Beurs gesloten -
Nasdaq Stockholm
17:29:32 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
225,2
SEK
|
+2,55%
|
|
+2,60%
|
+11,87%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
86.224
|
97.191
|
97.825
|
72.476
|
91.712
|
102.583
|
-
|
-
|
Bedrijfswaarde
1 |
108.400
|
115.651
|
115.185
|
91.510
|
107.903
|
112.941
|
110.306
|
108.776
|
K/w-verhouding
|
15,5
x
|
22,6
x
|
13,3
x
|
16,2
x
|
14,3
x
|
14,6
x
|
12,3
x
|
11,2
x
|
Dividendrendement
|
3,3%
|
3,05%
|
3,26%
|
4,4%
|
3,48%
|
3,51%
|
3,84%
|
4,17%
|
Marktkapitalisatie/omzet
|
1
x
|
1,3
x
|
1,2
x
|
0,75
x
|
0,88
x
|
1,03
x
|
0,98
x
|
0,95
x
|
Bedrijfswaarde/omzet
|
1,26
x
|
1,55
x
|
1,41
x
|
0,94
x
|
1,04
x
|
1,13
x
|
1,05
x
|
1
x
|
Bedrijfswaarde/EBITDA
|
8,41
x
|
11
x
|
8,14
x
|
6,54
x
|
6,25
x
|
7,1
x
|
6,27
x
|
5,88
x
|
Bedrijfswaarde/FCF
|
21,7
x
|
23,7
x
|
54,9
x
|
310
x
|
13,6
x
|
16,4
x
|
15,3
x
|
13,1
x
|
FCF Yield
|
4,61%
|
4,22%
|
1,82%
|
0,32%
|
7,34%
|
6,1%
|
6,54%
|
7,62%
|
Price to Book
|
2,43
x
|
2,83
x
|
2,24
x
|
1,4
x
|
1,74
x
|
1,8
x
|
1,66
x
|
1,54
x
|
Aantal aandelen (in duizenden)
|
455.351
|
455.351
|
455.351
|
455.351
|
455.351
|
455.351
|
-
|
-
|
Referentieprijs
2 |
189,4
|
213,4
|
214,5
|
159,2
|
201,3
|
225,2
|
225,2
|
225,2
|
Datum van publicatie
|
04-02-20
|
02-02-21
|
03-02-22
|
02-02-23
|
31-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
86.013
|
74.852
|
81.732
|
96.933
|
103.881
|
99.764
|
104.666
|
108.357
|
EBITDA
1 |
12.892
|
10.470
|
14.149
|
13.988
|
17.274
|
15.904
|
17.585
|
18.512
|
Bedrijfsresultaat (EBIT)
1 |
10.136
|
9.194
|
10.839
|
10.204
|
12.977
|
12.348
|
13.420
|
14.152
|
Operationele Marge
|
11,78%
|
12,28%
|
13,26%
|
10,53%
|
12,49%
|
12,38%
|
12,82%
|
13,06%
|
Resultaat voor belastingen (EBT)
1 |
8.469
|
6.300
|
10.063
|
7.293
|
9.181
|
10.128
|
11.944
|
12.742
|
Nettowinst (verlies)
1 |
5.557
|
4.298
|
7.331
|
4.469
|
6.395
|
6.672
|
8.358
|
9.190
|
Nettomarge
|
6,46%
|
5,74%
|
8,97%
|
4,61%
|
6,16%
|
6,69%
|
7,98%
|
8,48%
|
WPA
2 |
12,20
|
9,440
|
16,09
|
9,810
|
14,04
|
15,44
|
18,24
|
20,09
|
Free Cash Flow
1 |
4.992
|
4.885
|
2.100
|
295
|
7.916
|
6.889
|
7.215
|
8.285
|
FCF-marge
|
5,8%
|
6,53%
|
2,57%
|
0,3%
|
7,62%
|
6,91%
|
6,89%
|
7,65%
|
Kasstroomconversie (ebitda)
|
38,72%
|
46,66%
|
14,84%
|
2,11%
|
45,83%
|
43,32%
|
41,03%
|
44,75%
|
Kasstroomconversie (nettowinst)
|
89,83%
|
113,66%
|
28,65%
|
6,6%
|
123,78%
|
103,25%
|
86,32%
|
90,15%
|
Dividend per aandeel
2 |
6,250
|
6,500
|
7,000
|
7,000
|
7,000
|
7,903
|
8,655
|
9,382
|
Datum van publicatie
|
04-02-20
|
02-02-21
|
03-02-22
|
02-02-23
|
31-01-24
|
-
|
-
|
-
|
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 |
20.986
|
22.942
|
23.655
|
24.975
|
25.361
|
26.549
|
27.123
|
25.771
|
24.438
|
24.699
|
25.836
