Beurs gesloten -
Nasdaq Stockholm
17:29:41 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
70,66
SEK
|
+1,00%
|
|
-0,67%
|
-1,20%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
77.976
|
79.990
|
121.561
|
55.992
|
82.534
|
82.814
|
-
|
-
|
Bedrijfswaarde
1 |
156.316
|
164.511
|
236.463
|
182.220
|
209.336
|
212.707
|
210.320
|
208.262
|
K/w-verhouding
|
8,7
x
|
11,7
x
|
6,57
x
|
5,34
x
|
-12,2
x
|
22
x
|
14,2
x
|
12,5
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
10,2
x
|
9,83
x
|
13,6
x
|
5,32
x
|
6,91
x
|
6,52
x
|
6,24
x
|
6,05
x
|
Bedrijfswaarde/omzet
|
20,5
x
|
20,2
x
|
26,4
x
|
17,3
x
|
17,5
x
|
16,7
x
|
15,9
x
|
15,2
x
|
Bedrijfswaarde/EBITDA
|
31,4
x
|
29,7
x
|
39,9
x
|
26,9
x
|
24,3
x
|
25,4
x
|
23,9
x
|
22,9
x
|
Bedrijfswaarde/FCF
|
-13,2
x
|
-15,7
x
|
-8,34
x
|
-23,2
x
|
-155
x
|
174
x
|
78,8
x
|
54,4
x
|
FCF Yield
|
-7,58%
|
-6,37%
|
-12%
|
-4,32%
|
-0,65%
|
0,58%
|
1,27%
|
1,84%
|
Price to Book
|
1,57
x
|
1,37
x
|
1,57
x
|
0,62
x
|
1
x
|
0,94
x
|
0,89
x
|
0,84
x
|
Aantal aandelen (in duizenden)
|
1.080.000
|
1.119.000
|
1.119.000
|
1.154.000
|
1.154.000
|
1.172.000
|
-
|
-
|
Referentieprijs
2 |
72,20
|
71,48
|
108,6
|
48,52
|
71,52
|
70,66
|
70,66
|
70,66
|
Datum van publicatie
|
27-02-20
|
11-02-21
|
11-02-22
|
10-02-23
|
09-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.609
|
8.134
|
8.956
|
10.521
|
11.944
|
12.710
|
13.267
|
13.695
|
EBITDA
1 |
4.979
|
5.540
|
5.927
|
6.777
|
8.624
|
8.387
|
8.798
|
9.097
|
Bedrijfsresultaat (EBIT)
1 |
5.863
|
5.169
|
6.480
|
6.760
|
8.608
|
8.302
|
9.481
|
9.790
|
Operationele Marge
|
77,05%
|
63,55%
|
72,35%
|
64,25%
|
72,07%
|
65,32%
|
71,46%
|
71,48%
|
Resultaat voor belastingen (EBT)
1 |
14.185
|
9.083
|
22.781
|
12.988
|
-8.954
|
5.148
|
8.406
|
9.506
|
Nettowinst (verlies)
1 |
8.958
|
6.641
|
18.508
|
10.175
|
-6.746
|
2.304
|
6.243
|
7.126
|
Nettomarge
|
117,73%
|
81,64%
|
206,65%
|
96,71%
|
-56,48%
|
18,13%
|
47,06%
|
52,03%
|
WPA
2 |
8,295
|
6,132
|
16,54
|
9,090
|
-5,850
|
3,219
|
4,977
|
5,659
|
Free Cash Flow
1 |
-11.846
|
-10.473
|
-28.353
|
-7.865
|
-1.352
|
1.224
|
2.670
|
3.830
|
FCF-marge
|
-155,68%
|
-128,76%
|
-316,58%
|
-74,76%
|
-11,32%
|
9,63%
|
20,12%
|
27,97%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
14,6%
|
30,34%
|
42,11%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
53,14%
|
42,76%
|
53,75%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27-02-20
|
11-02-21
|
11-02-22
|
10-02-23
|
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 |
2.421
|
2.507
|
2.550
|
2.659
|
2.805
|
2.895
|
2.943
|
3.017
|
3.089
|
3.129
|
3.169
|
3.190
|
3.222
|
3.315
|
3.319
|
