Beurs gesloten -
Oslo Bors
16:45:00 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
0,769
NOK
|
+1,85%
|
|
-5,64%
|
-18,62%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.777
|
4.779
|
3.421
|
931,5
|
1.572
|
1.795
|
-
|
-
|
Bedrijfswaarde
1 |
6.981
|
7.623
|
6.620
|
4.109
|
4.561
|
4.523
|
4.445
|
5.116
|
K/w-verhouding
|
-7,98
x
|
33,9
x
|
18,2
x
|
-1,78
x
|
-0,44
x
|
-3,76
x
|
-8,1
x
|
6,76
x
|
Dividendrendement
|
-
|
-
|
4,28%
|
-
|
-
|
-
|
4,64%
|
-
|
Marktkapitalisatie/omzet
|
0,31
x
|
0,46
x
|
0,34
x
|
0,11
x
|
0,2
x
|
0,24
x
|
0,21
x
|
0,2
x
|
Bedrijfswaarde/omzet
|
0,78
x
|
0,73
x
|
0,66
x
|
0,49
x
|
0,57
x
|
0,59
x
|
0,51
x
|
0,57
x
|
Bedrijfswaarde/EBITDA
|
7,98
x
|
6,82
x
|
4,95
x
|
17,3
x
|
-57
x
|
8
x
|
4,7
x
|
4,23
x
|
Bedrijfswaarde/FCF
|
8,87
x
|
5,18
x
|
10,3
x
|
7,57
x
|
66,1
x
|
8,78
x
|
5,62
x
|
5,85
x
|
FCF Yield
|
11,3%
|
19,3%
|
9,73%
|
13,2%
|
1,51%
|
11,4%
|
17,8%
|
17,1%
|
Price to Book
|
0,72
x
|
1,17
x
|
0,94
x
|
0,31
x
|
-
|
0,64
x
|
0,18
x
|
0,79
x
|
Aantal aandelen (in duizenden)
|
165.763
|
247.467
|
243.867
|
243.967
|
1.663.574
|
2.377.860
|
-
|
-
|
Referentieprijs
2 |
16,75
|
19,31
|
14,03
|
3,818
|
0,9450
|
0,7550
|
0,7550
|
0,7550
|
Datum van publicatie
|
07-02-20
|
05-02-21
|
09-02-22
|
08-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.992
|
10.423
|
10.006
|
8.426
|
7.961
|
7.615
|
8.662
|
8.911
|
EBITDA
1 |
875
|
1.117
|
1.338
|
237
|
-80
|
565,1
|
944,9
|
1.209
|
Bedrijfsresultaat (EBIT)
1 |
184
|
364
|
527
|
-165
|
-833
|
-219,7
|
172,7
|
421,8
|
Operationele Marge
|
2,05%
|
3,49%
|
5,27%
|
-1,96%
|
-10,46%
|
-2,89%
|
1,99%
|
4,73%
|
Resultaat voor belastingen (EBT)
1 |
-384
|
191
|
246
|
-531
|
-1.566
|
-399,6
|
78,23
|
287,4
|
Nettowinst (verlies)
1 |
-297
|
126
|
194
|
-542
|
-1.766
|
-336,4
|
19,92
|
229
|
Nettomarge
|
-3,3%
|
1,21%
|
1,94%
|
-6,43%
|
-22,18%
|
-4,42%
|
0,23%
|
2,57%
|
WPA
2 |
-2,100
|
0,5700
|
0,7700
|
-2,150
|
-2,140
|
-0,2010
|
-0,0932
|
0,1117
|
Free Cash Flow
1 |
787
|
1.472
|
644
|
543
|
69
|
515
|
791
|
875
|
FCF-marge
|
8,75%
|
14,12%
|
6,44%
|
6,44%
|
0,87%
|
6,76%
|
9,13%
|
9,82%
|
Kasstroomconversie (ebitda)
|
89,94%
|
131,78%
|
48,13%
|
229,11%
|
-
|
91,13%
|
83,71%
|
72,37%
|
Kasstroomconversie (nettowinst)
|
-
|
1.168,25%
|
331,96%
|
-
|
-
|
-
|
3.970,66%
|
382,1%
|
Dividend per aandeel
2 |
-
|
-
|
0,6000
|
-
|
-
|
-
|
0,0350
|
-
|
Datum van publicatie
|
07-02-20
|
05-02-21
|
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 |
2.734
|
1.984
|
2.194
|
2.313
|
2.264
|
1.984
|
1.946
|
1.982
|
