Geschatte realtime
Cboe Europe
16:20:00 14-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
116,1
NOK
|
-1,02%
|
|
-0,26%
|
+14,35%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
16.097
|
14.921
|
17.705
|
13.043
|
13.779
|
15.861
|
-
|
-
|
Bedrijfswaarde
1 |
18.750
|
11.843
|
13.996
|
10.207
|
11.003
|
14.176
|
14.222
|
14.199
|
K/w-verhouding
|
26
x
|
7,1
x
|
18,6
x
|
12
x
|
12,9
x
|
12,8
x
|
12,1
x
|
11,8
x
|
Dividendrendement
|
-
|
25,5%
|
5,29%
|
8,01%
|
7,73%
|
6,8%
|
7,23%
|
7,65%
|
Marktkapitalisatie/omzet
|
0,42
x
|
0,39
x
|
0,47
x
|
0,34
x
|
0,32
x
|
0,37
x
|
0,36
x
|
0,35
x
|
Bedrijfswaarde/omzet
|
0,48
x
|
0,31
x
|
0,37
x
|
0,26
x
|
0,26
x
|
0,33
x
|
0,32
x
|
0,31
x
|
Bedrijfswaarde/EBITDA
|
12,7
x
|
5,58
x
|
6,13
x
|
4,17
x
|
4,48
x
|
5,49
x
|
5,23
x
|
5,09
x
|
Bedrijfswaarde/FCF
|
-31,1
x
|
7,1
x
|
8,13
x
|
10,4
x
|
12
x
|
10,5
x
|
13,8
x
|
12,1
x
|
FCF Yield
|
-3,22%
|
14,1%
|
12,3%
|
9,6%
|
8,36%
|
9,5%
|
7,27%
|
8,24%
|
Price to Book
|
4,05
x
|
5,24
x
|
6,24
x
|
4,36
x
|
-
|
4,86
x
|
4,53
x
|
-
|
Aantal aandelen (in duizenden)
|
134.704
|
134.668
|
133.726
|
134.746
|
134.825
|
134.869
|
-
|
-
|
Referentieprijs
2 |
119,5
|
110,8
|
132,4
|
96,80
|
102,2
|
117,6
|
117,6
|
117,6
|
Datum van publicatie
|
11-02-20
|
12-02-21
|
09-02-22
|
08-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
38.779
|
38.140
|
37.592
|
38.658
|
43.146
|
42.515
|
44.080
|
45.273
|
EBITDA
1 |
1.482
|
2.122
|
2.282
|
2.446
|
2.454
|
2.583
|
2.718
|
2.791
|
Bedrijfsresultaat (EBIT)
1 |
595
|
1.213
|
1.364
|
1.508
|
1.409
|
1.514
|
1.596
|
1.637
|
Operationele Marge
|
1,53%
|
3,18%
|
3,63%
|
3,9%
|
3,27%
|
3,56%
|
3,62%
|
3,62%
|
Resultaat voor belastingen (EBT)
1 |
596
|
1.100
|
1.342
|
1.467
|
1.444
|
1.614
|
1.699
|
1.743
|
Nettowinst (verlies)
1 |
619
|
2.108
|
1.100
|
1.226
|
1.069
|
1.239
|
1.315
|
1.350
|
Nettomarge
|
1,6%
|
5,53%
|
2,93%
|
3,17%
|
2,48%
|
2,91%
|
2,98%
|
2,98%
|
WPA
2 |
4,600
|
15,60
|
7,100
|
8,100
|
7,900
|
9,179
|
9,745
|
10,00
|
Free Cash Flow
1 |
-603
|
1.668
|
1.721
|
980
|
920
|
1.347
|
1.034
|
1.170
|
FCF-marge
|
-1,55%
|
4,37%
|
4,58%
|
2,54%
|
2,13%
|
3,17%
|
2,35%
|
2,58%
|
Kasstroomconversie (ebitda)
|
-
|
78,61%
|
75,42%
|
40,07%
|
37,49%
|
52,15%
|
38,04%
|
41,92%
|
Kasstroomconversie (nettowinst)
|
-
|
79,13%
|
156,45%
|
79,93%
|
86,06%
|
108,73%
|
78,62%
|
86,67%
|
Dividend per aandeel
2 |
-
|
28,25
|
7,000
|
7,750
|
7,900
|
8,000
|
8,500
|
9,000
|
Datum van publicatie
|
11-02-20
|
12-02-21
|
09-02-22
|
08-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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 |
