Fundamentale Kennzahlen Scatec
Gewinn
| Fiskaljahr (Ende: Dezember) | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Nettogewinn in Mio.
|
|||||||||||||||
|
Nettogewinn in Mio.
|
-6 NOK | 224 NOK | -18 NOK | 68 NOK | 4 NOK | 339 NOK | 140 NOK | 155 NOK | -368 NOK | 388 NOK | -1.227 NOK | 1.309 NOK | 1.309 NOK | 1.046 NOK | - |
|
Gewinn je Aktie
|
|||||||||||||||
|
Gewinn je Aktie
|
- | 3,44 NOK | -0,27 NOK | 0,72 NOK | 0,04 NOK | 3,29 NOK | 1,23 NOK | 1,24 NOK | -2,79 NOK | 2,44 NOK | -7,72 NOK | 8,24 NOK | 8,24 NOK | 6,58 NOK | 5,48 NOK |
|
KGV (Kurs-Gewinn-Verhältnis)
|
|||||||||||||||
|
KGV (Kurs-Gewinn-Verhältnis)
|
- | - | - | - | - | - | - | 100,05 | -121,57 | 61,84 | -10,24 | 9,94 | 9,6 | 15,98 | 21,4 |
|
Gewinnwachstum
|
|||||||||||||||
|
Gewinnwachstum
|
- | - | -107,85% | -366,67% | -94,44% | 8.125% | -62,61% | 0,81% | -325% | -187,46% | -416,39% | -206,74% | 0% | -20,15% | -16,72% |
|
Gewinnrendite
|
|||||||||||||||
|
Gewinnrendite
|
- | - | - | - | - | - | - | 0,01% | -0,01% | 0,02% | -0,1% | 0,1% | 0,1% | 0,06% | 0,05% |
Dividende
| Fiskaljahr (Ende: Dezember) | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Dividende je Aktie
|
|||||||||||||||
|
Dividende je Aktie
|
- | - | - | - | 0,66 NOK | 0,71 NOK | 0,78 NOK | 0,95 NOK | 2,00 NOK | 1,09 NOK | 2,54 NOK | 1,94 NOK | - | - | - |
|
Dividendenrendite
|
|||||||||||||||
|
Dividendenrendite
|
- | - | - | - | 1,83% | 1,79% | 1,56% | 1,16% | 1,26% | 0,44% | 2,16% | 2,62% | - | - | - |
|
Dividendenausschüttung in Mio.
|
|||||||||||||||
|
Dividendenausschüttung in Mio.
|
- | - | 42 NOK | 25 NOK | 62 NOK | 73 NOK | 81 NOK | 108 NOK | 131 NOK | 173 NOK | 404 NOK | 429 NOK | 395 NOK | 166 NOK | - |
|
Ausschüttungsquote
|
|||||||||||||||
|
Ausschüttungsquote
|
- | - | - | - | 16,5% | 0,22% | 0,63% | 0,77% | - | 0,45% | - | 0,24% | - | - | - |
Cashflow
| Fiskaljahr (Ende: Dezember) | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cashflow je Aktie
|
|||||||||||||||
|
Cashflow je Aktie
|
- | 4,63 NOK | -1,43 NOK | 5,38 NOK | 7,80 NOK | 8,18 NOK | 11,01 NOK | 14,87 NOK | 12,68 NOK | 13,05 NOK | 4,76 NOK | 13,74 NOK | 19,69 NOK | 15,48 NOK | - |
|
KCV (Kurs-Cashflow-Verhältnis)
|
|||||||||||||||
|
KCV (Kurs-Cashflow-Verhältnis)
|
- | - | - | - | - | - | - | 8,34 | 26,75 | 11,56 | 16,6 | 5,96 | 4,02 | 6,79 | - |
|
Operativer Cashflow in Mio.
|
|||||||||||||||
|
Operativer Cashflow in Mio.
|
-39 NOK | 301 NOK | -96 NOK | 505 NOK | 732 NOK | 844 NOK | 1.248 NOK | 1.860 NOK | 1.671 NOK | 2.072 NOK | 756 NOK | 2.184 NOK | 3.128 NOK | 2.460 NOK | - |
|
Cashflow aus der Finanzierungstätigkeit in Mio.
