Beurs gesloten -
Nasdaq Stockholm
17:29:40 24-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
150,7
SEK
|
+0,33%
|
|
+7,11%
|
+11,55%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
42.536
|
53.666
|
60.838
|
35.813
|
48.548
|
54.116
|
-
|
-
|
Bedrijfswaarde
1 |
44.650
|
54.609
|
61.751
|
36.888
|
54.085
|
58.265
|
56.939
|
55.076
|
K/w-verhouding
|
31,4
x
|
41,5
x
|
40,7
x
|
21,7
x
|
29,1
x
|
26,2
x
|
22,7
x
|
20,7
x
|
Dividendrendement
|
1,72%
|
1,46%
|
1,44%
|
2,7%
|
2,18%
|
2,16%
|
2,4%
|
2,65%
|
Marktkapitalisatie/omzet
|
2,06
x
|
2,57
x
|
2,79
x
|
1,47
x
|
1,7
x
|
1,75
x
|
1,67
x
|
1,59
x
|
Bedrijfswaarde/omzet
|
2,16
x
|
2,62
x
|
2,83
x
|
1,52
x
|
1,9
x
|
1,89
x
|
1,76
x
|
1,61
x
|
Bedrijfswaarde/EBITDA
|
20,7
x
|
26,7
x
|
26,9
x
|
14,9
x
|
19,2
x
|
17,2
x
|
15,4
x
|
13,9
x
|
Bedrijfswaarde/FCF
|
21,5
x
|
18
x
|
31,4
x
|
16,7
x
|
25,2
x
|
23,7
x
|
20,2
x
|
17,3
x
|
FCF Yield
|
4,64%
|
5,56%
|
3,19%
|
6%
|
3,97%
|
4,22%
|
4,95%
|
5,79%
|
Price to Book
|
5,95
x
|
7,11
x
|
7,08
x
|
3,6
x
|
4,6
x
|
4,69
x
|
4,24
x
|
3,87
x
|
Aantal aandelen (in duizenden)
|
353.395
|
355.197
|
357.485
|
358.619
|
359.141
|
359.141
|
-
|
-
|
Referentieprijs
2 |
120,4
|
151,0
|
170,2
|
99,85
|
135,1
|
150,7
|
150,7
|
150,7
|
Datum van publicatie
|
12-02-20
|
11-02-21
|
11-02-22
|
09-02-23
|
09-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
20.629
|
20.858
|
21.792
|
24.296
|
28.523
|
30.864
|
32.385
|
34.103
|
EBITDA
1 |
2.160
|
2.044
|
2.294
|
2.481
|
2.811
|
3.384
|
3.706
|
3.970
|
Bedrijfsresultaat (EBIT)
1 |
1.892
|
1.706
|
1.974
|
2.245
|
2.416
|
2.933
|
3.304
|
3.585
|
Operationele Marge
|
9,17%
|
8,18%
|
9,06%
|
9,24%
|
8,47%
|
9,5%
|
10,2%
|
10,51%
|
Resultaat voor belastingen (EBT)
1 |
1.777
|
1.608
|
1.897
|
2.156
|
2.179
|
2.684
|
3.102
|
3.396
|
Nettowinst (verlies)
1 |
1.393
|
1.293
|
1.492
|
1.652
|
1.667
|
2.084
|
2.407
|
2.635
|
Nettomarge
|
6,75%
|
6,2%
|
6,85%
|
6,8%
|
5,84%
|
6,75%
|
7,43%
|
7,73%
|
WPA
2 |
3,840
|
3,640
|
4,180
|
4,610
|
4,650
|
5,761
|
6,653
|
7,292
|
Free Cash Flow
1 |
2.073
|
3.038
|
1.968
|
2.213
|
2.146
|
2.458
|
2.818
|
3.189
|
FCF-marge
|
10,05%
|
14,57%
|
9,03%
|
9,11%
|
7,52%
|
7,96%
|
8,7%
|
9,35%
|
Kasstroomconversie (ebitda)
|
95,97%
|
148,63%
|
85,79%
|
89,2%
|
76,34%
|
72,63%
|
76,05%
|
80,34%
|
Kasstroomconversie (nettowinst)
|
148,82%
|
234,96%
|
131,9%
|
133,96%
|
128,73%
|
117,91%
|
117,08%
|
121,01%
|
Dividend per aandeel
2 |
2,067
|
2,200
|
2,450
|
2,700
|
2,950
|
3,254
|
3,617
|
4,000
|
Datum van publicatie
|
12-02-20
|
11-02-21
|
11-02-22
|
09-02-23
|
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