10.176
|
8.369
|
9.902
|
9.550
|
10.837
|
9.461
|
11.165
|
10.387
|
12.134
|
9.478
|
11.118
|
10.194
|
11.725
|
9.699
|
11.448
|
EBITDA
1 |
655
|
197
|
609
|
792
|
848
|
84
|
646
|
862
|
861
|
259
|
721
|
810
|
793
|
187
|
771
|
Bedrijfsresultaat (EBIT)
1 |
405
|
-24
|
388
|
566
|
578
|
-54
|
389
|
603
|
580
|
-
|
427
|
561
|
526
|
-50
|
430
|
Operationele Marge
|
3,98%
|
-0,29%
|
3,92%
|
5,93%
|
5,33%
|
-0,57%
|
3,48%
|
5,81%
|
4,78%
|
-
|
3,84%
|
5,5%
|
4,49%
|
-0,52%
|
3,76%
|
Resultaat voor belastingen (EBT)
1 |
393
|
-55
|
355
|
545
|
622
|
-147
|
387
|
601
|
603
|
25
|
448
|
587
|
555
|
-21
|
455
|
Nettowinst (verlies)
1 |
290
|
-54
|
251
|
404
|
518
|
-120
|
275
|
441
|
474
|
9
|
347
|
454
|
430
|
-17
|
352
|
Nettomarge
|
2,85%
|
-0,65%
|
2,53%
|
4,23%
|
4,78%
|
-1,27%
|
2,46%
|
4,25%
|
3,91%
|
0,09%
|
3,12%
|
4,45%
|
3,67%
|
-0,18%
|
3,07%
|
WPA
2 |
2,200
|
-0,4000
|
1,900
|
3,000
|
3,600
|
-0,9000
|
2,000
|
3,300
|
3,500
|
0,1000
|
2,570
|
3,360
|
3,180
|
-0,1200
|
2,610
|
Dividend per aandeel
|
7,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
09-02-22
|
12-05-22
|
17-08-22
|
09-11-22
|
08-02-23
|
11-05-23
|
17-08-23
|
08-11-23
|
08-02-24
|
08-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.653
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
3.078
|
3.709
|
2.836
|
2.776
|
1.685
|
1.639
|
1.662
|
Hefboom (schuld/ebitda)
|
1,79
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-603
|
1.668
|
1.721
|
980
|
920
|
1.347
|
1.034
|
1.170
|
ROE (netto-inkomsten/eigen vermogen)
|
15,6%
|
53%
|
38%
|
43%
|
35,1%
|
38,8%
|
38,6%
|
37,3%
|
ROA (netto-inkomsten/totale activa)
|
3,01%
|
-
|
6,31%
|
7,01%
|
5,96%
|
6,9%
|
7,3%
|
7,3%
|
Totale activa
1 |
20.565
|
-
|
17.427
|
17.480
|
17.928
|
17.954
|
18.015
|
18.493
|
Nettoactief per aandeel
2 |
29,50
|
21,10
|
21,20
|
22,20
|
-
|
24,20
|
25,90
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
537
|
682
|
473
|
429
|
2.019
|
1.000
|
1.094
|
1.134
|
Capex/omzet
|
1,38%
|
1,79%
|
1,26%
|
1,11%
|
4,68%
|
2,35%
|
2,48%
|
2,5%
|
Datum van publicatie
|
11-02-20
|
12-02-21
|
09-02-22
|
08-02-23
|
08-02-24
|
-
|
-
|
-
|
Laatste slotkoers
117,6
NOK Gemiddelde koersdoel
125
NOK Spread / Gemiddelde doel +6,29% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,07% | 71,31 mld. | | +21,54% | 38,86 mld. | | +15,38% | 31,94 mld. | | +10,54% | 27,7 mld. | | +19,89% | 21,72 mld. | | +18,02% | 19,92 mld. | | +35,34% | 18,01 mld. | | +70,46% | 17,56 mld. | | +16,69% | 15,63 mld. |
Bouw & Techniek - Andere
|