Beurs gesloten -
Nasdaq Stockholm
17:29:58 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
193,9
SEK
|
+2,43%
|
|
+8,05%
|
+11,73%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
435.589
|
491.424
|
726.136
|
580.332
|
808.050
|
902.940
|
-
|
-
|
Bedrijfswaarde
1 |
447.602
|
507.845
|
734.287
|
606.902
|
831.491
|
911.408
|
890.176
|
876.258
|
K/w-verhouding
|
27,5
x
|
34,7
x
|
42,1
x
|
25,6
x
|
30,2
x
|
31,3
x
|
29,3
x
|
27,3
x
|
Dividendrendement
|
1,87%
|
1,73%
|
1,21%
|
1,87%
|
1,61%
|
1,58%
|
1,65%
|
1,79%
|
Marktkapitalisatie/omzet
|
4,2
x
|
4,92
x
|
6,55
x
|
4,11
x
|
4,68
x
|
5,02
x
|
4,75
x
|
4,49
x
|
Bedrijfswaarde/omzet
|
4,31
x
|
5,09
x
|
6,62
x
|
4,29
x
|
4,82
x
|
5,06
x
|
4,68
x
|
4,36
x
|
Bedrijfswaarde/EBITDA
|
16,3
x
|
20,2
x
|
24,7
x
|
16,7
x
|
18,1
x
|
19,3
x
|
17,6
x
|
16,3
x
|
Bedrijfswaarde/FCF
|
33,2
x
|
26,2
x
|
37,1
x
|
37,1
x
|
36,7
x
|
28,8
x
|
26,9
x
|
24,8
x
|
FCF Yield
|
3,01%
|
3,82%
|
2,7%
|
2,69%
|
2,72%
|
3,47%
|
3,72%
|
4,04%
|
Price to Book
|
8,49
x
|
9,57
x
|
11,3
x
|
7,69
x
|
9,13
x
|
8,6
x
|
7,43
x
|
6,55
x
|
Aantal aandelen (in duizenden)
|
4.865.847
|
4.863.710
|
4.874.791
|
4.866.473
|
4.873.209
|
4.872.869
|
-
|
-
|
Referentieprijs
2 |
93,40
|
105,3
|
156,4
|
123,1
|
173,6
|
193,9
|
193,9
|
193,9
|
Datum van publicatie
|
28-01-20
|
29-01-21
|
25-01-22
|
26-01-23
|
25-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
103.756
|
99.787
|
110.912
|
141.325
|
172.664
|
179.977
|
190.073
|
201.116
|
EBITDA
1 |
27.377
|
25.187
|
29.712
|
36.398
|
45.978
|
47.222
|
50.640
|
53.710
|
Bedrijfsresultaat (EBIT)
1 |
22.677
|
19.998
|
24.246
|
30.065
|
38.217
|
40.036
|
42.752
|
45.601
|
Operationele Marge
|
21,86%
|
20,04%
|
21,86%
|
21,27%
|
22,13%
|
22,24%
|
22,49%
|
22,67%
|
Resultaat voor belastingen (EBT)
1 |
21.572
|
18.825
|
23.410
|
30.044
|
36.442
|
39.695
|
41.800
|
45.297
|
Nettowinst (verlies)
1 |
16.522
|
14.779
|
18.130
|
23.477
|
28.040
|
30.161
|
32.435
|
34.864
|
Nettomarge
|
15,92%
|
14,81%
|
16,35%
|
16,61%
|
16,24%
|
16,76%
|
17,06%
|
17,34%
|
WPA
2 |
3,398
|
3,035
|
3,712
|
4,810
|
5,750
|
6,197
|
6,615
|
7,100
|
Free Cash Flow
1 |
13.473
|
19.408
|
19.793
|
16.346
|
22.633
|
31.609
|
33.089
|
35.374
|
FCF-marge
|
12,99%
|
19,45%
|
17,85%
|
11,57%
|
13,11%
|
17,56%
|
17,41%
|
17,59%
|
Kasstroomconversie (ebitda)
|
49,21%
|
77,06%
|
66,62%
|
44,91%
|
49,23%
|
66,94%
|
65,34%
|
65,86%
|
Kasstroomconversie (nettowinst)
|
81,55%
|
131,32%
|
109,17%
|
69,63%
|
80,72%
|
104,8%
|
102,02%
|
101,47%
|
Dividend per aandeel
2 |
1,750
|
1,825
|
1,900
|
2,300
|
2,800
|
3,067
|
3,200
|
3,476
|
Datum van publicatie
|
28-01-20
|
29-01-21
|
25-01-22
|
26-01-23
|
25-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
29.533
|
30.086
|
33.111
|
38.074
|
40.054
|
