Beurs gesloten -
Nasdaq Helsinki
17:29:59 29-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
11,1
EUR
|
-3,06%
|
|
-2,89%
|
+21,05%
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.769
|
7.741
|
7.936
|
7.577
|
9.183
|
-
|
-
|
Bedrijfswaarde
1 |
7.568
|
8.211
|
8.620
|
8.461
|
9.703
|
9.421
|
8.947
|
K/w-verhouding
|
43
x
|
22,8
x
|
26,7
x
|
13,9
x
|
16,6
x
|
14,9
x
|
13,5
x
|
Dividendrendement
|
2,45%
|
2,57%
|
3,12%
|
3,93%
|
3,41%
|
3,67%
|
3,96%
|
Marktkapitalisatie/omzet
|
1,74
x
|
1,83
x
|
1,5
x
|
1,41
x
|
1,74
x
|
1,66
x
|
1,58
x
|
Bedrijfswaarde/omzet
|
1,94
x
|
1,94
x
|
1,63
x
|
1,57
x
|
1,83
x
|
1,7
x
|
1,54
x
|
Bedrijfswaarde/EBITDA
|
14,3
x
|
12,8
x
|
10,5
x
|
8,63
x
|
9,93
x
|
9
x
|
7,99
x
|
Bedrijfswaarde/FCF
|
18,8
x
|
19,7
x
|
663
x
|
64,1
x
|
13,9
x
|
14,1
x
|
13,7
x
|
FCF Yield
|
5,33%
|
5,08%
|
0,15%
|
1,56%
|
7,22%
|
7,08%
|
7,28%
|
Price to Book
|
3,32
x
|
3,44
x
|
3,38
x
|
2,9
x
|
3,2
x
|
2,89
x
|
2,59
x
|
Aantal aandelen (in duizenden)
|
827.979
|
828.047
|
825.636
|
826.328
|
827.312
|
-
|
-
|
Referentieprijs
2 |
8,175
|
9,348
|
9,612
|
9,170
|
11,10
|
11,10
|
11,10
|
Datum van publicatie
|
16-02-21
|
10-02-22
|
17-02-23
|
16-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.897
|
4.236
|
5.295
|
5.390
|
5.290
|
5.540
|
5.827
|
EBITDA
1 |
530
|
642
|
821
|
981
|
977,5
|
1.046
|
1.119
|
Bedrijfsresultaat (EBIT)
1 |
448
|
547
|
731
|
887
|
861,9
|
926,3
|
1.014
|
Operationele Marge
|
11,5%
|
12,91%
|
13,81%
|
16,46%
|
16,3%
|
16,72%
|
17,41%
|
Resultaat voor belastingen (EBT)
1 |
209
|
385
|
441
|
724
|
724,5
|
806,4
|
898,7
|
Nettowinst (verlies)
1 |
138
|
342
|
301
|
543
|
556,7
|
614
|
681,7
|
Nettomarge
|
3,54%
|
8,07%
|
5,68%
|
10,07%
|
10,53%
|
11,08%
|
11,7%
|
WPA
2 |
0,1900
|
0,4100
|
0,3600
|
0,6600
|
0,6702
|
0,7431
|
0,8231
|
Free Cash Flow
1 |
403
|
417
|
13
|
132
|
700,1
|
666,9
|
651,5
|
FCF-marge
|
10,34%
|
9,84%
|
0,25%
|
2,45%
|
13,24%
|
12,04%
|
11,18%
|
Kasstroomconversie (ebitda)
|
76,04%
|
64,95%
|
1,58%
|
13,46%
|
71,62%
|
63,74%
|
58,21%
|
Kasstroomconversie (nettowinst)
|
292,03%
|
121,93%
|
4,32%
|
24,31%
|
125,75%
|
108,61%
|
95,57%
|
Dividend per aandeel
2 |
0,2000
|
0,2400
|
0,3000
|
0,3600
|
0,3782
|
0,4069
|
0,4394
|
Datum van publicatie
|
16-02-21
|
10-02-22
|
17-02-23
|
16-02-24
|
-
|
-
|
-
|
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 |
1.278
|
1.164
|
1.295
|
1.402
|
1.434
|
1.418
|
1.483
|
1.319
|
1.342
|
1.217
|
1.351
|
1.349
|
1.412
|
1.288
|
1.412
|
EBITDA
1 |
188
|
