Beurs gesloten -
Nasdaq Stockholm
18:00:00 12-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
50
SEK
|
+3,73%
|
|
+0,40%
|
+1,63%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
543,4
|
672,3
|
610,2
|
637,6
|
1.089
|
1.107
|
-
|
-
|
Bedrijfswaarde
1 |
641,1
|
671,7
|
741,6
|
1.084
|
1.441
|
1.557
|
1.476
|
1.399
|
K/w-verhouding
|
14,7
x
|
21,7
x
|
-68,8
x
|
12,5
x
|
11
x
|
10,4
x
|
9,58
x
|
8,42
x
|
Dividendrendement
|
1,8%
|
-
|
0,89%
|
-
|
1,42%
|
2,88%
|
3,14%
|
3,56%
|
Marktkapitalisatie/omzet
|
0,55
x
|
0,63
x
|
0,61
x
|
0,33
x
|
0,5
x
|
0,47
x
|
0,45
x
|
0,43
x
|
Bedrijfswaarde/omzet
|
0,65
x
|
0,63
x
|
0,74
x
|
0,56
x
|
0,66
x
|
0,66
x
|
0,6
x
|
0,54
x
|
Bedrijfswaarde/EBITDA
|
8,39
x
|
8,91
x
|
10,8
x
|
6,38
x
|
5,92
x
|
6,18
x
|
5,29
x
|
4,56
x
|
Bedrijfswaarde/FCF
|
8,33
x
|
11,8
x
|
-28,5
x
|
40,1
x
|
25,8
x
|
28,3
x
|
7,85
x
|
7,36
x
|
FCF Yield
|
12%
|
8,49%
|
-3,51%
|
2,5%
|
3,88%
|
3,53%
|
12,7%
|
13,6%
|
Price to Book
|
3,84
x
|
2,5
x
|
2,31
x
|
1,46
x
|
1,74
x
|
1,57
x
|
1,41
x
|
1,25
x
|
Aantal aandelen (in duizenden)
|
14.687
|
18.008
|
18.106
|
19.925
|
22.136
|
22.136
|
-
|
-
|
Referentieprijs
2 |
37,00
|
37,33
|
33,70
|
32,00
|
49,20
|
50,00
|
50,00
|
50,00
|
Datum van publicatie
|
26-02-20
|
25-02-21
|
24-02-22
|
01-03-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
980
|
1.059
|
1.003
|
1.921
|
2.195
|
2.348
|
2.477
|
2.601
|
EBITDA
1 |
76,38
|
75,39
|
68,82
|
169,8
|
243,5
|
252
|
279
|
307
|
Bedrijfsresultaat (EBIT)
1 |
61,15
|
50,55
|
44,2
|
87,46
|
159
|
167
|
180
|
199
|
Operationele Marge
|
6,24%
|
4,77%
|
4,41%
|
4,55%
|
7,24%
|
7,11%
|
7,27%
|
7,65%
|
Resultaat voor belastingen (EBT)
1 |
47,96
|
38,05
|
0,25
|
63,29
|
115,8
|
132
|
146
|
166
|
Nettowinst (verlies)
1 |
37,24
|
27,2
|
-8,901
|
56,15
|
95,11
|
106
|
116
|
131
|
Nettomarge
|
3,8%
|
2,57%
|
-0,89%
|
2,92%
|
4,33%
|
4,51%
|
4,68%
|
5,04%
|
WPA
2 |
2,517
|
1,717
|
-0,4900
|
2,570
|
4,460
|
4,790
|
5,220
|
5,940
|
Free Cash Flow
1 |
76,93
|
57,05
|
-26,01
|
27,05
|
55,9
|
55
|
188
|
190
|
FCF-marge
|
7,85%
|
5,39%
|
-2,59%
|
1,41%
|
2,55%
|
2,34%
|
7,59%
|
7,3%
|
Kasstroomconversie (ebitda)
|
100,72%
|
75,67%
|
-
|
15,93%
|
22,95%
|
21,83%
|
67,38%
|
61,89%
|
Kasstroomconversie (nettowinst)
|
206,59%
|
209,74%
|
-
|
48,17%
|
58,77%
|
51,89%
|
162,07%
|
145,04%
|
Dividend per aandeel
2 |
0,6667
|
-
|
0,3000
|
-
|
0,7000
|
1,440
|
1,570
|
1,780
