Beurs gesloten -
Nasdaq Stockholm
18:00:00 14-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
31
SEK
|
-0,80%
|
|
-2,52%
|
-4,32%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.278
|
2.399
|
4.157
|
3.209
|
2.862
|
2.739
|
-
|
-
|
Bedrijfswaarde
1 |
2.547
|
2.384
|
5.591
|
4.299
|
2.862
|
1.661
|
1.419
|
1.310
|
K/w-verhouding
|
20,1
x
|
36,6
x
|
24,5
x
|
6,73
x
|
-135
x
|
10,3
x
|
7,87
x
|
7,02
x
|
Dividendrendement
|
-
|
3,32%
|
2,12%
|
3,3%
|
-
|
3,69%
|
5,04%
|
5,73%
|
Marktkapitalisatie/omzet
|
0,94
x
|
1,04
x
|
2,4
x
|
1,61
x
|
1,69
x
|
1,39
x
|
1,29
x
|
1,16
x
|
Bedrijfswaarde/omzet
|
1,05
x
|
1,03
x
|
3,22
x
|
2,15
x
|
1,69
x
|
0,84
x
|
0,67
x
|
0,56
x
|
Bedrijfswaarde/EBITDA
|
4,63
x
|
4,74
x
|
21,2
x
|
4,86
x
|
13,2
x
|
3,52
x
|
2,7
x
|
2,22
x
|
Bedrijfswaarde/FCF
|
-1,39
x
|
-13,9
x
|
-136
x
|
33,3
x
|
-
|
1,58
x
|
7,17
x
|
6,04
x
|
FCF Yield
|
-72,2%
|
-7,17%
|
-0,73%
|
3%
|
-
|
63,3%
|
14%
|
16,6%
|
Price to Book
|
1,49
x
|
1,56
x
|
2,47
x
|
1,48
x
|
-
|
1,23
x
|
1,1
x
|
0,99
x
|
Aantal aandelen (in duizenden)
|
86.282
|
88.349
|
88.349
|
88.349
|
88.349
|
88.349
|
-
|
-
|
Referentieprijs
2 |
26,35
|
27,10
|
47,10
|
36,40
|
32,40
|
31,00
|
31,00
|
31,00
|
Datum van publicatie
|
21-02-20
|
25-02-21
|
25-02-22
|
10-02-23
|
09-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.420
|
2.312
|
1.735
|
1.996
|
1.697
|
1.966
|
2.121
|
2.354
|
EBITDA
1 |
550
|
503
|
264
|
885
|
217
|
471,9
|
525,4
|
589,8
|
Bedrijfsresultaat (EBIT)
1 |
422
|
393
|
143
|
810
|
145
|
425
|
506
|
530
|
Operationele Marge
|
17,44%
|
17%
|
8,24%
|
40,58%
|
8,54%
|
21,62%
|
23,86%
|
22,51%
|
Resultaat voor belastingen (EBT)
1 |
284
|
285
|
221
|
830
|
42
|
293
|
479,5
|
572,3
|
Nettowinst (verlies)
1 |
113
|
65
|
174
|
491
|
-21
|
267
|
348,3
|
389,9
|
Nettomarge
|
4,67%
|
2,81%
|
10,03%
|
24,6%
|
-1,24%
|
13,58%
|
16,42%
|
16,56%
|
WPA
2 |
1,310
|
0,7400
|
1,920
|
5,410
|
-0,2400
|
3,020
|
3,940
|
4,414
|
Free Cash Flow
1 |
-1.839
|
-171
|
-41
|
129
|
-
|
1.052
|
198
|
217
|
FCF-marge
|
-75,99%
|
-7,4%
|
-2,36%
|
6,46%
|
-
|
53,51%
|
9,34%
|
9,22%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
14,58%
|
-
|
222,93%
|
37,68%
|
36,8%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
26,27%
|
-
|
393,96%
|
56,84%
|
55,66%
|
Dividend per aandeel
2 |
-
|
0,9000
|
1,000
|
1,200
|
-
|
1,145
|
1,563
|
1,777
|
Datum van publicatie
|
21-02-20
|
25-02-21
|
25-02-22
|
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
|
---|
Omzet
1 |
604
|
333
|
641
|
405
|
618
|
367
|
786
|
393
|
454
|
-
|
512,6
|
389,8
|
651
|
EBITDA
1 |
166
|
234
|
404
|
88
|
159
|
26
|
108
|
47
|
29
|
-
|
310
|
68
|
109
|
Bedrijfsresultaat (EBIT)
1 |
145
|
216
|
-
|
71
|
138
|
7
|
84
|
33
|
8
|
-
|
290
|
48
|
89
|
Operationele Marge
|
24,01%
|
64,86%
|
-
|
17,53%
|
22,33%
|
1,91%
|
10,69%
|
8,4%
|
1,76%
|
-
|
56,58%
|
12,32%
|
13,67%
|
Resultaat voor belastingen (EBT)
1 |
139
|
196
|
326
|
98
|
152
|
7
|
107
|
-9
|
-69
|
-
|
-15,97
|
37,49
|
243,5
|
Nettowinst (verlies)
1 |
95
|
79
|
247
|
68
|
97
|
-8
|
84
|
-22
|
-75
|
26
|
-11,21
|
26,32
|
171
|
Nettomarge
|
15,73%
|
23,72%
|
38,53%
|
16,79%
|
15,7%
|
-2,18%
|
10,69%
|
-5,6%
|
-16,52%
|
-
|
-2,19%
|
6,75%
|
26,26%
|
WPA
2 |
1,040
|
0,8700
|
2,730
|
0,7500
|
1,070
|
-
|
0,9500
|
-0,2500
|
-0,8500
|
0,2900
|
-0,1269
|
0,2979
|
1,935
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25-02-22
|
06-05-22
|
19-08-22
|
28-10-22
|
10-02-23
|
05-05-23
|
18-08-23
|
28-10-23
|
09-02-24
|
06-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
269
|
-
|
1.434
|
1.090
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
15
|
-
|
-
|
-
|
1.078
|
1.320
|
1.429
|
Hefboom (schuld/ebitda)
|
0,4891
x
|
-
|
5,432
x
|
1,232
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-1.839
|
-171
|
-41
|
129
|
-
|
1.052
|
198
|
217
|
ROE (netto-inkomsten/eigen vermogen)
|
7%
|
13%
|
10,5%
|
-
|
-
|
15,3%
|
15,2%
|
14,4%
|
ROA (netto-inkomsten/totale activa)
|
2,04%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
5.533
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
17,60
|
17,30
|
19,10
|
24,50
|
-
|
25,20
|
28,20
|
31,40
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
11
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
0,55%
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
21-02-20
|
25-02-21
|
25-02-22
|
10-02-23
|
09-02-24
|
-
|
-
|
-
|
Gemiddelde koersdoel
45,5
SEK Spread / Gemiddelde doel +46,77% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,32% | 264 mln. | | -5,23% | 114 mld. | | +3,14% | 97,56 mld. | | +25,24% | 66,16 mld. | | +5,81% | 63,51 mld. | | +11,47% | 43,75 mld. | | +11,59% | 42,4 mld. | | +25,57% | 37,28 mld. | | +6,70% | 26,03 mld. | | -8,46% | 21,57 mld. |
Investeringsbeheer & Fondsbeheerders - Andere
|