Beurs gesloten -
Oslo Bors
16:45:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
318,7
NOK
|
-6,24%
|
|
-5,51%
|
-11,77%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
98.984
|
93.628
|
113.383
|
109.685
|
92.007
|
81.181
|
-
|
-
|
Bedrijfswaarde
1 |
133.593
|
118.475
|
148.112
|
142.779
|
130.973
|
118.263
|
115.353
|
117.203
|
K/w-verhouding
|
18
x
|
16,2
x
|
28,9
x
|
3,81
x
|
179
x
|
13,6
x
|
9,79
x
|
9,68
x
|
Dividendrendement
|
4,11%
|
10,7%
|
11,2%
|
15,1%
|
1,38%
|
6,2%
|
5,52%
|
6,24%
|
Marktkapitalisatie/omzet
|
0,83
x
|
0,94
x
|
0,78
x
|
0,44
x
|
0,56
x
|
0,49
x
|
0,47
x
|
0,47
x
|
Bedrijfswaarde/omzet
|
1,12
x
|
1,19
x
|
1,02
x
|
0,57
x
|
0,79
x
|
0,71
x
|
0,67
x
|
0,67
x
|
Bedrijfswaarde/EBITDA
|
6,68
x
|
6,44
x
|
5,83
x
|
2,81
x
|
7,2
x
|
5,42
x
|
4,74
x
|
4,71
x
|
Bedrijfswaarde/FCF
|
16,7
x
|
6,09
x
|
28,1
x
|
9,44
x
|
10,8
x
|
824
x
|
17,4
x
|
16,2
x
|
FCF Yield
|
6%
|
16,4%
|
3,56%
|
10,6%
|
9,26%
|
0,12%
|
5,76%
|
6,15%
|
Price to Book
|
1,21
x
|
1,36
x
|
1,81
x
|
1,24
x
|
1,15
x
|
0,96
x
|
0,92
x
|
0,87
x
|
Aantal aandelen (in duizenden)
|
271.041
|
263.001
|
254.792
|
254.726
|
254.726
|
254.726
|
-
|
-
|
Referentieprijs
2 |
365,2
|
356,0
|
445,0
|
430,6
|
361,2
|
318,7
|
318,7
|
318,7
|
Datum van publicatie
|
07-02-20
|
09-02-21
|
08-02-22
|
08-02-23
|
09-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
119.485
|
99.871
|
145.876
|
249.666
|
165.083
|
166.180
|
171.122
|
174.007
|
EBITDA
1 |
19.997
|
18.402
|
25.386
|
50.751
|
18.179
|
21.835
|
24.319
|
24.908
|
Bedrijfsresultaat (EBIT)
1 |
10.499
|
12.228
|
18.293
|
39.727
|
3.313
|
9.852
|
12.057
|
12.269
|
Operationele Marge
|
8,79%
|
12,24%
|
12,54%
|
15,91%
|
2,01%
|
5,93%
|
7,05%
|
7,05%
|
Resultaat voor belastingen (EBT)
1 |
7.417
|
7.238
|
6.491
|
37.775
|
2.028
|
7.514
|
11.498
|
12.145
|
Nettowinst (verlies)
1 |
5.565
|
5.884
|
3.968
|
28.827
|
509,7
|
5.983
|
8.348
|
8.459
|
Nettomarge
|
4,66%
|
5,89%
|
2,72%
|
11,55%
|
0,31%
|
3,6%
|
4,88%
|
4,86%
|
WPA
2 |
20,32
|
21,97
|
15,37
|
113,1
|
2,017
|
23,50
|
32,56
|
32,92
|
Free Cash Flow
1 |
8.018
|
19.462
|
5.276
|
15.123
|
12.133
|
143,6
|
6.645
|
7.213
|
FCF-marge
|
6,71%
|
19,49%
|
3,62%
|
6,06%
|
7,35%
|
0,09%
|
3,88%
|
4,15%
|
Kasstroomconversie (ebitda)
|
40,1%
|
105,76%
|
20,78%
|
29,8%
|
66,75%
|
0,66%
|
27,33%
|
28,96%
|
Kasstroomconversie (nettowinst)
|
144,07%
|
330,74%
|
132,96%
|
52,46%
|
2.380,62%
|
2,4%
|
79,61%
|
85,27%
|
Dividend per aandeel
2 |
15,00
|
38,00
|
50,00
|
65,00
|
5,000
|
19,76
|
17,61
|
19,90
|
Datum van publicatie
|
07-02-20
|
09-02-21
|
08-02-22
|
08-02-23
|
09-02-24
|
-
|
-
|
-
|
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 |
44.192
|
54.579
|
64.909
|
66.019
|
56.720
|
44.265
|
39.603
|
42.594