|
|||||||||||||||
|
Cashflow aus der Finanzierungstätigkeit in Mio.
|
225 NOK | 1.868 NOK | 972 NOK | 2.535 NOK | -660 NOK | 1.640 NOK | 2.934 NOK | 4.232 NOK | 4.984 NOK | 2.413 NOK | 221 NOK | 3.477 NOK | -1.068 NOK | 2.283 NOK | - |
|
Cashflow aus Investitionen in Mio.
|
|||||||||||||||
|
Cashflow aus Investitionen in Mio.
|
-141 NOK | -1.306 NOK | -910 NOK | -2.409 NOK | -582 NOK | -874 NOK | -3.809 NOK | -6.439 NOK | -1.704 NOK | -8.081 NOK | -1.406 NOK | -6.575 NOK | -1.578 NOK | -2.747 NOK | - |
|
Free Cashflow in Mio.
|
|||||||||||||||
|
Free Cashflow in Mio.
|
-174 NOK | -1.013 NOK | -1.020 NOK | -2.007 NOK | -152 NOK | 171 NOK | -2.317 NOK | -4.642 NOK | -103 NOK | 1.105 NOK | -1.230 NOK | -4.961 NOK | -140 NOK | -3.569 NOK | - |
Sales
| Fiskaljahr (Ende: Dezember) | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Umsatz in Mio.
|
|||||||||||||||
|
Umsatz in Mio.
|
665 NOK | 1.905 NOK | 478 NOK | 868 NOK | 1.013 NOK | 1.121 NOK | 1.151 NOK | 1.810 NOK | 2.771 NOK | 3.038 NOK | 3.002 NOK | 4.368 NOK | 4.368 NOK | 3.628 NOK | - |
| 1. Quartal | |||||||||||||||
| 1. Quartal | - | 18 NOK | 57 NOK | 225 NOK | 228 NOK | 277 NOK | 283 NOK | 331 NOK | 630 NOK | 693 NOK | 724 NOK | 841 NOK | 1.219 NOK | 937 NOK | - |
| 2. Quartal | |||||||||||||||
| 2. Quartal | - | 28 NOK | 93 NOK | 205 NOK | 214 NOK | 279 NOK | 273 NOK | 382 NOK | 722 NOK | 736 NOK | 720 NOK | 848 NOK | 1.092 NOK | 971 NOK | - |
| 3. Quartal | |||||||||||||||
| 3. Quartal | - | 31 NOK | 132 NOK | 204 NOK | 281 NOK | 280 NOK | 283 NOK | 532 NOK | 731 NOK | 846 NOK | 784 NOK | 804 NOK | 1.161 NOK | 935 NOK | - |
| 4. Quartal | |||||||||||||||
| 4. Quartal | - | 1.828 NOK | 195 NOK | 233 NOK | 290 NOK | 286 NOK | 312 NOK | 565 NOK | 688 NOK | 762 NOK | 773 NOK | 906 NOK | 897 NOK | 785 NOK | - |
|
Bruttoertrag vom Umsatz in Mio.
|
|||||||||||||||
|
Bruttoertrag vom Umsatz in Mio.