|
Datum van publicatie
|
26-02-20
|
25-02-21
|
24-02-22
|
01-03-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
287,3
|
329,3
|
347,1
|
589,1
|
565,1
|
561,9
|
514,5
|
553,6
|
581,1
|
597
|
544
|
626
|
EBITDA
1 |
18,12
|
27,19
|
25,07
|
40,68
|
64,93
|
61,78
|
62,95
|
53,88
|
72,19
|
61
|
62
|
57
|
Bedrijfsresultaat (EBIT)
1 |
11,7
|
19,7
|
17,1
|
26,66
|
43,97
|
40,35
|
44,35
|
30,33
|
51,04
|
40
|
41
|
36
|
Operationele Marge
|
4,07%
|
5,98%
|
4,93%
|
4,53%
|
7,78%
|
7,18%
|
8,62%
|
5,48%
|
8,78%
|
6,7%
|
7,54%
|
5,75%
|
Resultaat voor belastingen (EBT)
1 |
-14,96
|
16,18
|
11,69
|
-
|
34,26
|
31,2
|
33,16
|
17,18
|
45,22
|
30
|
31
|
26
|
Nettowinst (verlies)
1 |
-17,87
|
11,41
|
8,526
|
15,69
|
29,09
|
25
|
27,71
|
13,32
|
36,54
|
24
|
26
|
20
|
Nettomarge
|
-6,22%
|
3,46%
|
2,46%
|
2,66%
|
5,15%
|
4,45%
|
5,38%
|
2,41%
|
6,29%
|
4,02%
|
4,78%
|
3,19%
|
WPA
2 |
-0,9900
|
0,6400
|
0,4700
|
1,910
|
1,430
|
1,210
|
1,380
|
0,6000
|
1,650
|
1,080
|
1,150
|
0,9000
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
24-02-22
|
05-05-22
|
19-08-22
|
01-03-23
|
04-05-23
|
17-08-23
|
09-11-23
|
28-02-24
|
08-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
97,7
|
-
|
131
|
446
|
352
|
450
|
369
|
292
|
Nettokaspositie
1 |
-
|
0,61
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,279
x
|
-
|
1,91
x
|
2,629
x
|
1,446
x
|
1,786
x
|
1,323
x
|
0,9511
x
|
Free Cash Flow
1 |
76,9
|
57
|
-26
|
27
|
55,9
|
55
|
188
|
190
|
ROE (netto-inkomsten/eigen vermogen)
|
29,6%
|
13,3%
|
-3,34%
|
16,2%
|
18,5%
|
16,2%
|
15,5%
|
15,7%
|
ROA (netto-inkomsten/totale activa)
|
7,77%
|
5,44%
|
-1,48%
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
479,2
|
499,6
|
601,8
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
9,620
|
14,90
|
14,60
|
21,90
|
28,30
|
31,80
|
35,60
|
39,90
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
8,7
|
25,7
|
16,6
|
25,1
|
45
|
52
|
25
|
26
|
Capex/omzet
|
0,89%
|
2,42%
|
1,65%
|
1,31%
|
2,05%
|
2,21%
|
1,01%
|
1%
|
Datum van publicatie
|
26-02-20
|
25-02-21
|
24-02-22
|
01-03-23
|
28-02-24
|
-
|
-
|
-
|
|
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,63% | 107 mln. | | +79,43% | 80,61 mld. | | +38,59% | 82,51 mld. | | +6,58% | 37,58 mld. | | -2,99% | 33,14 mld. | | -2,03% | 11,18 mld. | | +17,80% | 10,61 mld. | | +61,80% | 10,74 mld. | | +3,01% | 10,42 mld. | | +86,03% | 9 mld. |
Elektronische reparatiediensten
|