Vertraagde tijd
Nasdaq Stockholm
12:59:34 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
210
SEK
|
-0,47%
|
|
+6,28%
|
+10,53%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
9.438
|
7.894
|
16.542
|
9.847
|
11.450
|
12.655
|
-
|
-
|
Bedrijfswaarde
1 |
10.159
|
8.467
|
17.866
|
9.847
|
13.435
|
14.095
|
13.921
|
13.245
|
K/w-verhouding
|
21,9
x
|
19,9
x
|
29,1
x
|
10,3
x
|
22,1
x
|
19,8
x
|
17,4
x
|
14,6
x
|
Dividendrendement
|
3,26%
|
2,29%
|
1,28%
|
-
|
2,03%
|
1,99%
|
2,28%
|
2,62%
|
Marktkapitalisatie/omzet
|
2,04
x
|
1,86
x
|
3,07
x
|
1,68
x
|
1,66
x
|
1,76
x
|
1,69
x
|
1,56
x
|
Bedrijfswaarde/omzet
|
2,2
x
|
1,99
x
|
3,32
x
|
1,68
x
|
1,95
x
|
1,96
x
|
1,85
x
|
1,64
x
|
Bedrijfswaarde/EBITDA
|
12,5
x
|
10,7
x
|
16,8
x
|
8,95
x
|
11,2
x
|
10,5
x
|
9,82
x
|
8,61
x
|
Bedrijfswaarde/FCF
|
98,8
x
|
22,4
x
|
33,1
x
|
-
|
18,8
x
|
19,1
x
|
20,9
x
|
17,9
x
|
FCF Yield
|
1,01%
|
4,45%
|
3,02%
|
-
|
5,33%
|
5,23%
|
4,78%
|
5,59%
|
Price to Book
|
3,91
x
|
3,16
x
|
5,79
x
|
-
|
3
x
|
2,93
x
|
2,67
x
|
2,34
x
|
Aantal aandelen (in duizenden)
|
60.267
|
60.262
|
60.262
|
60.262
|
60.262
|
60.262
|
-
|
-
|
Referentieprijs
2 |
156,6
|
131,0
|
274,5
|
163,4
|
190,0
|
210,0
|
210,0
|
210,0
|
Datum van publicatie
|
14-02-20
|
15-02-21
|
16-02-22
|
15-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.622
|
4.250
|
5.388
|
5.866
|
6.882
|
7.174
|
7.505
|
8.087
|
EBITDA
1 |
813,3
|
787,7
|
1.067
|
1.100
|
1.203
|
1.343
|
1.418
|
1.537
|
Bedrijfsresultaat (EBIT)
1 |
582,6
|
544,8
|
820,1
|
797,9
|
798
|
979,6
|
1.058
|
1.189
|
Operationele Marge
|
12,61%
|
12,82%
|
15,22%
|
13,6%
|
11,6%
|
13,66%
|
14,1%
|
14,71%
|
Resultaat voor belastingen (EBT)
1 |
557,4
|
515,2
|
743,2
|
703,8
|
718
|
811
|
944,8
|
1.124
|
Nettowinst (verlies)
1 |
430,8
|
396,6
|
568,2
|
959,4
|
519
|
639,3
|
726,8
|
869
|
Nettomarge
|
9,32%
|
9,33%
|
10,54%
|
16,36%
|
7,54%
|
8,91%
|
9,68%
|
10,75%
|
WPA
2 |
7,150
|
6,590
|
9,430
|
15,92
|
8,610
|
10,61
|
12,06
|
14,42
|
Free Cash Flow
1 |
102,8
|
377,2
|
540,1
|
-
|
716
|
737
|
666
|
740,5
|
FCF-marge
|
2,22%
|
8,88%
|
10,02%
|
-
|
10,4%
|
10,27%
|
8,87%
|
9,16%
|
Kasstroomconversie (ebitda)
|
12,64%
|
47,89%
|
50,64%
|
-
|
59,52%
|
54,9%
|
46,98%
|
48,16%
|
Kasstroomconversie (nettowinst)
|
23,86%
|
95,11%
|
95,05%
|
-
|
137,96%
|
115,28%
|
91,64%
|
85,21%
|
Dividend per aandeel
2 |
5,100
|
3,000
|
3,500
|
-
|
3,850
|
4,173
|
4,780
|
5,500
|
Datum van publicatie
|
14-02-20
|
15-02-21
|
16-02-22
|
15-02-23
|
