Beurs gesloten -
Nasdaq Stockholm
17:10:08 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
277
SEK
|
-1,07%
|
|
-3,15%
|
+1,09%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
47.168
|
57.813
|
101.048
|
78.649
|
97.299
|
97.615
|
-
|
-
|
Bedrijfswaarde
1 |
62.400
|
77.617
|
127.317
|
109.965
|
127.614
|
129.546
|
129.424
|
130.539
|
K/w-verhouding
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
18,1
x
|
19,9
x
|
32,4
x
|
21,1
x
|
22,5
x
|
19,8
x
|
18,3
x
|
16,8
x
|
Bedrijfswaarde/omzet
|
23,9
x
|
26,7
x
|
40,8
x
|
29,5
x
|
29,6
x
|
26,3
x
|
24,2
x
|
22,4
x
|
Bedrijfswaarde/EBITDA
|
31
x
|
34,3
x
|
52,5
x
|
38,5
x
|
37,9
x
|
33,4
x
|
29,1
x
|
28,3
x
|
Bedrijfswaarde/FCF
|
-50,4
x
|
-
|
-56,9
x
|
43,8
x
|
47,9
x
|
30,1
x
|
42,5
x
|
34,1
x
|
FCF Yield
|
-1,99%
|
-
|
-1,76%
|
2,28%
|
2,09%
|
3,33%
|
2,35%
|
2,93%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
424.791
|
443.080
|
443.915
|
444.281
|
464.596
|
464.596
|
-
|
-
|
Referentieprijs
2 |
139,0
|
168,5
|
303,0
|
239,0
|
274,0
|
277,0
|
277,0
|
277,0
|
Datum van publicatie
|
07-02-20
|
08-02-21
|
11-02-22
|
17-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.608
|
2.908
|
3.123
|
3.727
|
4.318
|
4.920
|
5.340
|
5.818
|
EBITDA
1 |
2.011
|
2.265
|
2.426
|
2.858
|
3.369
|
3.874
|
4.447
|
4.609
|
Bedrijfsresultaat (EBIT)
1 |
2.011
|
3.298
|
5.144
|
3.624
|
4.306
|
4.578
|
5.009
|
5.472
|
Operationele Marge
|
77,11%
|
113,41%
|
164,71%
|
97,24%
|
99,72%
|
93,05%
|
93,8%
|
94,05%
|
Resultaat voor belastingen (EBT)
1 |
4.627
|
4.330
|
10.543
|
3.305
|
159
|
5.068
|
5.540
|
6.431
|
Nettowinst (verlies)
1 |
4.111
|
3.711
|
9.807
|
2.718
|
-13
|
3.993
|
4.257
|
4.938
|
Nettomarge
|
157,63%
|
127,61%
|
314,02%
|
72,93%
|
-0,3%
|
81,17%
|
79,72%
|
84,88%
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-1.239
|
-
|
-2.236
|
2.512
|
2.663
|
4.308
|
3.047
|
3.825
|
FCF-marge
|
-47,51%
|
-
|
-71,6%
|
67,4%
|
61,67%
|
87,57%
|
57,06%
|
65,75%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
87,89%
|
79,04%
|
111,2%
|
68,51%
|
82,99%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
92,42%
|
-
|
107,88%
|
71,58%
|
77,46%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
07-02-20
|
08-02-21
|
11-02-22
|
17-02-23
|
22-02-24
|
-
|
-
|
-
|
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 |
810
|
891
|
908
|
954
|
974
|
1.011
|
1.045
|
1.117
|
1.146
|
1.193
|
1.226
|
1.241
|
1.270
|
1.270
|
1.281
|
EBITDA
1 |
602
|
-
|
-
|
770
|
703
|
767
|
832
|
903
|
866
|
917
|
986,2
|
1.012
|
952,5
|
982
|
1.037
|
Bedrijfsresultaat (EBIT)
1 |
1.546
|
-
|
-
|
984
|
863
|
952
|
1.269
|
-
|
1.105
|
1.155
|
1.129
|
1.202
|
1.115
|
982
|
1.037
|
Operationele Marge
|
190,86%
|
-
|
-
|
103,14%
|
88,6%
|
94,16%
|
121,44%
|
-
|
96,42%
|
96,81%
|
92,09%
|
96,83%
|
87,84%
|
77,32%
|
80,95%
|
Resultaat voor belastingen (EBT)
1 |
4.090
|
1.780
|
396
|
888
|
241
|
-232
|
119
|
674
|
-402
|
1.187
|
1.293
|
1.318
|
1.271
|
1.156
|
1.297
|
Nettowinst (verlies)
1 |
3.893
|
1.581
|
161
|
702
|
274
|
-267
|
53
|
634
|
-433
|
1.080
|
909,9
|
928,2
|
881,6
|
886,2
|
998,3
|
Nettomarge
|
480,62%
|
177,44%
|
17,73%
|
73,58%
|
28,13%
|
-26,41%
|
5,07%
|
56,76%
|
-37,78%
|
90,53%
|
74,23%
|
74,8%
|
69,44%
|
69,78%
|
77,93%
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11-02-22
|
11-05-22
|
14-07-22
|
27-10-22
|
17-02-23
|
09-05-23
|
17-07-23
|
27-10-23
|
22-02-24
|
08-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
15.232
|
19.804
|
26.269
|
31.316
|
30.315
|
31.930
|
31.808
|
32.923
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
7,574
x
|
8,743
x
|
10,83
x
|
10,96
x
|
8,998
x
|
8,242
x
|
7,152
x
|
7,143
x
|
Free Cash Flow
1 |
-1.239
|
-
|
-2.236
|
2.512
|
2.663
|
4.308
|
3.047
|
3.825
|
ROE (netto-inkomsten/eigen vermogen)
|
24%
|
18%
|
37%
|
8,4%
|
10,7%
|
10,9%
|
10,6%
|
11,2%
|
ROA (netto-inkomsten/totale activa)
|
11,1%
|
-
|
18%
|
4,05%
|
5,14%
|
5,15%
|
5,56%
|
5,7%
|
Totale activa
1 |
36.936
|
-
|
54.547
|
67.151
|
-252,9
|
77.531
|
76.585
|
86.681
|
Nettoactief per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
707
|
5.585
|
658
|
715
|
902
|
816
|
749
|
590
|
Capex/omzet
|
27,11%
|
192,06%
|
21,07%
|
19,18%
|
20,89%
|
16,59%
|
14,03%
|
10,15%
|
Datum van publicatie
|
07-02-20
|
08-02-21
|
11-02-22
|
17-02-23
|
22-02-24
|
-
|
-
|
-
|
|
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,09% | 9,27 mld. | | +7,46% | 8,07 mld. | | +1.127,57% | 4,12 mld. | | -12,47% | 2,99 mld. | | -3,34% | 2,47 mld. | | +2,83% | 2,21 mld. | | +5,07% | 736 mln. | | -14,02% | 718 mln. | | -6,67% | 647 mln. | | -10,03% | 552 mln. |
industrieel onroerend goed ontwikkeling
|