Beurs gesloten -
Nasdaq Stockholm
17:29:37 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
46,46
SEK
|
+1,57%
|
|
+0,13%
|
+17,92%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
12.273
|
17.118
|
30.179
|
10.606
|
10.731
|
12.654
|
-
|
-
|
Bedrijfswaarde
1 |
18.176
|
22.185
|
34.520
|
15.650
|
15.051
|
16.820
|
16.376
|
15.835
|
K/w-verhouding
|
30,4
x
|
32,6
x
|
40,7
x
|
23,7
x
|
22,4
x
|
20,4
x
|
16,3
x
|
14
x
|
Dividendrendement
|
1,44%
|
1,35%
|
1,04%
|
2,18%
|
2,28%
|
2,37%
|
2,73%
|
3,3%
|
Marktkapitalisatie/omzet
|
1,38
x
|
1,89
x
|
3,33
x
|
1,06
x
|
0,98
x
|
1,11
x
|
1,06
x
|
1,02
x
|
Bedrijfswaarde/omzet
|
2,04
x
|
2,44
x
|
3,81
x
|
1,57
x
|
1,37
x
|
1,47
x
|
1,38
x
|
1,28
x
|
Bedrijfswaarde/EBITDA
|
10,5
x
|
11,6
x
|
16,7
x
|
8,5
x
|
7,46
x
|
7,93
x
|
7,03
x
|
6,38
x
|
Bedrijfswaarde/FCF
|
40,3
x
|
15
x
|
32,6
x
|
447
x
|
10,3
x
|
18,7
x
|
16,2
x
|
14,1
x
|
FCF Yield
|
2,48%
|
6,68%
|
3,07%
|
0,22%
|
9,68%
|
5,35%
|
6,16%
|
7,08%
|
Price to Book
|
2,08
x
|
3,04
x
|
4,38
x
|
1,39
x
|
1,42
x
|
1,54
x
|
1,47
x
|
1,37
x
|
Aantal aandelen (in duizenden)
|
272.370
|
272.370
|
272.370
|
272.370
|
272.370
|
272.370
|
-
|
-
|
Referentieprijs
2 |
45,06
|
62,85
|
110,8
|
38,94
|
39,40
|
46,46
|
46,46
|
46,46
|
Datum van publicatie
|
04-02-20
|
03-02-21
|
03-02-22
|
25-01-23
|
30-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.925
|
9.078
|
9.070
|
9.979
|
10.980
|
11.405
|
11.908
|
12.378
|
EBITDA
1 |
1.728
|
1.913
|
2.072
|
1.841
|
2.017
|
2.120
|
2.329
|
2.484
|
Bedrijfsresultaat (EBIT)
1 |
724
|
943
|
1.116
|
765
|
957
|
1.066
|
1.266
|
1.348
|
Operationele Marge
|
8,11%
|
10,39%
|
12,3%
|
7,67%
|
8,72%
|
9,35%
|
10,64%
|
10,89%
|
Resultaat voor belastingen (EBT)
1 |
542
|
702
|
989
|
597
|
640
|
828,3
|
1.041
|
1.206
|
Nettowinst (verlies)
1 |
403
|
526
|
742
|
447
|
480
|
619,7
|
776,7
|
900,6
|
Nettomarge
|
4,52%
|
5,79%
|
8,18%
|
4,48%
|
4,37%
|
5,43%
|
6,52%
|
7,28%
|
WPA
2 |
1,480
|
1,930
|
2,720
|
1,640
|
1,760
|
2,276
|
2,851
|
3,307
|
Free Cash Flow
1 |
451
|
1.483
|
1.059
|
35
|
1.457
|
900,5
|
1.009
|
1.121
|
FCF-marge
|
5,05%
|
16,34%
|
11,68%
|
0,35%
|
13,27%
|
7,9%
|
8,48%
|
9,06%
|
Kasstroomconversie (ebitda)
|
26,1%
|
77,52%
|
51,11%
|
1,9%
|
72,24%
|
42,47%
|
43,34%
|
45,16%
|
Kasstroomconversie (nettowinst)
|
111,91%
|
281,94%
|
142,72%
|
7,83%
|
303,54%
|
145,31%
|
129,95%
|
124,53%
|
Dividend per aandeel
2 |
0,6500
|
0,8500
|
1,150
|
0,8500
|
0,9000
|
1,102
|
1,268
|
1,535
|
Datum van publicatie
|
04-02-20
|
03-02-21
|
03-02-22
|
25-01-23
|
30-01-24
|
-
|
-
|
-
|
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 |
2.456
|
