Beurs gesloten -
Nasdaq Stockholm
17:29:46 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
127,6
SEK
|
-1,09%
|
|
-4,63%
|
+2,90%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.237
|
7.158
|
9.692
|
4.003
|
6.206
|
6.386
|
-
|
-
|
Bedrijfswaarde
1 |
3.503
|
7.835
|
11.964
|
4.003
|
8.846
|
8.946
|
7.864
|
7.363
|
K/w-verhouding
|
14,2
x
|
18,4
x
|
22,6
x
|
0,99
x
|
12,7
x
|
12,4
x
|
9,57
x
|
8,86
x
|
Dividendrendement
|
2,74%
|
-
|
0,91%
|
-
|
2,82%
|
3,21%
|
3,84%
|
4,7%
|
Marktkapitalisatie/omzet
|
0,54
x
|
1,17
x
|
1,14
x
|
0,43
x
|
0,66
x
|
0,65
x
|
0,63
x
|
0,6
x
|
Bedrijfswaarde/omzet
|
0,58
x
|
1,28
x
|
1,41
x
|
0,43
x
|
0,93
x
|
0,91
x
|
0,77
x
|
0,7
x
|
Bedrijfswaarde/EBITDA
|
10
x
|
13,5
x
|
9,9
x
|
3,47
x
|
6,91
x
|
6,46
x
|
5,11
x
|
4,52
x
|
Bedrijfswaarde/FCF
|
27,2
x
|
18,6
x
|
15,5
x
|
-
|
11,4
x
|
12,4
x
|
8,1
x
|
7,03
x
|
FCF Yield
|
3,68%
|
5,37%
|
6,45%
|
-
|
8,79%
|
8,04%
|
12,3%
|
14,2%
|
Price to Book
|
2,5
x
|
2,49
x
|
2,83
x
|
-
|
1,75
x
|
1,61
x
|
1,44
x
|
1,29
x
|
Aantal aandelen (in duizenden)
|
27.765
|
50.406
|
50.481
|
50.481
|
50.051
|
50.051
|
-
|
-
|
Referentieprijs
2 |
116,6
|
142,0
|
192,0
|
79,30
|
124,0
|
127,6
|
127,6
|
127,6
|
Datum van publicatie
|
09-05-19
|
13-05-20
|
15-02-22
|
16-02-23
|
16-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.024
|
6.135
|
8.508
|
9.333
|
9.462
|
9.878
|
10.191
|
10.558
|
EBITDA
1 |
349
|
581
|
1.208
|
1.155
|
1.281
|
1.384
|
1.539
|
1.629
|
Bedrijfsresultaat (EBIT)
1 |
302
|
317
|
427
|
669
|
748
|
796
|
948,9
|
1.002
|
Operationele Marge
|
5,01%
|
5,17%
|
5,02%
|
7,17%
|
7,91%
|
8,06%
|
9,31%
|
9,5%
|
Resultaat voor belastingen (EBT)
1 |
296
|
283
|
379
|
612
|
634
|
655
|
854,5
|
924
|
Nettowinst (verlies)
1 |
229
|
214
|
429
|
4.061
|
497
|
510,7
|
666,2
|
720
|
Nettomarge
|
3,8%
|
3,49%
|
5,04%
|
43,51%
|
5,25%
|
5,17%
|
6,54%
|
6,82%
|
WPA
2 |
8,200
|
7,700
|
8,480
|
80,44
|
9,760
|
10,28
|
13,33
|
14,40
|
Free Cash Flow
1 |
129
|
421
|
772
|
-
|
778
|
719
|
970,5
|
1.047
|
FCF-marge
|
2,14%
|
6,86%
|
9,07%
|
-
|
8,22%
|
7,28%
|
9,52%
|
9,92%
|
Kasstroomconversie (ebitda)
|
36,96%
|
72,46%
|
63,91%
|
-
|
60,73%
|
51,95%
|
63,06%
|
64,27%
|
Kasstroomconversie (nettowinst)
|
56,33%
|
196,73%
|
179,95%
|
-
|
156,54%
|
140,79%
|
145,67%
|
145,42%
|
Dividend per aandeel
2 |
3,200
|
-
|
1,750
|
-
|
3,500
|
4,100
|
4,900
|
6,000
|
Datum van publicatie
|
09-05-19
|
13-05-20
|
15-02-22
|
16-02-23
|
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 |