|
204 NOK | 460 NOK | 472 NOK | 868 NOK | 1.003 NOK | 1.119 NOK | 1.148 NOK | 1.805 NOK | 2.764 NOK | 3.018 NOK | 2.979 NOK | 3.374 NOK | 3.222 NOK | - | - |
|
Umsatz je Aktie
|
|||||||||||||||
|
Umsatz je Aktie
|
- | 29,32 NOK | 7,08 NOK | 9,25 NOK | 10,80 NOK | 10,86 NOK | 10,15 NOK | 14,47 NOK | 21,02 NOK | 19,13 NOK | 18,89 NOK | 27,49 NOK | 27,49 NOK | 22,83 NOK | - |
|
KUV (Kurs-Umsatz-Verhältnis)
|
|||||||||||||||
|
KUV (Kurs-Umsatz-Verhältnis)
|
- | - | - | - | - | - | - | 8,57 | 16,14 | 7,89 | 4,18 | 2,98 | 2,88 | 4,61 | - |
|
Umsatzwachstum
|
|||||||||||||||
|
Umsatzwachstum
|
- | 186,58% | -74,92% | 81,68% | 16,74% | 10,67% | 2,67% | 57,25% | 53,09% | 9,64% | -1,18% | 45,5% | 0% | -16,94% | - |
|
Umsatzquote
|
|||||||||||||||
|
Umsatzquote
|
- | - | - | - | - | - | - | 11,66% | 6,2% | 12,68% | 23,9% | 33,55% | 34,74% | 21,72% | - |
Buchwert
| Fiskaljahr (Ende: Dezember) | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Buchwert je Aktie
|
|||||||||||||||
|
Buchwert je Aktie
|
- | 6,42 NOK | 9,33 NOK | 8,60 NOK | 7,30 NOK | 12,69 NOK | 16,62 NOK | 23,78 NOK | 66,73 NOK | 58,38 NOK | 52,00 NOK | 54,67 NOK | 66,88 NOK | 63,51 NOK | - |
|
KBV (Kurs-Buchwert-Verhältnis)
|
|||||||||||||||
|
KBV (Kurs-Buchwert-Verhältnis)
|
- | - | - | - | - | - | - | 5,22 | 5,08 | 2,58 | 1,52 | 1,5 | 1,18 | 1,66 | - |
Bilanz
| Fiskaljahr (Ende: Dezember) | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Bilanzsumme in Mio.
|
|||||||||||||||
|
Bilanzsumme in Mio.
|
958 NOK | 1.498 NOK | 5.012 NOK | 7.984 NOK | 7.075 NOK | 10.240 NOK | 14.857 NOK | 21.578 NOK | 26.664 NOK | 33.030 NOK | 36.730 NOK | 41.795 NOK | 45.742 NOK | 50.170 NOK | - |
|
Eigenkapitalquote
|
|||||||||||||||
|
Eigenkapitalquote
|
21,98% | 27,84% | 12,57% | 10,11% | 9,68% | 12,79% | 12,69% | 13,79% | 32,98% | 28,07% | 22,5% | 20,78% | 23,23% | 20,11% | - |
|
Verschuldungsgrad
|
|||||||||||||||
|
Verschuldungsgrad
|
352,08% | 255,59% | 608,98% | 812,52% | 841,56% | 637,68% | 656,87% | 602,96% | 195,52% | 249,31% | 337,98% | 359,43% | 310,29% | 377,26% | - |
|
Fremdkapitalquote
|
|||||||||||||||
|
Fremdkapitalquote
|
77,39% | 71,15% | 76,52% | 82,15% | 81,45% | 81,57% | 83,34% | 83,13% | 64,49% | 69,97% | 76,03% | 74,71% | 72,1% | 75,88% | - |
|
Working Capital in Mio.
|
|||||||||||||||
|
Working Capital in Mio.