2.049
|
1.558
|
1.786
|
2.117
|
2.154
|
-
|
-
|
EBITDA
1 |
403
|
75
|
191
|
186
|
-236
|
-45
|
-57
|
35
|
-13
|
12
|
53,53
|
228,2
|
227,3
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
177
|
-127
|
-19
|
38
|
-107
|
-239
|
-249
|
-155
|
-191
|
-188
|
-130,9
|
33,05
|
64,14
|
-
|
-
|
Operationele Marge
|
6,47%
|
-6,4%
|
-0,87%
|
1,64%
|
-4,73%
|
-12,05%
|
-12,8%
|
-7,82%
|
-9,32%
|
-12,07%
|
-7,33%
|
1,56%
|
2,98%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
5
|
-175
|
22
|
62
|
-488
|
-284
|
-310
|
-189
|
-783
|
-209
|
-148
|
-31,09
|
0,3375
|
-94,74
|
-40,95
|
Nettowinst (verlies)
1 |
3
|
-151
|
30
|
42
|
-462
|
-267
|
-
|
-165
|
-1.032
|
-209
|
-152
|
-25
|
-
|
-
|
-
|
Nettomarge
|
0,11%
|
-7,61%
|
1,37%
|
1,82%
|
-20,41%
|
-13,46%
|
-
|
-8,32%
|
-50,37%
|
-13,41%
|
-8,51%
|
-1,18%
|
-
|
-
|
-
|
WPA
2 |
0,0100
|
-0,6000
|
0,1200
|
0,1600
|
-1,830
|
-0,8900
|
-0,7800
|
-0,2400
|
-0,6200
|
-0,1300
|
-0,0569
|
-0,0105
|
0,000110
|
-0,0319
|
-0,0138
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
09-02-22
|
27-04-22
|
16-07-22
|
27-10-22
|
08-02-23
|
26-04-23
|
14-07-23
|
27-10-23
|
08-02-24
|
24-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.204
|
2.844
|
3.199
|
3.178
|
2.989
|
2.728
|
2.650
|
3.321
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,805
x
|
2,546
x
|
2,391
x
|
13,41
x
|
-37,36
x
|
4,827
x
|
2,804
x
|
2,747
x
|
Free Cash Flow
1 |
787
|
1.472
|
644
|
543
|
69
|
515
|
791
|
875
|
ROE (netto-inkomsten/eigen vermogen)
|
2,33%
|
3,23%
|
4,89%
|
-15,9%
|
-64,8%
|
-14%
|
0,59%
|
10,1%
|
ROA (netto-inkomsten/totale activa)
|
0,98%
|
1,3%
|
2,11%
|
-5,99%
|
-21,3%
|
-4,6%
|
0,23%
|
2,8%
|
Totale activa
1 |
-30.387
|
9.712
|
9.195
|
9.045
|
8.288
|
7.313
|
8.815
|
8.179
|
Nettoactief per aandeel
2 |
23,30
|
16,50
|
14,90
|
12,10
|
-
|
1,190
|
4,250
|
0,9500
|
Cashflow per aandeel
|
6,700
|
7,540
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
163
|
181
|
261
|
139
|
129
|
103
|
122
|
93
|
Capex/omzet
|
1,81%
|
1,74%
|
2,61%
|
1,65%
|
1,62%
|
1,35%
|
1,4%
|
1,04%
|
Datum van publicatie
|
07-02-20
|
05-02-21
|
09-02-22
|
08-02-23
|
08-02-24
|
-
|
-
|
-
|
Laatste slotkoers
0,755
NOK Gemiddelde koersdoel
0,8
NOK Spread / Gemiddelde doel +5,96% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -18,62% | 163 mln. | | +36,52% | 16,95 mld. | | -10,32% | 4,46 mld. | | -6,98% | 2,18 mld. | | +7,11% | 508 mln. | | -11,75% | 267 mln. | | +12,87% | 239 mln. | | -28,00% | 229 mln. | | -24,53% | 124 mln. | | -44,32% | 80,29 mln. |
Winkels voor sportartikelen
|