|
38.035
|
36.424
|
44.841
|
45.271
|
42.992
|
-
|
-
|
EBITDA
1 |
6.720
|
12.426
|
14.837
|
10.621
|
11.076
|
5.181
|
2.533
|
4.367
|
6.116
|
4.780
|
4.986
|
5.511
|
6.338
|
7.068
|
6.648
|
Bedrijfsresultaat (EBIT)
1 |
5.161
|
10.146
|
12.302
|
8.350
|
8.066
|
2.511
|
-50,22
|
1.136
|
2.761
|
1.989
|
2.878
|
2.394
|
4.285
|
4.086
|
3.667
|
Operationele Marge
|
11,68%
|
18,59%
|
18,95%
|
12,65%
|
14,22%
|
5,67%
|
-0,13%
|
2,67%
|
7,26%
|
5,46%
|
6,42%
|
5,29%
|
9,97%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
325
|
11.364
|
9.264
|
5.655
|
9.893
|
1.713
|
-2.923
|
132,3
|
3.281
|
670,2
|
2.032
|
2.115
|
3.628
|
3.324
|
2.905
|
Nettowinst (verlies)
1 |
362,3
|
8.715
|
6.679
|
4.265
|
7.983
|
1.106
|
-3.016
|
22,06
|
2.591
|
198,8
|
1.546
|
1.738
|
2.571
|
2.551
|
2.198
|
Nettomarge
|
0,82%
|
15,97%
|
10,29%
|
6,46%
|
14,07%
|
2,5%
|
-7,61%
|
0,05%
|
6,81%
|
0,55%
|
3,45%
|
3,84%
|
5,98%
|
-
|
-
|
WPA
2 |
1,405
|
34,25
|
26,25
|
16,66
|
31,35
|
4,362
|
-11,86
|
-
|
10,19
|
0,7731
|
5,913
|
6,579
|
9,799
|
10,05
|
8,614
|
Dividend per aandeel
2 |
50,00
|
-
|
30,99
|
10,58
|
-
|
55,00
|
-
|
-
|
-
|
-
|
-
|
-
|
13,11
|
-
|
-
|
Datum van publicatie
|
08-02-22
|
27-04-22
|
19-07-22
|
20-10-22
|
08-02-23
|
28-04-23
|
19-07-23
|
20-10-23
|
09-02-24
|
26-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
34.609
|
24.846
|
34.729
|
33.094
|
38.967
|
37.082
|
34.172
|
36.022
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,731
x
|
1,35
x
|
1,368
x
|
0,6521
x
|
2,144
x
|
1,698
x
|
1,405
x
|
1,446
x
|
Free Cash Flow
1 |
8.018
|
19.462
|
5.276
|
15.123
|
12.133
|
144
|
6.645
|
7.213
|
ROE (netto-inkomsten/eigen vermogen)
|
6,84%
|
8,14%
|
5,89%
|
35,4%
|
0,59%
|
6,99%
|
9,88%
|
9,19%
|
ROA (netto-inkomsten/totale activa)
|
3,59%
|
4,15%
|
2,65%
|
15,8%
|
0,28%
|
3,12%
|
5,18%
|
5,19%
|
Totale activa
1 |
155.071
|
141.914
|
149.684
|
182.981
|
180.545
|
191.826
|
161.061
|
163.025
|
Nettoactief per aandeel
2 |
303,0
|
262,0
|
246,0
|
348,0
|
313,0
|
332,0
|
348,0
|
366,0
|
Cashflow per aandeel
2 |
65,10
|
64,80
|
48,40
|
96,90
|
94,90
|
61,80
|
65,10
|
66,20
|
Capex
1 |
9.904
|
6.267
|
7.149
|
9.559
|
12.028
|
14.226
|
13.331
|
14.270
|
Capex/omzet
|
8,29%
|
6,27%
|
4,9%
|
3,83%
|
7,29%
|
8,56%
|
7,79%
|
8,2%
|
Datum van publicatie
|
07-02-20
|
09-02-21
|
08-02-22
|
08-02-23
|
09-02-24
|
-
|
-
|
-
|
Laatste slotkoers
318,7
NOK Gemiddelde koersdoel
374,2
NOK Spread / Gemiddelde doel +17,42% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -11,77% | 7,35 mld. | | +0,63% | 15,02 mld. | | -21,27% | 13,81 mld. | | +3,13% | 12,19 mld. | | -15,34% | 9,72 mld. | | -.--% | 7,31 mld. | | -5,39% | 6,35 mld. | | -5,36% | 4,18 mld. | | -28,77% | 2,37 mld. | | +2,37% | 2,06 mld. |
Meststof
|