|
- | - | - | - | - | 2.725 NOK | 2.642 NOK | 1.745 NOK | 5.579 NOK | 2.732 NOK | 2.473 NOK | -751 NOK | 751 NOK | 478 NOK | - |
|
CapEx (Investitionen)
|
|||||||||||||||
|
CapEx (Investitionen)
|
135 NOK | 1.314 NOK | 923 NOK | 2.512 NOK | 884 NOK | 673 NOK | 3.565 NOK | 6.502 NOK | 1.774 NOK | 967 NOK | 1.986 NOK | 7.145 NOK | 3.268 NOK | 6.029 NOK | - |
|
Liquidität 1. Grades
|
|||||||||||||||
|
Liquidität 1. Grades
|
- | - | - | - | 200% | 300% | 180% | 100% | 220% | 140% | 97% | 51% | 55% | 83% | - |
|
Liquidität 2. Grades
|
|||||||||||||||
|
Liquidität 2. Grades
|
- | - | - | - | 248% | 340% | 213% | 138% | 251% | 165% | 109% | 60% | 62% | 92% | - |
|
Liquidität 3. Grades
|
|||||||||||||||
|
Liquidität 3. Grades
|
- | - | - | - | 247% | 391% | 239% | 163% | 304% | 254% | 115% | 60% | 62% | 92% | - |
|
Deckungsgrad A
|
|||||||||||||||
|
Deckungsgrad A
|
37,24% | 60,67% | 16,79% | 13,81% | 12,25% | 19,91% | 18,1% | 17,41% | 50% | 33,85% | 27,34% | 23,53% | 27,85% | 23,48% | - |
|
Deckungsgrad B
|
|||||||||||||||
|
Deckungsgrad B
|
37,24% | 60,67% | 16,79% | 13,81% | 98,09% | 126,79% | 113,63% | 97,81% | 118,6% | 99,48% | 98,54% | 87,6% | 89,85% | 89,81% | - |
|
Deckungsgrad C
|
|||||||||||||||
|
Deckungsgrad C
|
33,95% | 59,54% | 16,79% | 13,81% | 98,11% | 118,21% | 108,74% | 93,91% | 107,38% | 90,94% | 97,82% | - | - | - | - |
Marktkapitalisierung
| Fiskaljahr (Ende: Dezember) | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Aktien im Umlauf in Mio.
|
|||||||||||||||
|
Aktien im Umlauf in Mio.
|
- | 65 | 67 | 94 | 94 | 103 | 113 | 125 | 132 | 159 | 159 | 159 | 159 | 159 | - |
|
Marktkapitalisierung in Mio.
|
|||||||||||||||
|
Marktkapitalisierung in Mio.
|
- | - | - | - | - | - | - | 15.520 NOK | 44.705 NOK | 23.963 NOK | 12.557 NOK | 13.021 NOK | 12.573 NOK | 16.706 NOK | - |
|
Marktkapitalisierung/Umsatz
|
|||||||||||||||
|
Marktkapitalisierung/Umsatz
|
- | - | - | - | - | - | - | 8,57 | 16,13 | 7,89 | 4,18 | 2,98 | 2,88 | 4,6 | - |
|
Marktkapitalisierung/Mitarbeiter
|
|||||||||||||||
|
Marktkapitalisierung/Mitarbeiter
|
|||||||||||||||
|
Marktkapitalisierung/EBIT
|
|||||||||||||||
|
Marktkapitalisierung/EBIT
|
- | - | - | - | - | - | - | 17,76 | 49,67 | 11,51 | 24,33 | 3,16 | 3,05 | 5,87 | - |
|
Marktkapitalisierung/EBITDA
|
|||||||||||||||
|
Marktkapitalisierung/EBITDA
|
- | - | - | - | - | - | - | 11,09 | 25,9 | 8,27 | 8,93 | 2,57 | 3,91 | - | - |
Rentabilität
| Fiskaljahr (Ende: Dezember) | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Eigenkapitalrendite
|
|||||||||||||||
|
Eigenkapitalrendite
|
- | 53,63% | - | 8,38% | 0,51% | 25,89% | 7,43% | 5,21% | - | 4,19% | - | 15,07% | 12,32% | 10,37% | - |
|
Umsatzrendite
|
|||||||||||||||
|
Umsatzrendite
|
- | 11,74% | - | 7,8% | 0,35% | 30,25% | 12,16% | 8,56% | - | 12,77% | - | 29,97% | 29,97% | 28,83% | - |
|
Gesamtkapitalrendite
|
|||||||||||||||
|
Gesamtkapitalrendite
|
- | 14,93% | - | 0,85% | 0,05% | 3,31% | 0,94% | 0,72% | - | 1,17% | - | 3,13% | 2,86% | 2,08% | - |
|
Arbeitsintensität
|
|||||||||||||||
|
Arbeitsintensität
|
41% | 54% | 25% | 27% | 21% | 36% | 30% | 21% | 34% | 17% | 18% | 12% | 17% | 14% | - |
|
Anlagenintensität
|
|||||||||||||||
|
Anlagenintensität
|
59% | 46% | 75% | 73% | 79% | 64% | 70% | 79% | 66% | 83% | 82% | 88% | 83% | 86% | - |
Quelle: Leeway