Beurs gesloten -
Nasdaq Stockholm
17:29:48 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5,124
SEK
|
+3,43%
|
|
+11,50%
|
+1,18%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
21.956
|
43.303
|
102.616
|
28.937
|
8.539
|
8.883
|
-
|
-
|
Bedrijfswaarde
1 |
65.659
|
84.963
|
180.721
|
111.052
|
66.572
|
77.638
|
71.528
|
72.475
|
K/w-verhouding
|
7,86
x
|
4,47
x
|
3,86
x
|
-2,4
x
|
-0,31
x
|
8,27
x
|
6,39
x
|
10,5
x
|
Dividendrendement
|
2,61%
|
3,49%
|
1,99%
|
8,29%
|
-
|
-
|
1,95%
|
-
|
Marktkapitalisatie/omzet
|
11
x
|
8,46
x
|
17,3
x
|
3,89
x
|
1,28
x
|
2,16
x
|
1,93
x
|
2
x
|
Bedrijfswaarde/omzet
|
32,9
x
|
16,6
x
|
30,5
x
|
14,9
x
|
9,99
x
|
18,9
x
|
15,5
x
|
16,3
x
|
Bedrijfswaarde/EBITDA
|
57,5
x
|
25,4
x
|
27,8
x
|
33,3
x
|
16,5
x
|
35,9
x
|
24,5
x
|
30,9
x
|
Bedrijfswaarde/FCF
|
-1,37
x
|
-7,88
x
|
-4,14
x
|
108
x
|
-7,58
x
|
87,9
x
|
48,4
x
|
47,7
x
|
FCF Yield
|
-73,2%
|
-12,7%
|
-24,1%
|
0,93%
|
-13,2%
|
1,14%
|
2,07%
|
2,09%
|
Price to Book
|
0,98
x
|
0,74
x
|
1,21
x
|
0,57
x
|
0,22
x
|
0,69
x
|
0,75
x
|
0,59
x
|
Aantal aandelen (in duizenden)
|
916.203
|
1.501.535
|
1.645.008
|
1.648.008
|
1.648.482
|
1.648.482
|
-
|
-
|
Referentieprijs
2 |
22,95
|
28,66
|
66,42
|
17,38
|
5,064
|
5,124
|
5,124
|
5,124
|
Datum van publicatie
|
19-02-20
|
23-02-21
|
23-02-22
|
23-02-23
|
27-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.996
|
5.121
|
5.930
|
7.447
|
6.667
|
4.110
|
4.602
|
4.435
|
EBITDA
1 |
1.141
|
3.349
|
6.490
|
3.339
|
4.043
|
2.161
|
2.916
|
2.348
|
Bedrijfsresultaat (EBIT)
1 |
1.138
|
3.347
|
6.571
|
3.329
|
4.037
|
2.489
|
3.112
|
2.677
|
Operationele Marge
|
57,01%
|
65,36%
|
110,81%
|
44,7%
|
60,55%
|
60,57%
|
67,61%
|
60,37%
|
Resultaat voor belastingen (EBT)
1 |
3.137
|
10.341
|
29.474
|
-10.548
|
-26.578
|
-3.201
|
1.562
|
1.672
|
Nettowinst (verlies)
1 |
2.624
|
9.010
|
24.831
|
-9.634
|
-23.204
|
-2.433
|
1.190
|
1.063
|
Nettomarge
|
131,46%
|
175,94%
|
418,74%
|
-129,37%
|
-348,04%
|
-59,2%
|
25,85%
|
23,96%
|
WPA
2 |
2,920
|
6,410
|
17,21
|
-7,230
|
-16,60
|
0,6196
|
0,8019
|
0,4900
|
Free Cash Flow
1 |
-48.094
|
-10.783
|
-43.642
|
1.030
|
-8.779
|
883
|
1.479
|
1.518
|
FCF-marge
|
-2.409,52%
|
-210,56%
|
-735,95%
|
13,83%
|
-131,68%
|
21,49%
|
32,14%
|
34,23%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
30,85%
|
-
|
40,86%
|
50,73%
|
64,64%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
124,32%
|
142,86%
|
Dividend per aandeel
2 |
0,6000
|
1,000
|
1,320
|
1,440
|
-
|
-
|
0,1000
|
-
|
Datum van publicatie
|
19-02-20
|
23-02-21
|
23-02-22
|
23-02-23
|
27-02-24
|
-
|
-
|
-
|
