Beurs gesloten -
Nasdaq Stockholm
17:29:30 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
38,1
SEK
|
+3,96%
|
|
-0,26%
|
-16,17%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.008
|
1.476
|
1.763
|
2.235
|
1.995
|
1.623
|
-
|
-
|
Bedrijfswaarde
1 |
1.499
|
1.943
|
2.191
|
1.939
|
2.178
|
1.894
|
1.418
|
1.152
|
K/w-verhouding
|
-4,28
x
|
-13,1
x
|
30,7
x
|
2,7
x
|
9,77
x
|
7,02
x
|
5,68
x
|
4,7
x
|
Dividendrendement
|
-
|
-
|
-
|
1,99%
|
-
|
3,54%
|
3,94%
|
4,59%
|
Marktkapitalisatie/omzet
|
2,22
x
|
11,4
x
|
6,34
x
|
1,92
x
|
3,97
x
|
3,27
x
|
2,23
x
|
1,89
x
|
Bedrijfswaarde/omzet
|
3,3
x
|
14,9
x
|
7,88
x
|
1,67
x
|
4,33
x
|
3,82
x
|
1,95
x
|
1,34
x
|
Bedrijfswaarde/EBITDA
|
6,91
x
|
58,9
x
|
14
x
|
2,28
x
|
7,62
x
|
6,77
x
|
3,09
x
|
2,01
x
|
Bedrijfswaarde/FCF
|
4,42
x
|
62,7
x
|
115
x
|
2,6
x
|
-
|
4,7
x
|
5,43
x
|
3,5
x
|
FCF Yield
|
22,6%
|
1,6%
|
0,87%
|
38,5%
|
-
|
21,3%
|
18,4%
|
28,6%
|
Price to Book
|
1,43
x
|
2,1
x
|
2,54
x
|
1,29
x
|
-
|
0,7
x
|
0,63
x
|
0,57
x
|
Aantal aandelen (in duizenden)
|
33.491
|
36.444
|
38.567
|
44.440
|
43.894
|
42.589
|
-
|
-
|
Referentieprijs
2 |
30,10
|
40,50
|
45,70
|
50,30
|
45,45
|
38,10
|
38,10
|
38,10
|
Datum van publicatie
|
14-02-20
|
17-02-21
|
17-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
454
|
130
|
278
|
1.164
|
503
|
495,5
|
728,3
|
857,4
|
EBITDA
1 |
217
|
33
|
157
|
851
|
286
|
280
|
459,5
|
573,8
|
Bedrijfsresultaat (EBIT)
1 |
142
|
-37
|
93
|
790
|
223
|
209,2
|
388,8
|
501
|
Operationele Marge
|
31,28%
|
-28,46%
|
33,45%
|
67,87%
|
44,33%
|
42,21%
|
53,38%
|
58,43%
|
Resultaat voor belastingen (EBT)
1 |
-233
|
-108
|
58
|
772
|
200
|
185,5
|
366,1
|
485,4
|
Nettowinst (verlies)
1 |
-235
|
-108
|
57
|
772
|
206
|
169,9
|
315,5
|
414,6
|
Nettomarge
|
-51,76%
|
-83,08%
|
20,5%
|
66,32%
|
40,95%
|
34,29%
|
43,32%
|
48,36%
|
WPA
2 |
-7,030
|
-3,080
|
1,490
|
18,60
|
4,650
|
5,430
|
6,710
|
8,100
|
Free Cash Flow
1 |
339
|
31
|
19
|
747
|
-
|
403
|
261
|
329
|
FCF-marge
|
74,67%
|
23,85%
|
6,83%
|
64,18%
|
-
|
81,33%
|
35,84%
|
38,37%
|
Kasstroomconversie (ebitda)
|
156,22%
|
93,94%
|
12,1%
|
87,78%
|
-
|
143,93%
|
56,8%
|
57,34%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
33,33%
|
96,76%
|
-
|
237,2%
|
82,73%
|
79,35%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
1,000
|
-
|
1,350
|
1,500
|
1,750
|
Datum van publicatie
|
14-02-20
|
17-02-21
|
17-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
---|
Omzet
1 |
117
|
79
|
88
|
53
|
917
|
106
|
107
|
110
|
96
|
191
|
EBITDA
1 |
76
|
46
|
61
|
25
|
713
|
52
|
76
|
69
|
59
|
82
|
Bedrijfsresultaat (EBIT)
1 |
61
|
31
|
46
|
10
|
697
|
37
|
61
|
53
|
43
|
65
|
Operationele Marge
|
52,14%
|
39,24%
|
52,27%
|
18,87%
|
76,01%
|
34,91%
|
57,01%
|
48,18%
|
44,79%
|
34,03%
|
Resultaat voor belastingen (EBT)
1 |
54
|
13
|
37
|
-6
|
705
|
36
|
52
|
36
|
35
|
77
|
Nettowinst (verlies)
1 |
54
|
13
|
37
|
-6
|
705
|
36
|
52
|
36
|
37
|
80
|
Nettomarge
|
46,15%
|
16,46%
|
42,05%
|
-11,32%
|
76,88%
|
33,96%
|
48,6%
|
32,73%
|
38,54%
|
41,88%
|
WPA
|
1,270
|
0,3300
|
0,9000
|
-0,1300
|
15,86
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10-11-21
|
17-02-22
|
04-05-22
|
19-07-22
|
09-11-22
|
16-02-23
|
04-05-23
|
18-07-23
|
15-11-23
|
15-02-24
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
491
|
467
|
428
|
-
|
183
|
272
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
296
|
-
|
-
|
205
|
471
|
Hefboom (schuld/ebitda)
|
2,263
x
|
14,15
x
|
2,726
x
|
-
|
0,6399
x
|
0,9704
x
|
-
|
-
|
Free Cash Flow
1 |
339
|
31
|
19
|
747
|
-
|
403
|
261
|
329
|
ROE (netto-inkomsten/eigen vermogen)
|
-30,9%
|
-15,4%
|
11,3%
|
67,4%
|
-
|
10%
|
12%
|
13%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
21,00
|
19,30
|
18,00
|
39,00
|
-
|
54,80
|
60,10
|
66,70
|
Cashflow per aandeel
|
9,780
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
66
|
34
|
30
|
176
|
-
|
75
|
80
|
80
|
Capex/omzet
|
14,54%
|
26,15%
|
10,79%
|
15,12%
|
-
|
15,14%
|
10,98%
|
9,33%
|
Datum van publicatie
|
14-02-20
|
17-02-21
|
17-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
|
Vaira. 1 jan.
|
Kapi.
|
---|
| -16,17% | 148 mln. | | +8,92% | 18,8 mld. | | -3,38% | 14,9 mld. | | -3,12% | 2,4 mld. | | +14,65% | 2,29 mld. | | -18,91% | 2,05 mld. | | -0,18% | 1,38 mld. | | 0,00% | 1,19 mld. | | -13,60% | 1,18 mld. | | +0,46% | 1,15 mld. |
windenergie voorzieningen
|