Beurs gesloten -
Nasdaq Stockholm
12:59:30 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
41,8
SEK
|
-0,59%
|
|
-11,16%
|
+15,79%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
8.679
|
7.141
|
6.195
|
3.898
|
5.810
|
6.679
|
-
|
Bedrijfswaarde
1 |
20.510
|
19.401
|
19.559
|
18.196
|
19.636
|
22.343
|
22.442
|
K/w-verhouding
|
106
x
|
-7,88
x
|
110
x
|
-86,5
x
|
15,5
x
|
14,3
x
|
11,3
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
2,77%
|
2,95%
|
3,4%
|
Marktkapitalisatie/omzet
|
0,73
x
|
0,58
x
|
0,48
x
|
0,27
x
|
0,34
x
|
0,35
x
|
0,34
x
|
Bedrijfswaarde/omzet
|
1,72
x
|
1,58
x
|
1,52
x
|
1,26
x
|
1,14
x
|
1,17
x
|
1,16
x
|
Bedrijfswaarde/EBITDA
|
10,6
x
|
9,45
x
|
9,03
x
|
8,37
x
|
6,45
x
|
6,53
x
|
6,35
x
|
Bedrijfswaarde/FCF
|
23.254.464
x
|
10.042.087
x
|
16.191.345
x
|
10.075.191
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
1,49
x
|
1,47
x
|
1,26
x
|
0,78
x
|
1,08
x
|
1,19
x
|
1,08
x
|
Aantal aandelen (in duizenden)
|
160.879
|
160.913
|
160.913
|
160.933
|
160.933
|
158.842
|
-
|
Referentieprijs
2 |
53,95
|
44,38
|
38,50
|
24,22
|
36,10
|
42,05
|
42,05
|
Datum van publicatie
|
13-02-20
|
10-02-21
|
10-02-22
|
10-02-23
|
08-02-24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
11.935
|
12.288
|
12.867
|
14.496
|
17.287
|
19.148
|
19.388
|
EBITDA
1 |
1.940
|
2.053
|
2.166
|
2.174
|
3.045
|
3.419
|
3.537
|
Bedrijfsresultaat (EBIT)
1 |
672
|
673
|
755
|
616
|
1.274
|
1.455
|
1.569
|
Operationele Marge
|
5,63%
|
5,48%
|
5,87%
|
4,25%
|
7,37%
|
7,6%
|
8,09%
|
Resultaat voor belastingen (EBT)
1 |
107
|
-926
|
103
|
-42
|
478
|
596,1
|
754,4
|
Nettowinst (verlies)
1 |
81
|
-904
|
56
|
-45
|
376
|
465
|
592
|
Nettomarge
|
0,68%
|
-7,36%
|
0,44%
|
-0,31%
|
2,18%
|
2,43%
|
3,05%
|
WPA
2 |
0,5100
|
-5,630
|
0,3500
|
-0,2800
|
2,330
|
2,940
|
3,720
|
Free Cash Flow
|
882
|
1.932
|
1.208
|
1.806
|
-
|
-
|
-
|
FCF-marge
|
7,39%
|
15,72%
|
9,39%
|
12,46%
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
45,46%
|
94,11%
|
55,77%
|
83,07%
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
1.088,89%
|
-
|
2.157,14%
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
1,000
|
1,240
|
1,428
|
Datum van publicatie
|
13-02-20
|
10-02-21
|
10-02-22
|
10-02-23
|
08-02-24
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
---|
Omzet
1 |
3.338
|
3.482
|
3.546
|
3.679
|
3.789
|
4.044
|
EBITDA
|
511
|
507
|
481
|
673
|
513
|
-
|
Bedrijfsresultaat (EBIT)
1 |
159
|
127
|
91
|
281
|
117
|
226
|
Operationele Marge
|
4,76%
|
3,65%
|
2,57%
|
7,64%
|
3,09%
|
5,59%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-42
|
-68
|
121
|
-53
|
36
|
Nettowinst (verlies)
1 |
-9
|
-33
|
-63
|
95
|
-44
|
28
|
Nettomarge
|
-0,27%
|
-0,95%
|
-1,78%
|
2,58%
|
-1,16%
|
0,69%
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10-02-22
|
06-05-22
|
21-07-22
|
26-10-22
|
10-02-23
|
26-04-23
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
11.831
|
12.260
|
13.364
|
14.298
|
13.826
|
15.664
|
15.763
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
6,098
x
|
5,972
x
|
6,17
x
|
6,577
x
|
4,541
x
|
4,581
x
|
4,457
x
|
Free Cash Flow
|
882
|
1.932
|
1.208
|
1.806
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
1,39%
|
-17%
|
4,87%
|
-0,91%
|
7,26%
|
8,52%
|
9,94%
|
ROA (netto-inkomsten/totale activa)
|
0,39%
|
-4,49%
|
-
|
-0,21%
|
1,66%
|
1,9%
|
2,18%
|
Totale activa
1 |
20.748
|
20.126
|
-
|
21.700
|
22.608
|
24.525
|
27.208
|
Nettoactief per aandeel
2 |
36,20
|
30,10
|
30,70
|
31,10
|
33,30
|
35,30
|
38,90
|
Cashflow per aandeel
|
7,630
|
14,10
|
8,560
|
-
|
-
|
-
|
-
|
Capex
1 |
345
|
345
|
142
|
187
|
133
|
190
|
218
|
Capex/omzet
|
2,89%
|
2,81%
|
1,1%
|
1,29%
|
0,77%
|
0,99%
|
1,12%
|
Datum van publicatie
|
13-02-20
|
10-02-21
|
10-02-22
|
10-02-23
|
08-02-24
|
-
|
-
|
Laatste slotkoers
42,05
SEK Gemiddelde koersdoel
55
SEK Spread / Gemiddelde doel +30,80% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +15,79% | 611 mln. | | -14,45% | 85,02 mld. | | +14,42% | 82,37 mld. | | +9,37% | 29,29 mld. | | -10,34% | 17,21 mld. | | -0,36% | 16,7 mld. | | +1,05% | 15,5 mld. | | +4,32% | 12,15 mld. | | -2,34% | 12,13 mld. | | +31,80% | 12,12 mld. |
Gezondheidszorgvoorzieningen & -diensten - Andere
|