Geschatte realtime
Cboe Europe
13:06:34 14-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
23,4
SEK
|
-3,41%
|
|
-5,49%
|
-14,38%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
21.283
|
30.682
|
103.447
|
89.815
|
61.035
|
32.444
|
-
|
-
|
Bedrijfswaarde
1 |
19.272
|
29.663
|
90.642
|
104.224
|
76.633
|
47.707
|
42.435
|
38.261
|
K/w-verhouding
|
44,3
x
|
108
x
|
334
x
|
-19,1
x
|
11,8
x
|
-1,53
x
|
16,6
x
|
8,77
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
3,7
x
|
5,84
x
|
11,5
x
|
5,27
x
|
1,62
x
|
0,74
x
|
0,79
x
|
0,75
x
|
Bedrijfswaarde/omzet
|
3,35
x
|
5,65
x
|
10
x
|
6,12
x
|
2,03
x
|
1,13
x
|
1,03
x
|
0,88
x
|
Bedrijfswaarde/EBITDA
|
12,1
x
|
16,3
x
|
22,7
x
|
17
x
|
7,77
x
|
4,19
x
|
3,85
x
|
3,16
x
|
Bedrijfswaarde/FCF
|
-161
x
|
913
x
|
53,8
x
|
456
x
|
-69
x
|
90,2
x
|
9,69
x
|
8,25
x
|
FCF Yield
|
-0,62%
|
0,11%
|
1,86%
|
0,22%
|
-1,45%
|
1,11%
|
10,3%
|
12,1%
|
Price to Book
|
3,74
x
|
4,81
x
|
3,67
x
|
2,01
x
|
0,94
x
|
0,57
x
|
0,61
x
|
0,53
x
|
Aantal aandelen (in duizenden)
|
615.408
|
624.134
|
861.343
|
1.131.462
|
1.259.242
|
1.339.541
|
-
|
-
|
Referentieprijs
2 |
34,58
|
49,16
|
120,1
|
79,38
|
48,47
|
24,22
|
24,22
|
24,22
|
Datum van publicatie
|
22-05-19
|
20-05-20
|
20-05-21
|
19-05-22
|
24-05-23
|
23-05-24
|
-
|
-
|
Fiscaal tijdperk: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.754
|
5.249
|
9.024
|
17.037
|
37.665
|
42.206
|
41.268
|
43.393
|
EBITDA
1 |
1.593
|
1.821
|
3.985
|
6.135
|
9.867
|
11.377
|
11.025
|
12.109
|
Bedrijfsresultaat (EBIT)
1 |
897,1
|
1.033
|
2.871
|
4.416
|
6.366
|
7.063
|
7.095
|
7.784
|
Operationele Marge
|
15,59%
|
19,68%
|
31,81%
|
25,92%
|
16,9%
|
16,73%
|
17,19%
|
17,94%
|
Resultaat voor belastingen (EBT)
1 |
545,4
|
408,8
|
680,1
|
-3.821
|
5.015
|
-18.735
|
2.519
|
4.602
|
Nettowinst (verlies)
1 |
397,4
|
284,9
|
287,1
|
-4.276
|
4.454
|
-18.177
|
2.015
|
3.616
|
Nettomarge
|
6,91%
|
5,43%
|
3,18%
|
-25,1%
|
11,83%
|
-43,07%
|
4,88%
|
8,33%
|
WPA
2 |
0,7800
|
0,4550
|
0,3600
|
-4,160
|
4,120
|
-15,28
|
1,461
|
2,763
|
Free Cash Flow
1 |
-119,6
|
32,5
|
1.685
|
228,4
|
-1.110
|
529
|
4.381
|
4.640
|
FCF-marge
|
-2,08%
|
0,62%
|
18,67%
|
1,34%
|
-2,95%
|
1,25%
|
10,62%
|
10,69%
|
Kasstroomconversie (ebitda)
|
-
|
1,78%
|
42,28%
|
3,72%
|
-
|
4,65%
|
39,74%
|
38,32%
|
Kasstroomconversie (nettowinst)
|
-
|
11,41%
|
586,83%
|
-
|
-
|
-
|
217,42%
|
128,32%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
22-05-19
|
20-05-20
|
20-05-21
|
19-05-22
|
24-05-23
|
23-05-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
3.296
|
5.085
|
5.228
|
7.118
|
9.569
|
11.622
|
9.356
|
10.450
|
10.831
|
12.050
|
8.875
|
20.925
|
8.444
|
10.061
|
12.993
|
9.054
|
EBITDA
1 |
1.640
|
1.490