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 |
1.695
|
1.831
|
1.878
|
1.888
|
1.850
|
1.725
|
1.747
|
1.793
|
1.402
|
1.109
|
1.025
|
983,9
|
991,8
|
1.125
|
-
|
EBITDA
1 |
-
|
1.076
|
1.060
|
444
|
-135
|
-
|
1.149
|
1.131
|
684
|
533
|
569,4
|
591,5
|
487
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
3.259
|
1.523
|
1.060
|
440
|
-139
|
841
|
1.149
|
1.131
|
684
|
528
|
655
|
683
|
565
|
625
|
-
|
Operationele Marge
|
192,27%
|
83,18%
|
56,44%
|
23,31%
|
-7,51%
|
48,75%
|
65,77%
|
63,08%
|
48,79%
|
47,61%
|
63,91%
|
69,42%
|
56,97%
|
55,56%
|
-
|
Resultaat voor belastingen (EBT)
1 |
13.728
|
3.472
|
-2.612
|
-2.566
|
-8.842
|
-3.959
|
-11.101
|
-6.115
|
-5.398
|
-1.302
|
-1.234
|
-315,6
|
-347,3
|
334,2
|
289,1
|
Nettowinst (verlies)
1 |
12.528
|
2.926
|
-2.668
|
-1.987
|
-7.904
|
-5.577
|
-8.744
|
-4.669
|
-4.213
|
-1.050
|
-881,9
|
-238,1
|
-262
|
134,6
|
218
|
Nettomarge
|
739,12%
|
159,8%
|
-142,07%
|
-105,24%
|
-427,24%
|
-323,3%
|
-500,52%
|
-260,4%
|
-300,5%
|
-94,68%
|
-86,05%
|
-24,2%
|
-26,41%
|
11,96%
|
-
|
WPA
2 |
-
|
-
|
-1,990
|
-1,530
|
-5,580
|
-4,000
|
-6,180
|
-3,370
|
-3,050
|
-0,9400
|
0,2100
|
0,1500
|
0,0900
|
0,1300
|
-
|
Dividend per aandeel
2 |
1,320
|
-
|
-
|
-
|
1,440
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
23-02-22
|
27-04-22
|
14-07-22
|
27-10-22
|
23-02-23
|
28-04-23
|
14-07-23
|
13-11-23
|
27-02-24
|
06-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
43.703
|
41.660
|
78.105
|
82.115
|
58.033
|
68.755
|
62.645
|
63.592
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
38,3
x
|
12,44
x
|
12,03
x
|
24,59
x
|
14,35
x
|
31,82
x
|
21,49
x
|
27,08
x
|
Free Cash Flow
1 |
-48.094
|
-10.783
|
-43.642
|
1.030
|
-8.779
|
883
|
1.479
|
1.518
|
ROE (netto-inkomsten/eigen vermogen)
|
13,2%
|
22,3%
|
38%
|
-13%
|
-46%
|
2,5%
|
4,63%
|
5,36%
|
ROA (netto-inkomsten/totale activa)
|
3,98%
|
8,03%
|
15,8%
|
-5,31%
|
-16,9%
|
0,8%
|
0,97%
|
0,6%
|
Totale activa
1 |
65.921
|
112.205
|
157.487
|
181.444
|
137.663
|
-304.118
|
123.216
|
177.092
|
Nettoactief per aandeel
2 |
23,30
|
38,90
|
55,00
|
30,50
|
23,10
|
7,430
|
6,880
|
8,750
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
19
|
3
|
31
|
-
|
-
|
1.639
|
902
|
760
|
Capex/omzet
|
0,95%
|
0,06%
|
0,52%
|
-
|
-
|
39,88%
|
19,6%
|
17,14%
|
Datum van publicatie
|
19-02-20
|
23-02-21
|
23-02-22
|
23-02-23
|
27-02-24
|
-
|
-
|
-
|
|
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,18% | 843 mln. | | -10,83% | 26,36 mld. | | +1,43% | 25,9 mld. | | +24,97% | 25,67 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. |
andere onroerend goed ontwikkeling & transacties
|