Beurs gesloten -
Oslo Bors
16:45:00 14-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
256
NOK
|
-2,29%
|
|
-1,54%
|
+5,79%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
343,8
|
352,6
|
445,2
|
489,2
|
533,3
|
564,2
|
-
|
-
|
Bedrijfswaarde
1 |
343,8
|
352,6
|
445,2
|
489,2
|
533,3
|
564,2
|
564,2
|
564,2
|
K/w-verhouding
|
7,41
x
|
10,7
x
|
10,1
x
|
9,41
x
|
7,32
x
|
7,01
x
|
7,01
x
|
6,75
x
|
Dividendrendement
|
4,49%
|
6,44%
|
4,98%
|
4,73%
|
5,83%
|
5,86%
|
5,86%
|
5,86%
|
Marktkapitalisatie/omzet
|
3,17
x
|
3,39
x
|
4,21
x
|
3,92
x
|
3,49
x
|
3,67
x
|
3,68
x
|
3,54
x
|
Bedrijfswaarde/omzet
|
3,17
x
|
3,39
x
|
4,21
x
|
3,92
x
|
3,49
x
|
3,67
x
|
3,68
x
|
3,54
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,61
x
|
0,59
x
|
0,72
x
|
0,8
x
|
0,74
x
|
0,75
x
|
0,71
x
|
0,67
x
|
Aantal aandelen (in duizenden)
|
2.204
|
2.204
|
2.204
|
2.204
|
2.204
|
2.204
|
-
|
-
|
Referentieprijs
2 |
156,0
|
160,0
|
202,0
|
222,0
|
242,0
|
256,0
|
256,0
|
256,0
|
Datum van publicatie
|
29-01-20
|
10-02-21
|
09-02-22
|
08-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
108,5
|
104
|
105,7
|
124,7
|
152,7
|
153,8
|
153,2
|
159,3
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
60,12
|
47,89
|
54,24
|
66,5
|
82,5
|
86,9
|
83,6
|
87
|
Operationele Marge
|
55,39%
|
46,06%
|
51,3%
|
53,32%
|
54,04%
|
56,5%
|
54,57%
|
54,61%
|
Resultaat voor belastingen (EBT)
1 |
60,48
|
43,05
|
58
|
70,5
|
101,1
|
107
|
106,2
|
110,4
|
Nettowinst (verlies)
1 |
46,75
|
33,26
|
44,6
|
54,16
|
77,65
|
81,1
|
81
|
84,3
|
Nettomarge
|
43,08%
|
31,99%
|
42,19%
|
43,43%
|
50,86%
|
52,73%
|
52,87%
|
52,92%
|
WPA
2 |
21,05
|
14,98
|
20,09
|
23,60
|
33,04
|
36,53
|
36,50
|
37,95
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
7,000
|
10,30
|
10,05
|
10,50
|
14,10
|
15,00
|
15,00
|
15,00
|
Datum van publicatie
|
29-01-20
|
10-02-21
|
09-02-22
|
08-02-23
|
14-02-24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
28,3
|
27,83
|
29,32
|
33,87
|
34,87
|
33,76
|
37,33
|
42,18
|
39,95
|
37,37
|
38,8
|
38,3
|
39,1
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
15,05
|
13,75
|
17,25
|
19,8
|
15,73
|
16,22
|
20,15
|
22,46
|
24,22
|
20,52
|
24
|
20,8
|
21,4
|
Operationele Marge
|
53,18%
|
49,42%
|
58,83%
|
58,48%
|
45,11%
|
48,06%
|
53,98%
|
53,23%
|
60,62%
|
54,93%
|
61,86%
|
54,31%
|
54,73%
|
Resultaat voor belastingen (EBT)
1 |
15,06
|
10,95
|
19,55
|
17,35
|
22,64
|
18,74
|
23,46
|
25,29
|
33,58
|
27,68
|
30,1
|
23,9
|
25,3
|
Nettowinst (verlies)
1 |
12,02
|
8,307
|
15,56
|
15,6
|
17,15
|
13,89
|
18,36
|
18,75
|
26,43
|
20,75
|
23,4
|
17,9
|
19
|
Nettomarge
|
42,48%
|
29,85%
|
53,06%
|
46,08%
|
49,17%
|
41,15%
|
49,19%
|
44,46%
|
66,14%
|
55,52%
|
60,31%
|
46,74%
|
48,59%
|
WPA
2 |
5,420
|
3,740
|
7,010
|
6,050
|
6,800
|
5,730
|
7,800
|
8,000
|
11,84
|
9,020
|
10,55
|
8,080
|
8,550
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
10,50
|
-
|
-
|
-
|
14,10
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
09-02-22
|
10-05-22
|
09-08-22
|
25-10-22
|
08-02-23
|
10-05-23
|
14-08-23
|
15-11-23
|
14-02-24
|
15-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
8,88%
|
5,7%
|
7,31%
|
8,24%
|
11%
|
11,4%
|
10,5%
|
10,2%
|
ROA (netto-inkomsten/totale activa)
|
0,88%
|
0,59%
|
0,77%
|
0,93%
|
1,28%
|
1,3%
|
1,2%
|
1,2%
|
Totale activa
1 |
5.332
|
5.659
|
5.776
|
5.799
|
6.064
|
6.238
|
6.750
|
7.025
|
Nettoactief per aandeel
2 |
255,0
|
272,0
|
282,0
|
278,0
|
329,0
|
339,0
|
361,0
|
385,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
29-01-20
|
10-02-21
|
09-02-22
|
08-02-23
|
14-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
256
NOK Gemiddelde koersdoel
289
NOK Spread / Gemiddelde doel +12,89% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,79% | 52,78 mln. | | +6,64% | 200 mld. | | -2,13% | 69,15 mld. | | +10,92% | 57,09 mld. | | +7,71% | 49,99 mld. | | +27,99% | 43,42 mld. | | +1,42% | 42,17 mld. | | -14,22% | 35,98 mld. | | +2,92% | 33,97 mld. | | -96,60% | 32,24 mld. |
Commerciële banken
|