|
1.473
|
1.867
|
3.056
|
3.005
|
1.939
|
2.697
|
2.923
|
3.269
|
2.488
|
-
|
1.740
|
2.712
|
4.006
|
2.681
|
Bedrijfsresultaat (EBIT)
1 |
973,4
|
1.119
|
1.052
|
1.322
|
2.121
|
2.009
|
915
|
1.673
|
1.814
|
2.150
|
1.426
|
3.576
|
952,6
|
1.654
|
2.814
|
1.714
|
Operationele Marge
|
29,53%
|
22,01%
|
20,13%
|
18,57%
|
22,17%
|
17,29%
|
9,78%
|
16,01%
|
16,75%
|
17,84%
|
16,07%
|
17,09%
|
11,28%
|
16,44%
|
21,66%
|
18,93%
|
Resultaat voor belastingen (EBT)
1 |
-673,5
|
-1.188
|
-1.533
|
140
|
2.622
|
1.595
|
658
|
2.592
|
-675
|
-1.783
|
-18.869
|
-
|
-599,3
|
604,8
|
1.723
|
702,6
|
Nettowinst (verlies)
1 |
-721,9
|
-1.289
|
-1.656
|
-167
|
2.369
|
1.515
|
737
|
2.250
|
-562
|
-1.740
|
-18.125
|
-
|
-461,8
|
480,7
|
1.386
|
643,5
|
Nettomarge
|
-21,9%
|
-25,35%
|
-31,67%
|
-2,35%
|
24,76%
|
13,04%
|
7,88%
|
21,53%
|
-5,19%
|
-14,44%
|
-204,23%
|
-
|
-5,47%
|
4,78%
|
10,67%
|
7,11%
|
WPA
2 |
-0,6800
|
-1,260
|
-1,520
|
-0,1600
|
2,200
|
1,380
|
0,6700
|
1,990
|
-0,4700
|
-1,440
|
-14,92
|
-
|
-0,4847
|
0,6269
|
1,215
|
0,5543
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
17-11-21
|
17-02-22
|
19-05-22
|
18-08-22
|
17-11-22
|
16-02-23
|
24-05-23
|
17-08-23
|
16-11-23
|
15-02-24
|
23-05-24
|
23-05-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
14.408
|
15.598
|
16.435
|
9.991
|
5.817
|
Nettokaspositie
1 |
2.011
|
1.019
|
12.806
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
2,349
x
|
1,581
x
|
1,445
x
|
0,9062
x
|
0,4804
x
|
Free Cash Flow
1 |
-120
|
32,5
|
1.685
|
228
|
-1.110
|
529
|
4.381
|
4.640
|
ROE (netto-inkomsten/eigen vermogen)
|
11,5%
|
4,72%
|
1,71%
|
9,66%
|
8,36%
|
8,87%
|
6,62%
|
7,69%
|
ROA (netto-inkomsten/totale activa)
|
6,87%
|
2,96%
|
1,29%
|
-6,72%
|
4,27%
|
4,91%
|
2,19%
|
3,71%
|
Totale activa
1 |
5.786
|
9.623
|
22.196
|
63.603
|
104.245
|
-370.551
|
91.978
|
97.503
|
Nettoactief per aandeel
2 |
9,260
|
10,20
|
32,70
|
39,40
|
51,70
|
41,20
|
39,50
|
45,70
|
Cashflow per aandeel
2 |
-
|
2,770
|
4,900
|
3,950
|
3,960
|
5,540
|
5,560
|
7,030
|
Capex
1 |
1.476
|
1.653
|
2.205
|
4.053
|
6.493
|
7.359
|
4.990
|
4.977
|
Capex/omzet
|
25,65%
|
31,5%
|
24,43%
|
23,79%
|
17,24%
|
17,44%
|
12,09%
|
11,47%
|
Datum van publicatie
|
22-05-19
|
20-05-20
|
20-05-21
|
19-05-22
|
24-05-23
|
23-05-24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
24,22
SEK Gemiddelde koersdoel
34
SEK Spread / Gemiddelde doel +40,38% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -14,38% | 3,1 mld. | | +13,91% | 89,87 mld. | | +12,91% | 84,32 mld. | | +35,53% | 51,82 mld. | | -19,27% | 50,56 mld. | | +32,88% | 46,77 mld. | | +84,10% | 42,82 mld. | | -34,41% | 40,61 mld. | | -2,01% | 27,6 mld. | | -22,31% | 22,73 mld. |
Software - Andere
|