196
|
178
|
244
|
235
|
236
|
285
|
252
|
249
|
242
|
252,6
|
247,8
|
254,9
|
240
|
260
|
Bedrijfsresultaat (EBIT)
1 |
164
|
157
|
155
|
207
|
212
|
215
|
246
|
213
|
225
|
200
|
218
|
218
|
224
|
202
|
221
|
Operationele Marge
|
12,83%
|
13,49%
|
11,97%
|
14,76%
|
14,78%
|
15,16%
|
16,59%
|
16,15%
|
16,77%
|
16,43%
|
16,14%
|
16,16%
|
15,86%
|
15,68%
|
15,65%
|
Resultaat voor belastingen (EBT)
1 |
116
|
119
|
-24
|
177
|
169
|
185
|
210
|
165
|
175
|
165
|
193,4
|
192,1
|
199,8
|
187,9
|
219,6
|
Nettowinst (verlies)
1 |
121
|
88
|
-23
|
132
|
104
|
135
|
148
|
123
|
137
|
121
|
145,8
|
148,2
|
152,9
|
143,5
|
167,7
|
Nettomarge
|
9,47%
|
7,56%
|
-1,78%
|
9,42%
|
7,25%
|
9,52%
|
9,98%
|
9,33%
|
10,21%
|
9,94%
|
10,79%
|
10,98%
|
10,83%
|
11,14%
|
11,88%
|
WPA
2 |
0,1500
|
0,1100
|
-0,0300
|
0,1600
|
0,1300
|
0,1600
|
0,1800
|
0,1500
|
0,1700
|
0,1500
|
0,1769
|
0,1789
|
0,1831
|
0,1749
|
0,2014
|
Dividend per aandeel
|
0,2400
|
-
|
-
|
-
|
0,3000
|
-
|
-
|
-
|
0,3600
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10-02-22
|
21-04-22
|
22-07-22
|
28-10-22
|
17-02-23
|
03-05-23
|
20-07-23
|
27-10-23
|
16-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
799
|
470
|
684
|
884
|
519
|
238
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
237
|
Hefboom (schuld/ebitda)
|
1,508
x
|
0,7321
x
|
0,8331
x
|
0,9011
x
|
0,5314
x
|
0,227
x
|
-
|
Free Cash Flow
1 |
403
|
417
|
13
|
132
|
700
|
667
|
652
|
ROE (netto-inkomsten/eigen vermogen)
|
12,3%
|
15,5%
|
18,3%
|
21,9%
|
20,4%
|
20,6%
|
20,8%
|
ROA (netto-inkomsten/totale activa)
|
4,51%
|
5,83%
|
6,69%
|
7,81%
|
7,52%
|
7,92%
|
8,69%
|
Totale activa
1 |
3.057
|
5.869
|
4.497
|
6.955
|
7.406
|
7.751
|
7.848
|
Nettoactief per aandeel
2 |
2,460
|
2,720
|
2,840
|
3,160
|
3,460
|
3,840
|
4,280
|
Cashflow per aandeel
2 |
0,6800
|
0,6100
|
0,1500
|
0,3700
|
1,040
|
1,000
|
1,010
|
Capex
1 |
88
|
91
|
114
|
170
|
155
|
152
|
160
|
Capex/omzet
|
2,26%
|
2,15%
|
2,15%
|
3,15%
|
2,93%
|
2,74%
|
2,74%
|
Datum van publicatie
|
16-02-21
|
10-02-22
|
17-02-23
|
16-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
11,1
EUR Gemiddelde koersdoel
11,85
EUR Spread / Gemiddelde doel +6,78% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +21,05% | 9,93 mld. | | +7,74% | 55,16 mld. | | +14,17% | 33,76 mld. | | +26,13% | 29,19 mld. | | +21,94% | 27,24 mld. | | +8,01% | 24,06 mld. | | +14,48% | 24,2 mld. | | +3,75% | 16,48 mld. | | -13,71% | 13,22 mld. | | +21,17% | 12,42 mld. |
Zware machines & voertuigen - Andere
|