2.464
|
2.122
|
2.304
|
2.154
|
2.753
|
2.320
|
2.415
|
2.148
|
2.579
|
2.204
|
2.483
|
2.328
|
2.862
|
2.409
|
2.627
|
EBITDA
1 |
378
|
229
|
279
|
278
|
394
|
239
|
313
|
313
|
416
|
212
|
340
|
361
|
471
|
264
|
371
|
Bedrijfsresultaat (EBIT)
1 |
194
|
80
|
155
|
166
|
268
|
112
|
183
|
175
|
278
|
65
|
193
|
214
|
324
|
117
|
224
|
Operationele Marge
|
7,87%
|
3,77%
|
6,73%
|
7,71%
|
9,73%
|
4,83%
|
7,58%
|
8,15%
|
10,78%
|
2,95%
|
7,77%
|
9,19%
|
11,32%
|
4,86%
|
8,53%
|
Resultaat voor belastingen (EBT)
1 |
185
|
71
|
144
|
151
|
246
|
88
|
158
|
144
|
244
|
32
|
158
|
177
|
288
|
85
|
193
|
Nettowinst (verlies)
1 |
170
|
3.637
|
113
|
118
|
193
|
68
|
124
|
113
|
192
|
23
|
122
|
138
|
227
|
65
|
150
|
Nettomarge
|
6,9%
|
171,39%
|
4,9%
|
5,48%
|
7,01%
|
2,93%
|
5,13%
|
5,26%
|
7,44%
|
1,04%
|
4,91%
|
5,93%
|
7,93%
|
2,7%
|
5,71%
|
WPA
2 |
3,350
|
72,05
|
2,240
|
2,340
|
3,820
|
1,350
|
2,420
|
2,250
|
3,760
|
0,4600
|
2,450
|
2,760
|
4,540
|
1,300
|
3,010
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
15-02-22
|
28-04-22
|
15-07-22
|
28-10-22
|
16-02-23
|
28-04-23
|
18-07-23
|
26-10-23
|
16-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
266
|
677
|
2.272
|
-
|
2.640
|
2.560
|
1.478
|
977
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,7622
x
|
1,165
x
|
1,881
x
|
-
|
2,061
x
|
1,85
x
|
0,9604
x
|
0,5998
x
|
Free Cash Flow
1 |
129
|
421
|
772
|
-
|
778
|
719
|
971
|
1.047
|
ROE (netto-inkomsten/eigen vermogen)
|
19%
|
16%
|
13,3%
|
-
|
14,2%
|
13,4%
|
16,8%
|
15,6%
|
ROA (netto-inkomsten/totale activa)
|
8,11%
|
4,58%
|
5,2%
|
-
|
5,8%
|
5,6%
|
-
|
-
|
Totale activa
1 |
2.824
|
4.671
|
8.245
|
-
|
8.575
|
9.120
|
-
|
-
|
Nettoactief per aandeel
2 |
46,70
|
57,00
|
68,00
|
-
|
71,00
|
79,40
|
88,40
|
99,00
|
Cashflow per aandeel
2 |
-
|
-
|
17,80
|
-
|
19,50
|
25,90
|
26,10
|
27,50
|
Capex
1 |
28
|
18
|
171
|
-
|
215
|
87
|
131
|
130
|
Capex/omzet
|
0,46%
|
0,29%
|
2,01%
|
-
|
2,27%
|
0,88%
|
1,29%
|
1,23%
|
Datum van publicatie
|
09-05-19
|
13-05-20
|
15-02-22
|
16-02-23
|
16-02-24
|
-
|
-
|
-
|
Laatste slotkoers
127,6
SEK Gemiddelde koersdoel
177,5
SEK Spread / Gemiddelde doel +39,11% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,90% | 582 mln. | | +12,14% | 45,6 mld. | | +5,25% | 39,03 mld. | | +4,75% | 6,99 mld. | | +0,95% | 6,04 mld. | | -7,94% | 5,25 mld. | | +29,24% | 1,59 mld. | | +4,63% | 1,55 mld. | | -12,73% | 1,17 mld. | | +3,80% | 1,06 mld. |
Industriële machines & uitrusting Groothandel
|