Beurs gesloten -
Nasdaq Stockholm
17:29:58 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
189
SEK
|
+1,61%
|
|
+0,64%
|
-18,25%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
29.344
|
22.416
|
25.246
|
21.551
|
29.156
|
23.834
|
-
|
-
|
Bedrijfswaarde
1 |
50.751
|
41.042
|
46.351
|
47.896
|
55.643
|
50.037
|
51.360
|
52.295
|
K/w-verhouding
|
10,5
x
|
25,8
x
|
6,74
x
|
5,03
x
|
-30,6
x
|
19,4
x
|
17,7
x
|
16,4
x
|
Dividendrendement
|
2,21%
|
2,92%
|
2,6%
|
3,1%
|
1,51%
|
1,91%
|
1,9%
|
1,8%
|
Marktkapitalisatie/omzet
|
11,4
x
|
9,56
x
|
8,19
x
|
6,87
x
|
9,02
x
|
7,51
x
|
7,26
x
|
6,83
x
|
Bedrijfswaarde/omzet
|
19,7
x
|
17,5
x
|
15
x
|
15,3
x
|
17,2
x
|
15,8
x
|
15,7
x
|
15
x
|
Bedrijfswaarde/EBITDA
|
31,2
x
|
28,1
x
|
29,3
x
|
28,9
x
|
28,7
x
|
23,8
x
|
23,7
x
|
22,8
x
|
Bedrijfswaarde/FCF
|
-81,2
x
|
-28,9
x
|
-266
x
|
-10,8
x
|
94
x
|
-56,1
x
|
-95,5
x
|
510
x
|
FCF Yield
|
-1,23%
|
-3,46%
|
-0,38%
|
-9,22%
|
1,06%
|
-1,78%
|
-1,05%
|
0,2%
|
Price to Book
|
1,29
x
|
0,98
x
|
0,99
x
|
0,74
x
|
1,06
x
|
0,86
x
|
0,83
x
|
0,79
x
|
Aantal aandelen (in duizenden)
|
129.839
|
129.721
|
126.417
|
126.106
|
126.106
|
126.106
|
-
|
-
|
Referentieprijs
2 |
226,0
|
172,8
|
199,7
|
170,9
|
231,2
|
189,0
|
189,0
|
189,0
|
Datum van publicatie
|
07-02-20
|
09-02-21
|
10-02-22
|
02-02-23
|
31-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.577
|
2.344
|
3.084
|
3.135
|
3.233
|
3.174
|
3.282
|
3.492
|
EBITDA
1 |
1.628
|
1.460
|
1.582
|
1.655
|
1.942
|
2.100
|
2.170
|
2.293
|
Bedrijfsresultaat (EBIT)
1 |
1.628
|
1.460
|
1.569
|
1.641
|
1.931
|
2.091
|
2.149
|
2.293
|
Operationele Marge
|
63,17%
|
62,29%
|
50,88%
|
52,34%
|
59,73%
|
65,88%
|
65,5%
|
65,67%
|
Resultaat voor belastingen (EBT)
1 |
3.450
|
672
|
4.656
|
5.393
|
-1.199
|
1.589
|
1.708
|
1.760
|
Nettowinst (verlies)
1 |
2.807
|
867
|
3.757
|
4.288
|
-954
|
1.229
|
1.345
|
1.384
|
Nettomarge
|
108,93%
|
36,99%
|
121,82%
|
136,78%
|
-29,51%
|
38,73%
|
40,98%
|
39,62%
|
WPA
2 |
21,59
|
6,690
|
29,65
|
33,97
|
-7,560
|
9,749
|
10,68
|
11,51
|
Free Cash Flow
1 |
-625
|
-1.420
|
-174
|
-4.415
|
592
|
-891,5
|
-538
|
102,5
|
FCF-marge
|
-24,25%
|
-60,58%
|
-5,64%
|
-140,83%
|
18,31%
|
-28,09%
|
-16,39%
|
2,94%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
30,48%
|
-
|
-
|
4,47%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,41%
|
Dividend per aandeel
2 |
5,000
|
5,050
|
5,200
|
5,300
|
3,500
|
3,602
|
3,590
|
3,399
|
Datum van publicatie
|
07-02-20
|
09-02-21
|
10-02-22
|
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 |
695
|
655
|
667
|
1.040
|
773
|
796
|
790
|
795
|
852
|
865
|
757,5
|
758,5
|