2.370
|
2.404
|
2.519
|
2.686
|
2.638
|
2.686
|
2.777
|
2.879
|
2.759
|
2.811
|
2.852
|
2.999
|
2.880
|
2.928
|
EBITDA
1 |
541
|
490
|
430
|
420
|
500
|
474
|
490
|
504
|
614
|
502
|
493,7
|
509,8
|
606,7
|
551
|
565
|
Bedrijfsresultaat (EBIT)
1 |
301
|
237
|
165
|
140
|
216
|
196
|
206
|
207
|
342
|
219
|
229,3
|
234,3
|
348,6
|
-
|
-
|
Operationele Marge
|
12,26%
|
10%
|
6,86%
|
5,56%
|
8,04%
|
7,43%
|
7,67%
|
7,45%
|
11,88%
|
7,94%
|
8,16%
|
8,21%
|
11,62%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
254
|
218
|
139
|
115
|
124
|
126
|
135
|
130
|
242
|
175
|
171,3
|
192,3
|
292,6
|
254
|
273
|
Nettowinst (verlies)
1 |
190
|
164
|
104
|
86
|
93
|
95
|
102
|
98
|
181
|
132
|
128
|
143,3
|
218,3
|
188
|
202
|
Nettomarge
|
7,74%
|
6,92%
|
4,33%
|
3,41%
|
3,46%
|
3,6%
|
3,8%
|
3,53%
|
6,29%
|
4,78%
|
4,55%
|
5,02%
|
7,28%
|
6,53%
|
6,9%
|
WPA
2 |
0,7000
|
0,6000
|
0,3800
|
0,3200
|
0,3400
|
0,3500
|
0,3700
|
0,3600
|
0,6700
|
0,4800
|
0,4692
|
0,5294
|
0,8004
|
0,6900
|
0,7400
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
03-02-22
|
22-04-22
|
14-07-22
|
28-10-22
|
25-01-23
|
20-04-23
|
14-07-23
|
19-10-23
|
30-01-24
|
18-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.903
|
5.067
|
4.341
|
5.044
|
4.320
|
4.166
|
3.722
|
3.180
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,416
x
|
2,649
x
|
2,095
x
|
2,74
x
|
2,142
x
|
1,965
x
|
1,598
x
|
1,281
x
|
Free Cash Flow
1 |
451
|
1.483
|
1.059
|
35
|
1.457
|
901
|
1.009
|
1.121
|
ROE (netto-inkomsten/eigen vermogen)
|
7,1%
|
9,1%
|
11,9%
|
6,2%
|
6,39%
|
8,48%
|
9,63%
|
10,5%
|
ROA (netto-inkomsten/totale activa)
|
2,92%
|
3,7%
|
5,21%
|
2,9%
|
3,06%
|
4,13%
|
5,21%
|
6,02%
|
Totale activa
1 |
13.779
|
14.216
|
14.234
|
15.389
|
15.705
|
14.993
|
14.921
|
14.972
|
Nettoactief per aandeel
2 |
21,70
|
20,70
|
25,30
|
28,00
|
27,80
|
30,20
|
31,70
|
33,80
|
Cashflow per aandeel
2 |
-
|
-
|
6,380
|
-
|
7,570
|
4,600
|
5,600
|
5,900
|
Capex
1 |
729
|
784
|
675
|
880
|
604
|
744
|
753
|
818
|
Capex/omzet
|
8,17%
|
8,64%
|
7,44%
|
8,82%
|
5,5%
|
6,52%
|
6,32%
|
6,61%
|
Datum van publicatie
|
04-02-20
|
03-02-21
|
03-02-22
|
25-01-23
|
30-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
46,46
SEK Gemiddelde koersdoel
51,25
SEK Spread / Gemiddelde doel +10,31% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +17,92% | 1,15 mld. | | -2,31% | 187 mld. | | -3,20% | 106 mld. | | -5,04% | 66,9 mld. | | +0,20% | 49,45 mld. | | +17,29% | 48 mld. | | +4,06% | 40,84 mld. | | +2,07% | 26,48 mld. | | +2,36% | 26,25 mld. | | +12,96% | 24,62 mld. |
Medische apparatuur, benodigdheden & distributie - Andere
|