Beurs gesloten -
Oslo Bors
16:45:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
128,2
NOK
|
+1,34%
|
|
+3,30%
|
+9,95%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
223.998
|
201.293
|
193.965
|
128.146
|
161.417
|
177.484
|
-
|
-
|
Bedrijfswaarde
1 |
307.098
|
311.693
|
294.748
|
226.021
|
241.198
|
259.787
|
260.177
|
255.563
|
K/w-verhouding
|
26,7
x
|
11,8
x
|
127
x
|
2,85
x
|
11,8
x
|
13,8
x
|
15,8
x
|
14,3
x
|
Dividendrendement
|
5,53%
|
6,17%
|
6,71%
|
10,3%
|
8,06%
|
7,46%
|
7,52%
|
7,66%
|
Marktkapitalisatie/omzet
|
1,97
x
|
1,64
x
|
1,76
x
|
1,3
x
|
2,01
x
|
2,17
x
|
2,14
x
|
2,11
x
|
Bedrijfswaarde/omzet
|
2,7
x
|
2,54
x
|
2,67
x
|
2,28
x
|
3
x
|
3,18
x
|
3,13
x
|
3,03
x
|
Bedrijfswaarde/EBITDA
|
6,77
x
|
5,51
x
|
6
x
|
5,33
x
|
6,98
x
|
7,38
x
|
7,16
x
|
6,82
x
|
Bedrijfswaarde/FCF
|
38,6
x
|
13,8
x
|
12,9
x
|
11,3
x
|
16,8
x
|
21,9
x
|
19,6
x
|
19,8
x
|
FCF Yield
|
2,59%
|
7,25%
|
7,74%
|
8,82%
|
5,97%
|
4,57%
|
5,09%
|
5,04%
|
Price to Book
|
5,85
x
|
5,33
x
|
7,38
x
|
2,13
x
|
2,5
x
|
2,69
x
|
2,79
x
|
2,92
x
|
Aantal aandelen (in duizenden)
|
1.422.663
|
1.379.663
|
1.399.458
|
1.398.973
|
1.384.365
|
1.384.432
|
-
|
-
|
Referentieprijs
2 |
157,4
|
145,9
|
138,6
|
91,60
|
116,6
|
128,2
|
128,2
|
128,2
|
Datum van publicatie
|
29-01-20
|
02-02-21
|
02-02-22
|
02-02-23
|
07-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
113.935
|
122.811
|
110.241
|
98.953
|
80.452
|
81.783
|
83.000
|
84.217
|
EBITDA
1 |
45.358
|
56.520
|
49.162
|
42.374
|
34.564
|
35.221
|
36.346
|
37.483
|
Bedrijfsresultaat (EBIT)
1 |
25.707
|
27.463
|
23.294
|
19.105
|
16.964
|
18.945
|
19.880
|
21.230
|
Operationele Marge
|
22,56%
|
22,36%
|
21,13%
|
19,31%
|
21,09%
|
23,16%
|
23,95%
|
25,21%
|
Resultaat voor belastingen (EBT)
1 |
21.906
|
25.641
|
17.084
|
10.732
|
1.097
|
21.182
|
18.174
|
19.918
|
Nettowinst (verlies)
1 |
8.489
|
17.341
|
1.528
|
44.913
|
13.734
|
13.102
|
11.059
|
12.147
|
Nettomarge
|
7,45%
|
14,12%
|
1,39%
|
45,39%
|
17,07%
|
16,02%
|
13,32%
|
14,42%
|
WPA
2 |
5,890
|
12,32
|
1,090
|
32,09
|
9,900
|
9,292
|
8,121
|
8,982
|
Free Cash Flow
1 |
7.947
|
22.596
|
22.825
|
19.924
|
14.392
|
11.885
|
13.254
|
12.884
|
FCF-marge
|
6,98%
|
18,4%
|
20,7%
|
20,13%
|
17,89%
|
14,53%
|
15,97%
|
15,3%
|
Kasstroomconversie (ebitda)
|
17,52%
|
39,98%
|
46,43%
|
47,02%
|
41,64%
|
33,75%
|
36,47%
|
34,37%
|
Kasstroomconversie (nettowinst)
|
93,62%
|
130,3%
|
1.493,78%
|
44,36%
|
104,79%
|
90,71%
|
119,85%
|
106,07%
|
Dividend per aandeel
2 |
8,700
|
9,000
|
9,300
|
9,400
|
9,400
|
9,558
|
9,641
|
9,820
|
Datum van publicatie
|
29-01-20
|
02-02-21
|
02-02-22
|
02-02-23
|
07-02-24
|
-
|
-
|
-
|
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 |
27.411
|
28.154
|
27.009
|
28.036
|
28.428
|
25.402
|
19.187
|
20.224
|
20.108
|