15-02-24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
1.435
|
1.704
|
1.461
|
1.483
|
1.462
|
1.693
|
1.819
|
1.676
|
1.694
|
1.812
|
1.903
|
1.714
|
1.744
|
EBITDA
1 |
-
|
340,7
|
254,6
|
280,5
|
245,2
|
321
|
-
|
-
|
266
|
330
|
351,5
|
329
|
322
|
Bedrijfsresultaat (EBIT)
1 |
-
|
246,2
|
190,4
|
200,2
|
170
|
243
|
218
|
225
|
177
|
242
|
260
|
242,5
|
234,5
|
Operationele Marge
|
-
|
14,44%
|
13,03%
|
13,5%
|
11,63%
|
14,35%
|
11,98%
|
13,42%
|
10,45%
|
13,36%
|
13,66%
|
14,14%
|
13,45%
|
Resultaat voor belastingen (EBT)
1 |
182,9
|
237,9
|
189,2
|
186,5
|
122,4
|
192
|
168
|
211
|
177
|
200
|
215
|
210
|
191
|
Nettowinst (verlies)
1 |
127
|
179,2
|
175,1
|
163
|
-
|
-
|
-
|
157
|
115
|
147
|
176
|
172
|
157
|
Nettomarge
|
8,85%
|
10,51%
|
11,99%
|
10,99%
|
-
|
-
|
-
|
9,37%
|
6,79%
|
8,11%
|
9,25%
|
10,03%
|
9%
|
WPA
2 |
2,110
|
2,970
|
2,910
|
2,710
|
7,290
|
2,410
|
2,050
|
2,610
|
1,910
|
2,450
|
2,900
|
2,900
|
2,600
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
16-02-22
|
26-04-22
|
19-08-22
|
27-10-22
|
15-02-23
|
27-04-23
|
21-07-23
|
26-10-23
|
15-02-24
|
26-04-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
721
|
573
|
1.324
|
-
|
1.985
|
1.440
|
1.266
|
590
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,8864
x
|
0,7274
x
|
1,241
x
|
-
|
1,65
x
|
1,072
x
|
0,8927
x
|
0,3834
x
|
Free Cash Flow
1 |
103
|
377
|
540
|
-
|
716
|
737
|
666
|
741
|
ROE (netto-inkomsten/eigen vermogen)
|
18,9%
|
16,5%
|
21,7%
|
-
|
14%
|
16,5%
|
16,5%
|
17,5%
|
ROA (netto-inkomsten/totale activa)
|
10,4%
|
8,59%
|
10,3%
|
-
|
6,28%
|
7,42%
|
7,97%
|
8,15%
|
Totale activa
1 |
4.142
|
4.620
|
5.514
|
-
|
8.264
|
8.613
|
9.119
|
10.669
|
Nettoactief per aandeel
2 |
40,00
|
41,50
|
47,40
|
-
|
63,30
|
71,60
|
78,70
|
89,60
|
Cashflow per aandeel
2 |
9,770
|
-
|
-
|
-
|
15,90
|
14,50
|
16,40
|
18,00
|
Capex
1 |
486
|
115
|
189
|
-
|
244
|
246
|
265
|
295
|
Capex/omzet
|
10,51%
|
2,71%
|
3,51%
|
-
|
3,55%
|
3,42%
|
3,53%
|
3,65%
|
Datum van publicatie
|
14-02-20
|
15-02-21
|
16-02-22
|
15-02-23
|
15-02-24
|
-
|
-
|
-
|
Laatste slotkoers
210
SEK Gemiddelde koersdoel
237
SEK Spread / Gemiddelde doel +12,86% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +10,53% | 1,15 mld. | | +16,47% | 8,57 mld. | | +18,96% | 6,34 mld. | | +4,99% | 4,64 mld. | | +12,99% | 4,62 mld. | | +26,75% | 4,6 mld. | | -14,49% | 3,27 mld. | | -22,55% | 2,77 mld. | | -1,49% | 2,51 mld. | | -4,69% | 2,41 mld. |
Industriële onderdelen & componenten
|