EBITDA
1 |
1.563
|
1.520
|
1.661
|
1.778
|
1.806
|
1.834
|
1.927
|
2.092
|
1.194
|
1.992
|
2.125
|
2.213
|
2.096
|
2.131
|
2.222
|
Bedrijfsresultaat (EBIT)
1 |
2.178
|
1.520
|
1.812
|
671
|
-
|
-
|
1.651
|
1.319
|
1.181
|
1.985
|
2.123
|
2.209
|
2.095
|
2.131
|
2.222
|
Operationele Marge
|
89,96%
|
60,63%
|
71,06%
|
25,24%
|
-
|
-
|
56,1%
|
43,72%
|
38,23%
|
63,44%
|
66,99%
|
69,25%
|
65,01%
|
64,28%
|
66,95%
|
Resultaat voor belastingen (EBT)
1 |
9.066
|
6.972
|
4.118
|
1.036
|
862
|
-283
|
-1.454
|
-1.109
|
-6.107
|
-307
|
1.115
|
1.540
|
1.168
|
1.763
|
1.902
|
Nettowinst (verlies)
1 |
7.388
|
5.261
|
3.456
|
612
|
846
|
-51
|
-867
|
-1.060
|
-4.768
|
-595
|
828,8
|
1.134
|
849,7
|
1.304
|
1.413
|
Nettomarge
|
305,16%
|
209,85%
|
135,53%
|
23,02%
|
30,16%
|
-1,76%
|
-29,46%
|
-35,13%
|
-154,35%
|
-19,02%
|
26,15%
|
35,54%
|
26,37%
|
39,34%
|
42,57%
|
WPA
2 |
6,602
|
4,702
|
3,090
|
0,5500
|
0,7600
|
-0,0400
|
-
|
-
|
-4,130
|
-
|
1,133
|
1,223
|
0,9958
|
1,030
|
1,100
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11-02-22
|
12-05-22
|
15-07-22
|
28-10-22
|
10-02-23
|
11-05-23
|
18-07-23
|
27-10-23
|
09-02-24
|
03-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
78.340
|
84.521
|
114.902
|
126.228
|
126.802
|
129.894
|
127.506
|
125.449
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
15,73
x
|
15,26
x
|
19,39
x
|
18,63
x
|
14,7
x
|
15,49
x
|
14,49
x
|
13,79
x
|
Free Cash Flow
1 |
-11.846
|
-10.473
|
-28.353
|
-7.865
|
-1.352
|
1.225
|
2.670
|
3.831
|
ROE (netto-inkomsten/eigen vermogen)
|
19,8%
|
12,4%
|
27,3%
|
12,1%
|
-7,8%
|
3,64%
|
6,25%
|
6,44%
|
ROA (netto-inkomsten/totale activa)
|
6,27%
|
3,93%
|
9,02%
|
6,1%
|
-2,2%
|
1,69%
|
2,7%
|
2,8%
|
Totale activa
1 |
142.969
|
168.982
|
205.168
|
166.803
|
306.636
|
136.543
|
230.838
|
254.284
|
Nettoactief per aandeel
2 |
46,10
|
52,00
|
69,40
|
78,20
|
71,30
|
74,80
|
79,40
|
84,20
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
16.190
|
5.572
|
7.420
|
10.742
|
7.517
|
4.558
|
3.387
|
3.510
|
Capex/omzet
|
212,77%
|
68,5%
|
82,85%
|
102,1%
|
62,94%
|
35,86%
|
25,53%
|
25,63%
|
Datum van publicatie
|
27-02-20
|
11-02-21
|
11-02-22
|
10-02-23
|
09-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
70,66
SEK Gemiddelde koersdoel
76
SEK Spread / Gemiddelde doel +7,56% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -1,20% | 7,86 mld. | | -10,83% | 26,36 mld. | | +1,43% | 25,9 mld. | | +12,29% | 24,19 mld. | | +35,85% | 21,26 mld. | | +7,12% | 20,63 mld. | | -3,28% | 18,43 mld. | | +3,23% | 16,74 mld. | | +34,62% | 16,42 mld. | | +1,04% | 15,04 mld. |
andere onroerend goed ontwikkeling & transacties
|