Beurs gesloten -
Oslo Bors
16:45:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
107,9
NOK
|
+1,60%
|
|
+7,90%
|
+21,24%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.045
|
1.149
|
2.427
|
4.185
|
3.699
|
4.128
|
-
|
-
|
Bedrijfswaarde
1 |
4.691
|
4.576
|
5.845
|
7.056
|
5.706
|
5.254
|
4.345
|
3.179
|
K/w-verhouding
|
11,3
x
|
-4
x
|
18
x
|
6,19
x
|
4,38
x
|
3,85
x
|
3,71
x
|
4,44
x
|
Dividendrendement
|
2,42%
|
-
|
-
|
1,51%
|
13%
|
16,5%
|
13,5%
|
12%
|
Marktkapitalisatie/omzet
|
0,27
x
|
0,39
x
|
0,62
x
|
0,83
x
|
0,72
x
|
0,76
x
|
0,77
x
|
0,81
x
|
Bedrijfswaarde/omzet
|
1,2
x
|
1,55
x
|
1,5
x
|
1,4
x
|
1,11
x
|
0,97
x
|
0,81
x
|
0,63
x
|
Bedrijfswaarde/EBITDA
|
5,61
x
|
8,54
x
|
6,76
x
|
4,62
x
|
3,16
x
|
2,61
x
|
2,16
x
|
1,8
x
|
Bedrijfswaarde/FCF
|
7,77
x
|
9,53
x
|
12,1
x
|
5,95
x
|
3,42
x
|
3,34
x
|
2,66
x
|
2,33
x
|
FCF Yield
|
12,9%
|
10,5%
|
8,25%
|
16,8%
|
29,2%
|
29,9%
|
37,6%
|
42,9%
|
Price to Book
|
0,39
x
|
0,48
x
|
0,96
x
|
1,33
x
|
1,02
x
|
1,03
x
|
0,91
x
|
0,84
x
|
Aantal aandelen (in duizenden)
|
422.341
|
422.398
|
422.404
|
422.519
|
422.537
|
422.537
|
-
|
-
|
Referentieprijs
2 |
2,475
|
2,720
|
5,745
|
9,905
|
8,755
|
9,770
|
9,770
|
9,770
|
Datum van publicatie
|
11-02-20
|
09-02-21
|
08-02-22
|
09-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.909
|
2.958
|
3.884
|
5.045
|
5.149
|
5.435
|
5.385
|
5.070
|
EBITDA
1 |
837
|
536
|
865
|
1.528
|
1.807
|
2.011
|
2.007
|
1.764
|
Bedrijfsresultaat (EBIT)
1 |
338
|
85
|
388
|
986
|
1.229
|
1.418
|
1.410
|
1.163
|
Operationele Marge
|
8,65%
|
2,87%
|
9,99%
|
19,54%
|
23,87%
|
26,09%
|
26,18%
|
22,93%
|
Resultaat voor belastingen (EBT)
1 |
112
|
-306
|
199
|
829
|
1.035
|
1.259
|
1.290
|
1.088
|
Nettowinst (verlies)
1 |
93
|
-286
|
133
|
679
|
846
|
1.075
|
1.113
|
929,4
|
Nettomarge
|
2,38%
|
-9,67%
|
3,42%
|
13,46%
|
16,43%
|
19,78%
|
20,67%
|
18,33%
|
WPA
2 |
0,2200
|
-0,6800
|
0,3200
|
1,600
|
2,000
|
2,540
|
2,632
|
2,200
|
Free Cash Flow
1 |
604
|
480
|
482
|
1.185
|
1.667
|
1.573
|
1.632
|
1.363
|
FCF-marge
|
15,45%
|
16,23%
|
12,41%
|
23,49%
|
32,38%
|
28,94%
|
30,31%
|
26,88%
|
Kasstroomconversie (ebitda)
|
72,16%
|
89,55%
|
55,72%
|
77,55%
|
92,25%
|
78,22%
|
81,31%
|
77,26%
|
Kasstroomconversie (nettowinst)
|
649,46%
|
-
|
362,41%
|
174,52%
|
197,04%
|
146,34%
|
146,65%
|
146,62%
|
Dividend per aandeel
2 |
0,0600
|
-
|
-
|
0,1500
|
1,140
|
1,611
|
1,321
|
1,170
|
Datum van publicatie
|
11-02-20
|
09-02-21
|
08-02-22
|
09-02-23
|
14-02-24
|
-
|
-
|
-
|
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 |
990
|
1.078
|
1.149
|
1.190
|
1.356
|
1.350
|
1.255
|
1.302
|
1.311
|
1.281
|
1.299
