48%
|
1,88%
|
5,45%
|
17,6%
|
16,4%
|
19,9%
|
16,9%
|
14,7%
|
ROA (netto-inkomsten/totale activa)
|
0,47%
|
0,57%
|
1,69%
|
5,18%
|
6,11%
|
8,23%
|
7,9%
|
7,31%
|
Totale activa
1 |
4.481
|
4.598
|
4.650
|
5.422
|
4.856
|
5.028
|
5.044
|
5.110
|
Nettoactief per aandeel
2 |
22,70
|
21,20
|
27,50
|
32,20
|
35,60
|
42,00
|
46,10
|
51,00
|
Cashflow per aandeel
|
4,590
|
5,770
|
6,040
|
-
|
16,00
|
-
|
-
|
-
|
Capex
1 |
156
|
146
|
185
|
199
|
259
|
344
|
238
|
250
|
Capex/omzet
|
7,67%
|
7,44%
|
8,5%
|
7,19%
|
9,2%
|
11,95%
|
8,3%
|
8,76%
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
27-01-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Laatste slotkoers
44,3
USD Gemiddelde koersdoel
47,82
USD Spread / Gemiddelde doel +7,94% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +58,43% | 2,37 mld. | | +7,63% | 27,23 mld. | | +36,05% | 25,67 mld. | | -16,72% | 22,84 mld. | | +2,49% | 12,8 mld. | | +5,36% | 11,17 mld. | | +8,82% | 9,91 mld. | | +10,92% | 10,16 mld. | | +3,66% | 8 mld. | | -19,31% | 8,03 mld. |
Zeevracht & Logistiek - Andere
|