Beurs gesloten -
Nasdaq Stockholm
12:59:54 08-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
477,8
SEK
|
-0,17%
|
|
+0,89%
|
+18,44%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
98.950
|
94.923
|
151.398
|
124.453
|
166.736
|
197.487
|
-
|
-
|
Bedrijfswaarde
1 |
105.378
|
98.941
|
156.286
|
136.401
|
176.347
|
203.817
|
200.170
|
194.710
|
K/w-verhouding
|
18
x
|
26,7
x
|
32
x
|
27,6
x
|
26,3
x
|
25,7
x
|
23,2
x
|
21,3
x
|
Dividendrendement
|
-
|
2,43%
|
1,65%
|
1,99%
|
1,86%
|
1,74%
|
1,84%
|
1,95%
|
Marktkapitalisatie/omzet
|
2,13
x
|
2,29
x
|
3,7
x
|
2,39
x
|
2,62
x
|
2,84
x
|
2,71
x
|
2,6
x
|
Bedrijfswaarde/omzet
|
2,27
x
|
2,39
x
|
3,82
x
|
2,62
x
|
2,77
x
|
2,93
x
|
2,74
x
|
2,56
x
|
Bedrijfswaarde/EBITDA
|
11,6
x
|
11,8
x
|
18,8
x
|
14,1
x
|
15
x
|
15,3
x
|
14
x
|
12,9
x
|
Bedrijfswaarde/FCF
|
27,1
x
|
15,2
x
|
38,7
x
|
94,9
x
|
26,2
x
|
29,2
x
|
25,6
x
|
22,2
x
|
FCF Yield
|
3,69%
|
6,56%
|
2,58%
|
1,05%
|
3,82%
|
3,43%
|
3,91%
|
4,51%
|
Price to Book
|
3,59
x
|
3,28
x
|
4,75
x
|
3,52
x
|
4,5
x
|
4,69
x
|
4,25
x
|
3,74
x
|
Aantal aandelen (in duizenden)
|
419.456
|
419.456
|
415.473
|
413.326
|
413.326
|
413.326
|
-
|
-
|
Referentieprijs
2 |
235,9
|
226,3
|
364,4
|
301,1
|
403,4
|
477,8
|
477,8
|
477,8
|
Datum van publicatie
|
04-02-20
|
03-02-21
|
02-02-22
|
02-02-23
|
06-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
46.517
|
41.468
|
40.911
|
52.135
|
63.598
|
69.491
|
72.989
|
76.092
|
EBITDA
1 |
9.062
|
8.365
|
8.305
|
9.678
|
11.780
|
13.309
|
14.263
|
15.111
|
Bedrijfsresultaat (EBIT)
1 |
7.198
|
5.580
|
6.126
|
6.519
|
10.221
|
11.443
|
12.392
|
13.075
|
Operationele Marge
|
15,47%
|
13,46%
|
14,97%
|
12,5%
|
16,07%
|
16,47%
|
16,98%
|
17,18%
|
Resultaat voor belastingen (EBT)
1 |
7.221
|
4.977
|
6.142
|
6.179
|
8.650
|
10.413
|
11.713
|
12.752
|
Nettowinst (verlies)
1 |
5.486
|
3.553
|
4.759
|
4.503
|
6.330
|
7.712
|
8.569
|
9.402
|
Nettomarge
|
11,79%
|
8,57%
|
11,63%
|
8,64%
|
9,95%
|
11,1%
|
11,74%
|
12,36%
|
WPA
2 |
13,08
|
8,470
|
11,38
|
10,89
|
15,31
|
18,57
|
20,59
|
22,47
|
Free Cash Flow
1 |
3.886
|
6.491
|
4.035
|
1.438
|
6.729
|
6.991
|
7.829
|
8.780
|
FCF-marge
|
8,35%
|
15,65%
|
9,86%
|
2,76%
|
10,58%
|
10,06%
|
10,73%
|
11,54%
|
Kasstroomconversie (ebitda)
|
42,88%
|
77,6%
|
48,59%
|
14,86%
|
57,12%
|
52,53%
|
54,89%
|
58,1%
|
Kasstroomconversie (nettowinst)
|
70,83%
|
182,69%
|
84,79%
|
31,93%
|
106,3%
|
90,65%
|
91,37%
|
93,39%
|
Dividend per aandeel
2 |
-
|
5,500
|
6,000
|
6,000
|
7,500
|
8,316
|
8,790
|
9,325
|
Datum van publicatie
|
04-02-20
|
03-02-21
|
02-02-22
|
02-02-23
|
06-02-24
|
-
|
-
|
-
|
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 |
11.692
|
10.615
|
11.852
|
13.184
|
16.484
|
14.111
|
15.880
|
15.768
|
17.839
|
14.906
|
17.572
|
17.573
|
19.713