|
1.371
|
1.370
|
1.395
|
1.340
|
EBITDA
1 |
223
|
306
|
301
|
305
|
434
|
488
|
398
|
477
|
478
|
454
|
446,8
|
505,3
|
518,2
|
540,7
|
531
|
Bedrijfsresultaat (EBIT)
1 |
104
|
173
|
177
|
187
|
305
|
344
|
253
|
332
|
335
|
309
|
299,3
|
357,1
|
369,9
|
391,9
|
384,5
|
Operationele Marge
|
10,51%
|
16,05%
|
15,4%
|
15,71%
|
22,49%
|
25,48%
|
20,16%
|
25,5%
|
25,55%
|
24,12%
|
23,04%
|
26,05%
|
27%
|
28,09%
|
28,7%
|
Resultaat voor belastingen (EBT)
1 |
66
|
114
|
180
|
130
|
254
|
264
|
193
|
335
|
335
|
172
|
252,7
|
315,6
|
331,9
|
358,7
|
354,5
|
Nettowinst (verlies)
1 |
51
|
77
|
155
|
105
|
216
|
203
|
145
|
298
|
298
|
106
|
214
|
271
|
283,2
|
307,5
|
310,5
|
Nettomarge
|
5,15%
|
7,14%
|
13,49%
|
8,82%
|
15,93%
|
15,04%
|
11,55%
|
22,89%
|
22,73%
|
8,27%
|
16,48%
|
19,77%
|
20,68%
|
22,04%
|
23,18%
|
WPA
2 |
0,1200
|
0,1800
|
0,3700
|
0,2500
|
0,5100
|
0,4800
|
0,3400
|
0,7000
|
0,7000
|
0,2500
|
0,4767
|
0,6067
|
0,6567
|
0,7033
|
0,6700
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
0,1500
|
-
|
-
|
-
|
1,140
|
0,2267
|
0,4781
|
0,3233
|
0,7124
|
0,6500
|
Datum van publicatie
|
09-11-21
|
08-02-22
|
04-05-22
|
24-08-22
|
02-11-22
|
09-02-23
|
04-05-23
|
14-08-23
|
01-11-23
|
14-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.646
|
3.427
|
3.418
|
2.871
|
2.007
|
1.125
|
216
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
949
|
Hefboom (schuld/ebitda)
|
4,356
x
|
6,394
x
|
3,951
x
|
1,879
x
|
1,111
x
|
0,5597
x
|
0,1078
x
|
-
|
Free Cash Flow
1 |
604
|
480
|
482
|
1.185
|
1.667
|
1.573
|
1.632
|
1.363
|
ROE (netto-inkomsten/eigen vermogen)
|
3,49%
|
-4,74%
|
5,4%
|
23,9%
|
25,2%
|
27,4%
|
25,2%
|
18,8%
|
ROA (netto-inkomsten/totale activa)
|
1,22%
|
-1,56%
|
1,72%
|
8,39%
|
9,93%
|
12,7%
|
13,9%
|
10,9%
|
Totale activa
1 |
7.623
|
18.350
|
7.711
|
8.094
|
8.518
|
8.463
|
8.019
|
8.519
|
Nettoactief per aandeel
2 |
6,340
|
5,650
|
6,000
|
7,460
|
8,620
|
9,450
|
10,70
|
11,70
|
Cashflow per aandeel
|
1,770
|
1,460
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
145
|
135
|
141
|
112
|
163
|
180
|
182
|
443
|
Capex/omzet
|
3,71%
|
4,56%
|
3,63%
|
2,22%
|
3,17%
|
3,3%
|
3,38%
|
8,74%
|
Datum van publicatie
|
11-02-20
|
09-02-21
|
08-02-22
|
09-02-23
|
14-02-24
|
-
|
-
|
-
|
Laatste slotkoers
9,77
USD Gemiddelde koersdoel
13,47
USD Spread / Gemiddelde doel +37,89% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +21,24% | 4,13 mld. | | +30,31% | 12,25 mld. | | +36,60% | 4 mld. | | +16,23% | 2,8 mld. | | -15,05% | 1,89 mld. | | +18,10% | 1,88 mld. | | +16,21% | 1,85 mld. | | +0,95% | 1,66 mld. | | +32,12% | 1,57 mld. | | +1,55% | 1,46 mld. |
Diepzeevracht
|