|
24.833
|
24.262
|
25.880
|
26.903
|
EBITDA
1 |
3.479
|
3.814
|
3.371
|
3.108
|
3.591
|
4.476
|
4.555
|
4.035
|
4.208
|
4.375
|
4.345
|
4.085
|
4.426
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.260
|
3.058
|
2.473
|
2.131
|
2.542
|
3.478
|
3.614
|
2.956
|
2.929
|
3.303
|
3.283
|
2.943
|
3.155
|
-
|
-
|
Operationele Marge
|
10,77%
|
13,33%
|
10,45%
|
8,53%
|
10,02%
|
13,1%
|
13,32%
|
11,47%
|
11,99%
|
13,37%
|
12,71%
|
11,85%
|
13%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
2.328
|
2.885
|
1.097
|
1.618
|
1.693
|
2.942
|
2.830
|
2.193
|
1.216
|
2.722
|
2.807
|
2.431
|
2.473
|
3.129
|
3.280
|
Nettowinst (verlies)
1 |
1.705
|
1.984
|
493
|
1.099
|
893
|
2.073
|
2.042
|
1.657
|
623
|
1.888
|
1.989
|
1.748
|
1.812
|
2.268
|
2.380
|
Nettomarge
|
8,12%
|
8,65%
|
2,08%
|
4,4%
|
3,52%
|
7,81%
|
7,53%
|
6,43%
|
2,55%
|
7,64%
|
7,7%
|
7,04%
|
7,47%
|
8,76%
|
8,85%
|
WPA
2 |
3,740
|
4,360
|
1,080
|
2,410
|
1,960
|
4,550
|
4,480
|
3,640
|
1,370
|
4,150
|
4,306
|
3,802
|
3,960
|
4,866
|
5,115
|
Dividend per aandeel
2 |
7,000
|
-
|
-
|
-
|
7,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,840
|
8,691
|
-
|
Datum van publicatie
|
03-02-22
|
26-04-22
|
20-07-22
|
25-10-22
|
02-02-23
|
27-04-23
|
19-07-23
|
27-10-23
|
31-01-24
|
26-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
22.176
|
18.460
|
17.360
|
19.034
|
16.191
|
10.358
|
7.723
|
6.193
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,72
x
|
1,763
x
|
1,227
x
|
1,361
x
|
0,9373
x
|
0,6513
x
|
0,4392
x
|
0,3345
x
|
Free Cash Flow
1 |
4.992
|
4.885
|
2.100
|
295
|
7.916
|
6.889
|
7.215
|
8.285
|
ROE (netto-inkomsten/eigen vermogen)
|
17,6%
|
12,3%
|
18,8%
|
9,35%
|
12,2%
|
13%
|
14,3%
|
14,3%
|
ROA (netto-inkomsten/totale activa)
|
6,69%
|
4,65%
|
7,71%
|
4,25%
|
5,74%
|
6,44%
|
6,75%
|
6,89%
|
Totale activa
1 |
83.066
|
92.333
|
95.093
|
105.274
|
111.413
|
103.618
|
123.732
|
133.363
|
Nettoactief per aandeel
2 |
78,00
|
75,30
|
95,80
|
114,0
|
116,0
|
125,0
|
136,0
|
146,0
|
Cashflow per aandeel
2 |
20,60
|
18,10
|
11,50
|
12,40
|
30,30
|
25,30
|
26,10
|
27,60
|
Capex
1 |
4.418
|
3.380
|
3.933
|
5.389
|
5.960
|
5.638
|
5.404
|
4.897
|
Capex/omzet
|
5,14%
|
4,52%
|
4,81%
|
5,56%
|
5,74%
|
5,65%
|
5,16%
|
4,52%
|
Datum van publicatie
|
04-02-20
|
02-02-21
|
03-02-22
|
02-02-23
|
31-01-24
|
-
|
-
|
-
|
Laatste slotkoers
225,2
SEK Gemiddelde koersdoel
231,2
SEK Spread / Gemiddelde doel +2,66% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +11,87% | 9,36 mld. | | +11,73% | 82,35 mld. | | +20,17% | 71,09 mld. | | +20,89% | 37,72 mld. | | +15,77% | 32,01 mld. | | +9,19% | 27,2 mld. | | +3,18% | 26,74 mld. | | +4,22% | 26 mld. | | +16,93% | 25,5 mld. | | +17,14% | 24,76 mld. |
Industriële machines & uitrusting - Andere
|