|
18.353
|
19.907
|
EBITDA
1 |
2.302
|
2.174
|
2.252
|
2.416
|
2.836
|
2.730
|
2.762
|
3.017
|
3.271
|
2.854
|
3.349
|
3.426
|
3.840
|
4.093
|
4.093
|
Bedrijfsresultaat (EBIT)
1 |
1.787
|
1.275
|
1.744
|
1.686
|
1.814
|
2.146
|
2.378
|
2.626
|
2.830
|
2.199
|
2.886
|
2.918
|
3.345
|
3.312
|
3.563
|
Operationele Marge
|
15,28%
|
12,01%
|
14,71%
|
12,79%
|
11%
|
15,21%
|
14,97%
|
16,65%
|
15,86%
|
14,75%
|
16,42%
|
16,61%
|
16,97%
|
18,05%
|
17,9%
|
Resultaat voor belastingen (EBT)
1 |
1.861
|
1.260
|
1.576
|
1.581
|
1.762
|
2.048
|
2.003
|
2.345
|
2.254
|
2.250
|
2.597
|
2.632
|
3.080
|
2.870
|
3.093
|
Nettowinst (verlies)
1 |
1.462
|
932
|
1.137
|
1.207
|
1.239
|
1.515
|
1.502
|
1.770
|
1.554
|
1.693
|
1.891
|
1.926
|
2.199
|
2.137
|
2.305
|
Nettomarge
|
12,5%
|
8,78%
|
9,59%
|
9,16%
|
7,52%
|
10,74%
|
9,46%
|
11,23%
|
8,71%
|
11,36%
|
10,76%
|
10,96%
|
11,16%
|
11,65%
|
11,58%
|
WPA
2 |
3,510
|
2,220
|
2,750
|
2,920
|
3,000
|
3,640
|
3,630
|
4,290
|
3,770
|
4,070
|
4,551
|
4,607
|
5,338
|
5,106
|
5,575
|
Dividend per aandeel
2 |
6,000
|
6,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,750
|
1,750
|
1,750
|
2,188
|
2,188
|
Datum van publicatie
|
02-02-22
|
26-04-22
|
20-07-22
|
25-10-22
|
02-02-23
|
25-04-23
|
20-07-23
|
25-10-23
|
06-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
6.428
|
4.018
|
4.888
|
11.948
|
9.611
|
6.330
|
2.682
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2.777
|
Hefboom (schuld/ebitda)
|
0,7093
x
|
0,4803
x
|
0,5886
x
|
1,235
x
|
0,8159
x
|
0,4756
x
|
0,1881
x
|
-
|
Free Cash Flow
1 |
3.886
|
6.491
|
4.035
|
1.438
|
6.729
|
6.991
|
7.829
|
8.780
|
ROE (netto-inkomsten/eigen vermogen)
|
21,3%
|
12,7%
|
15,8%
|
14,9%
|
17,5%
|
20,6%
|
19,9%
|
19,1%
|
ROA (netto-inkomsten/totale activa)
|
8,96%
|
5,67%
|
7,84%
|
6,96%
|
7,74%
|
9,58%
|
10,1%
|
10,1%
|
Totale activa
1 |
61.234
|
62.628
|
60.694
|
64.661
|
81.768
|
80.513
|
84.668
|
93.474
|
Nettoactief per aandeel
2 |
65,80
|
68,90
|
76,80
|
85,60
|
89,60
|
102,0
|
112,0
|
128,0
|
Cashflow per aandeel
2 |
12,50
|
18,40
|
12,60
|
7,960
|
22,20
|
23,80
|
24,50
|
27,50
|
Capex
1 |
1.337
|
1.232
|
1.229
|
1.853
|
2.440
|
2.167
|
2.783
|
2.597
|
Capex/omzet
|
2,87%
|
2,97%
|
3%
|
3,55%
|
3,84%
|
3,12%
|
3,81%
|
3,41%
|
Datum van publicatie
|
04-02-20
|
03-02-21
|
02-02-22
|
02-02-23
|
06-02-24
|
-
|
-
|
-
|
Laatste slotkoers
477,8
SEK Gemiddelde koersdoel
418,9
SEK Spread / Gemiddelde doel -12,32% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +18,44% | 18,11 mld. | | +15,10% | 85,51 mld. | | +21,19% | 71,33 mld. | | +17,33% | 36,61 mld. | | +24,31% | 34,23 mld. | | +11,60% | 27,83 mld. | | +5,00% | 26,94 mld. | | +6,79% | 26,79 mld. | | +19,83% | 25,42 mld. | | +19,75% | 25,25 mld. |
Industriële machines & uitrusting - Andere
|