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
5.920
|
6.077
|
6.116
|
5.372
|
6.732
|
7.140
|
7.249
|
6.417
|
7.717
|
7.720
|
7.885
|
6.962
|
8.334
|
8.305
|
8.252
|
EBITDA
1 |
661
|
713
|
547
|
443
|
777
|
913
|
634
|
536
|
728
|
868
|
892,6
|
640,8
|
981,8
|
1.201
|
952
|
Bedrijfsresultaat (EBIT)
1 |
582
|
629
|
535
|
387
|
693
|
839
|
532
|
428
|
618
|
778
|
789
|
540,3
|
865,3
|
1.093
|
845
|
Operationele Marge
|
9,83%
|
10,35%
|
8,75%
|
7,2%
|
10,29%
|
11,75%
|
7,34%
|
6,67%
|
8,01%
|
10,08%
|
10,01%
|
7,76%
|
10,38%
|
13,16%
|
10,24%
|
Resultaat voor belastingen (EBT)
1 |
564
|
608
|
515
|
366
|
666
|
800
|
474
|
359
|
546
|
714
|
725
|
479,6
|
808,3
|
1.041
|
792
|
Nettowinst (verlies)
1 |
454
|
463
|
409
|
278
|
502
|
625
|
357
|
268
|
417
|
558
|
577,4
|
374,1
|
651,5
|
806
|
614
|
Nettomarge
|
7,67%
|
7,62%
|
6,69%
|
5,17%
|
7,46%
|
8,75%
|
4,92%
|
4,18%
|
5,4%
|
7,23%
|
7,32%
|
5,37%
|
7,82%
|
9,7%
|
7,44%
|
WPA
2 |
1,270
|
1,290
|
1,140
|
0,7800
|
1,400
|
1,750
|
0,9900
|
0,7500
|
1,160
|
1,550
|
1,546
|
1,024
|
1,714
|
2,250
|
1,710
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11-02-22
|
12-05-22
|
15-07-22
|
27-10-22
|
09-02-23
|
12-05-23
|
18-07-23
|
27-10-23
|
09-02-24
|
16-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.114
|
943
|
913
|
1.075
|
5.537
|
4.148
|
2.822
|
960
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,9787
x
|
0,4614
x
|
0,398
x
|
0,4333
x
|
1,97
x
|
1,226
x
|
0,7616
x
|
0,2418
x
|
Free Cash Flow
1 |
2.073
|
3.038
|
1.968
|
2.213
|
2.146
|
2.458
|
2.818
|
3.189
|
ROE (netto-inkomsten/eigen vermogen)
|
20,9%
|
17,6%
|
18,5%
|
17,8%
|
16,2%
|
19%
|
19,9%
|
19,9%
|
ROA (netto-inkomsten/totale activa)
|
10,4%
|
6,59%
|
7,53%
|
7,95%
|
7,03%
|
8,36%
|
9,2%
|
9,82%
|
Totale activa
1 |
13.394
|
19.625
|
19.803
|
20.786
|
23.714
|
24.947
|
26.156
|
26.835
|
Nettoactief per aandeel
2 |
20,20
|
21,30
|
24,00
|
27,70
|
29,40
|
32,10
|
35,50
|
39,00
|
Cashflow per aandeel
2 |
6,340
|
9,160
|
6,150
|
7,000
|
6,980
|
5,800
|
6,400
|
7,700
|
Capex
1 |
226
|
211
|
231
|
302
|
358
|
376
|
400
|
420
|
Capex/omzet
|
1,1%
|
1,01%
|
1,06%
|
1,24%
|
1,26%
|
1,22%
|
1,24%
|
1,23%
|
Datum van publicatie
|
12-02-20
|
11-02-21
|
11-02-22
|
09-02-23
|
09-02-24
|
-
|
-
|
-
|
Laatste slotkoers
150,7
SEK Gemiddelde koersdoel
162,6
SEK Spread / Gemiddelde doel +7,90% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +11,55% | 5,08 mld. | | +27,79% | 2,1 mld. | | +34,03% | 2,06 mld. | | -13,61% | 1,55 mld. | | +80,43% | 1,2 mld. | | -1,66% | 972 mln. | | +10,59% | 956 mln. | | +3,84% | 940 mln. | | +27,63% | 906 mln. | | +25,61% | 829 mln. |
Burgerlijke ingenieurs & architecten
|