39.861
|
43.364
|
44.485
|
44.954
|
-
|
42.875
|
45.487
|
45.755
|
47.345
|
45.996
|
50.350
|
EBITDA
1 |
7.912
|
7.966
|
8.533
|
10.102
|
9.797
|
10.441
|
11.369
|
12.100
|
12.068
|
-
|
11.560
|
12.156
|
12.476
|
12.809
|
13.009
|
13.720
|
Bedrijfsresultaat (EBIT)
1 |
6.462
|
6.525
|
7.042
|
8.469
|
8.029
|
8.663
|
9.488
|
10.110
|
9.956
|
-
|
9.486
|
10.144
|
10.336
|
10.557
|
10.694
|
11.427
|
Operationele Marge
|
21,88%
|
21,69%
|
21,27%
|
22,24%
|
20,05%
|
21,73%
|
21,88%
|
22,73%
|
22,15%
|
-
|
22,12%
|
22,3%
|
22,59%
|
22,3%
|
23,25%
|
22,69%
|
Resultaat voor belastingen (EBT)
1 |
6.250
|
6.671
|
7.305
|
8.448
|
7.620
|
8.655
|
9.026
|
9.928
|
8.833
|
-
|
9.361
|
10.011
|
10.218
|
10.454
|
10.412
|
10.511
|
Nettowinst (verlies)
1 |
4.889
|
5.213
|
5.678
|
6.533
|
6.053
|
6.523
|
6.940
|
7.798
|
6.779
|
-
|
7.172
|
7.547
|
7.739
|
7.895
|
7.942
|
8.369
|
Nettomarge
|
16,55%
|
17,33%
|
17,15%
|
17,16%
|
15,11%
|
16,36%
|
16%
|
17,53%
|
15,08%
|
-
|
16,73%
|
16,59%
|
16,91%
|
16,68%
|
17,27%
|
16,62%
|
WPA
2 |
1,000
|
1,068
|
1,160
|
1,340
|
1,240
|
1,340
|
1,420
|
1,600
|
1,390
|
-
|
1,470
|
1,556
|
1,600
|
1,627
|
1,628
|
1,716
|
Dividend per aandeel
2 |
1,900
|
-
|
-
|
-
|
2,300
|
-
|
-
|
-
|
2,800
|
2,800
|
-
|
-
|
-
|
3,080
|
-
|
-
|
Datum van publicatie
|
25-01-22
|
26-04-22
|
19-07-22
|
19-10-22
|
26-01-23
|
27-04-23
|
19-07-23
|
25-10-23
|
25-01-24
|
25-01-24
|
24-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
12.013
|
16.421
|
8.151
|
26.570
|
23.441
|
8.468
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
12.764
|
26.682
|
Hefboom (schuld/ebitda)
|
0,4388
x
|
0,652
x
|
0,2743
x
|
0,73
x
|
0,5098
x
|
0,1793
x
|
-
|
-
|
Free Cash Flow
1 |
13.473
|
19.408
|
19.793
|
16.346
|
22.633
|
31.609
|
33.089
|
35.374
|
ROE (netto-inkomsten/eigen vermogen)
|
35%
|
27%
|
30%
|
32%
|
32,7%
|
30,3%
|
27,8%
|
26,2%
|
ROA (netto-inkomsten/totale activa)
|
15,6%
|
13,1%
|
14,5%
|
15,2%
|
15,8%
|
16,1%
|
15,7%
|
15,7%
|
Totale activa
1 |
105.837
|
112.542
|
125.024
|
154.492
|
177.468
|
187.453
|
206.649
|
222.333
|
Nettoactief per aandeel
2 |
11,00
|
11,00
|
13,90
|
16,00
|
19,00
|
22,50
|
26,10
|
29,60
|
Cashflow per aandeel
2 |
3,320
|
4,560
|
4,740
|
4,380
|
5,760
|
7,710
|
7,790
|
8,270
|
Capex
1 |
2.678
|
2.796
|
3.359
|
5.031
|
5.451
|
5.789
|
5.955
|
6.127
|
Capex/omzet
|
2,58%
|
2,8%
|
3,03%
|
3,56%
|
3,16%
|
3,22%
|
3,13%
|
3,05%
|
Datum van publicatie
|
28-01-20
|
29-01-21
|
25-01-22
|
26-01-23
|
25-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
193,9
SEK Gemiddelde koersdoel
180,9
SEK Spread / Gemiddelde doel -6,70% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +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. | | +17,30% | 17,84 mld. |
Industriële machines & uitrusting - Andere
|