757,5
|
782
|
784
|
EBITDA
1 |
375
|
361
|
392
|
473
|
421
|
473
|
480
|
509
|
477
|
532
|
526
|
535,3
|
519
|
530
|
545
|
Bedrijfsresultaat (EBIT)
1 |
372
|
361
|
387
|
473
|
418
|
470
|
477
|
509
|
474
|
521
|
526
|
535,3
|
519
|
530
|
545
|
Operationele Marge
|
53,53%
|
55,11%
|
58,02%
|
45,48%
|
54,08%
|
59,05%
|
60,38%
|
64,03%
|
55,63%
|
60,23%
|
69,44%
|
70,57%
|
68,52%
|
67,77%
|
69,52%
|
Resultaat voor belastingen (EBT)
1 |
1.809
|
2.439
|
3.708
|
522
|
-1.276
|
-355
|
-149
|
29
|
-724
|
529
|
353
|
366
|
315
|
316
|
459,9
|
Nettowinst (verlies)
1 |
1.439
|
1.870
|
3.003
|
432
|
-1.017
|
-292
|
-148
|
36
|
-550
|
406
|
280
|
290
|
248,1
|
247,9
|
362,8
|
Nettomarge
|
207,05%
|
285,5%
|
450,22%
|
41,54%
|
-131,57%
|
-36,68%
|
-18,73%
|
4,53%
|
-64,55%
|
46,94%
|
36,96%
|
38,23%
|
32,75%
|
31,7%
|
46,28%
|
WPA
2 |
11,38
|
14,81
|
23,78
|
3,420
|
-8,050
|
-2,320
|
-
|
0,2900
|
-4,360
|
3,220
|
2,220
|
2,300
|
2,030
|
2,000
|
2,110
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
5,300
|
-
|
-
|
-
|
3,500
|
-
|
-
|
-
|
1,750
|
-
|
-
|
Datum van publicatie
|
10-02-22
|
13-04-22
|
08-07-22
|
14-10-22
|
02-02-23
|
14-04-23
|
06-07-23
|
12-10-23
|
31-01-24
|
12-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
21.407
|
18.626
|
21.105
|
26.345
|
26.487
|
26.203
|
27.525
|
28.461
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
13,15
x
|
12,76
x
|
13,34
x
|
15,92
x
|
13,64
x
|
12,48
x
|
12,68
x
|
12,41
x
|
Free Cash Flow
1 |
-625
|
-1.420
|
-174
|
-4.415
|
592
|
-892
|
-538
|
103
|
ROE (netto-inkomsten/eigen vermogen)
|
12,9%
|
3,8%
|
15,6%
|
15,7%
|
-3,37%
|
4,4%
|
4,72%
|
4,7%
|
ROA (netto-inkomsten/totale activa)
|
5,84%
|
1,72%
|
7,2%
|
7,26%
|
-1,52%
|
1,91%
|
2,18%
|
2,13%
|
Totale activa
1 |
48.095
|
50.407
|
52.181
|
59.063
|
62.838
|
64.343
|
61.632
|
64.872
|
Nettoactief per aandeel
2 |
175,0
|
175,0
|
202,0
|
231,0
|
218,0
|
221,0
|
228,0
|
238,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
1.827
|
2.666
|
2.142
|
2.376
|
2.183
|
2.132
|
1.710
|
1.205
|
Capex/omzet
|
70,9%
|
113,74%
|
69,46%
|
75,79%
|
67,52%
|
67,16%
|
52,09%
|
34,51%
|
Datum van publicatie
|
07-02-20
|
09-02-21
|
10-02-22
|
02-02-23
|
31-01-24
|
-
|
-
|
-
|
Gemiddeld advies Onderwogen Laatste slotkoers
189
SEK Gemiddelde koersdoel
197
SEK Spread / Gemiddelde doel +4,23% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -18,25% | 2,17 mld. | | +3,68% | 10,49 mld. | | +37,76% | 6,62 mld. | | +21,03% | 3,18 mld. | | +12,20% | 2,89 mld. | | +1,58% | 2,6 mld. | | -15,55% | 2,73 mld. | | -7,58% | 2,62 mld. | | -19,21% | 2,31 mld. | | -3,65% | 2,01 mld. |
onroerend goed ontwikkeling
|