20.934
|
19.782
|
20.537
|
20.765
|
21.294
|
-
|
EBITDA
1 |
12.856
|
11.743
|
11.660
|
12.501
|
13.059
|
10.146
|
8.078
|
8.767
|
9.103
|
8.467
|
8.398
|
8.912
|
9.519
|
8.680
|
-
|
Bedrijfsresultaat (EBIT)
1 |
6.239
|
5.294
|
5.300
|
5.944
|
6.620
|
4.272
|
3.834
|
4.374
|
4.987
|
3.769
|
4.889
|
4.743
|
5.420
|
4.495
|
-
|
Operationele Marge
|
22,76%
|
18,8%
|
19,62%
|
21,2%
|
23,29%
|
16,82%
|
19,98%
|
21,63%
|
24,8%
|
18%
|
24,72%
|
23,1%
|
26,1%
|
21,11%
|
-
|
Resultaat voor belastingen (EBT)
1 |
4.482
|
2.975
|
6.537
|
222
|
3.256
|
3.283
|
-50
|
2.288
|
4.567
|
-5.708
|
9.665
|
4.231
|
4.796
|
4.075
|
3.983
|
Nettowinst (verlies)
1 |
2.642
|
587
|
6.570
|
-1.113
|
1.549
|
37.906
|
18.146
|
821
|
2.451
|
-7.683
|
7.810
|
2.470
|
2.907
|
2.691
|
2.434
|
Nettomarge
|
9,64%
|
2,08%
|
24,33%
|
-3,97%
|
5,45%
|
149,22%
|
94,57%
|
4,06%
|
12,19%
|
-36,7%
|
39,48%
|
12,03%
|
14%
|
12,64%
|
-
|
WPA
2 |
1,890
|
0,4200
|
4,690
|
-0,8000
|
1,110
|
27,09
|
13,01
|
0,5900
|
1,770
|
-5,550
|
5,616
|
1,746
|
2,124
|
1,846
|
1,779
|
Dividend per aandeel
2 |
-
|
5,300
|
-
|
4,300
|
-
|
5,100
|
-
|
-
|
-
|
4,400
|
-
|
6,518
|
-
|
2,983
|
-
|
Datum van publicatie
|
27-10-21
|
02-02-22
|
02-05-22
|
18-07-22
|
26-10-22
|
02-02-23
|
04-05-23
|
19-07-23
|
25-10-23
|
07-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
83.100
|
110.400
|
100.783
|
97.875
|
79.781
|
82.303
|
82.692
|
78.079
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,832
x
|
1,953
x
|
2,05
x
|
2,31
x
|
2,308
x
|
2,337
x
|
2,275
x
|
2,083
x
|
Free Cash Flow
1 |
7.947
|
22.596
|
22.825
|
19.924
|
14.392
|
11.885
|
13.254
|
12.884
|
ROE (netto-inkomsten/eigen vermogen)
|
29,6%
|
36,5%
|
29,4%
|
30,1%
|
6,13%
|
14,3%
|
17%
|
19,9%
|
ROA (netto-inkomsten/totale activa)
|
6,31%
|
5,52%
|
0,63%
|
19,3%
|
6%
|
6,31%
|
5,22%
|
5,96%
|
Totale activa
1 |
134.456
|
314.171
|
241.124
|
232.494
|
228.813
|
207.583
|
211.740
|
203.842
|
Nettoactief per aandeel
2 |
26,90
|
27,40
|
18,80
|
43,00
|
46,60
|
47,60
|
46,00
|
43,90
|
Cashflow per aandeel
2 |
20,70
|
31,30
|
30,20
|
28,00
|
21,00
|
20,50
|
21,10
|
21,10
|
Capex
1 |
18.075
|
21.440
|
19.447
|
19.298
|
14.728
|
13.532
|
12.666
|
12.205
|
Capex/omzet
|
15,86%
|
17,46%
|
17,64%
|
19,5%
|
18,31%
|
16,55%
|
15,26%
|
14,49%
|
Datum van publicatie
|
29-01-20
|
02-02-21
|
02-02-22
|
02-02-23
|
07-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
128,2
NOK Gemiddelde koersdoel
137,8
NOK Spread / Gemiddelde doel +7,47% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +9,95% | 16,07 mld. | | +2,26% | 193 mld. | | -0,18% | 120 mld. | | +23,66% | 72,46 mld. | | -2,36% | 57,97 mld. | | +24,90% | 23,92 mld. | | +0,76% | 23,3 mld. | | -10,14% | 15,66 mld. | | +4,97% | 9,6 mld. | | -15,58% | 9,2 mld. |
andere draadloze telecommunicatiediensten
|