Beurs gesloten -
Nasdaq Stockholm
17:29:30 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
160,2
SEK
|
+0,16%
|
|
+13,90%
|
+18,72%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
34.772
|
47.628
|
75.295
|
55.967
|
68.369
|
81.166
|
-
|
-
|
Bedrijfswaarde
1 |
37.979
|
50.222
|
79.880
|
63.171
|
76.769
|
87.344
|
86.038
|
84.630
|
K/w-verhouding
|
40,5
x
|
66,4
x
|
77,3
x
|
44,8
x
|
27,6
x
|
34,7
x
|
29,1
x
|
26,4
x
|
Dividendrendement
|
1,27%
|
0,66%
|
0,56%
|
0,85%
|
0,96%
|
0,92%
|
1,02%
|
1,15%
|
Marktkapitalisatie/omzet
|
2,35
x
|
3,39
x
|
4,45
x
|
2,47
x
|
2,13
x
|
2,31
x
|
2,13
x
|
1,95
x
|
Bedrijfswaarde/omzet
|
2,56
x
|
3,57
x
|
4,73
x
|
2,79
x
|
2,39
x
|
2,49
x
|
2,26
x
|
2,04
x
|
Bedrijfswaarde/EBITDA
|
22,9
x
|
34
x
|
43,5
x
|
23,3
x
|
18,8
x
|
19,5
x
|
17,5
x
|
15,5
x
|
Bedrijfswaarde/FCF
|
33,7
x
|
51,4
x
|
-707
x
|
-454
x
|
55,1
x
|
27,4
x
|
30,8
x
|
26,6
x
|
FCF Yield
|
2,96%
|
1,95%
|
-0,14%
|
-0,22%
|
1,81%
|
3,65%
|
3,25%
|
3,76%
|
Price to Book
|
7,85
x
|
10,8
x
|
14,1
x
|
8,17
x
|
3,2
x
|
3,51
x
|
3,23
x
|
2,98
x
|
Aantal aandelen (in duizenden)
|
379.610
|
379.610
|
380.469
|
380.469
|
506.811
|
506.811
|
-
|
-
|
Referentieprijs
2 |
91,60
|
125,5
|
197,9
|
147,1
|
134,9
|
160,2
|
160,2
|
160,2
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
27-01-22
|
31-01-23
|
31-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
14.817
|
14.062
|
16.904
|
22.638
|
32.150
|
35.078
|
38.093
|
41.539
|
EBITDA
1 |
1.655
|
1.477
|
1.835
|
2.717
|
4.090
|
4.491
|
4.930
|
5.466
|
Bedrijfsresultaat (EBIT)
1 |
1.230
|
1.036
|
1.361
|
2.145
|
3.219
|
3.565
|
3.950
|
4.333
|
Operationele Marge
|
8,3%
|
7,37%
|
8,05%
|
9,48%
|
10,01%
|
10,16%
|
10,37%
|
10,43%
|
Resultaat voor belastingen (EBT)
1 |
1.174
|
977
|
1.292
|
1.721
|
2.583
|
3.047
|
3.547
|
3.925
|
Nettowinst (verlies)
1 |
864
|
722
|
979
|
1.248
|
2.375
|
2.303
|
2.691
|
2.993
|
Nettomarge
|
5,83%
|
5,13%
|
5,79%
|
5,51%
|
7,39%
|
6,57%
|
7,06%
|
7,21%
|
WPA
2 |
2,260
|
1,890
|
2,560
|
3,280
|
4,880
|
4,612
|
5,510
|
6,071
|
Free Cash Flow
1 |
1.125
|
977,9
|
-113
|
-139
|
1.393
|
3.191
|
2.795
|
3.179
|
FCF-marge
|
7,59%
|
6,95%
|
-0,67%
|
-0,61%
|
4,33%
|
9,1%
|
7,34%
|
7,65%
|
Kasstroomconversie (ebitda)
|
68%
|
66,21%
|
-
|
-
|
34,06%
|
71,06%
|
56,69%
|
58,16%
|
Kasstroomconversie (nettowinst)
|
130,25%
|
135,45%
|
-
|
-
|
58,65%
|
138,56%
|
103,87%
|
106,21%
|
Dividend per aandeel
2 |
1,167
|
0,8333
|
1,100
|
1,250
|
1,300
|
1,473
|
1,637
|
1,834
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
27-01-22
|
31-01-23
|
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 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
4.271
|
4.903
|
5.938
|
5.979
|
5.818
|
7.378
|
8.654
|
8.491
|
7.627
|
9.627
|
9.564
|
8.736
|
8.642
|
10.318
|
EBITDA
1 |
449
|
526
|
739
|
747
|
704
|
863
|
1.188
|
1.138
|
901
|
1.338
|
1.312
|
1.056
|
1.020
|
1.431
|
Bedrijfsresultaat (EBIT)
1 |
326
|
393
|
603
|
607
|
543
|
666
|
970
|
912
|
671
|
1.115
|
1.044
|
774
|
787
|
1.198
|
Operationele Marge
|
7,63%
|
8,02%
|
10,15%
|
10,15%
|
9,33%
|
9,03%
|
11,21%
|
10,74%
|
8,8%
|
11,58%
|
10,92%
|
8,86%
|
9,11%
|
11,61%
|
Resultaat voor belastingen (EBT)
1 |
303
|
367
|
549
|
567
|
238
|
459
|
877
|
753
|
494
|
974
|
903
|
655
|
684
|
1.094
|
Nettowinst (verlies)
1 |
250
|
270
|
409
|
425
|
145
|
351
|
705
|
560
|
759
|
739
|
685
|
497
|
519
|
831
|
Nettomarge
|
5,85%
|
5,51%
|
6,89%
|
7,11%
|
2,49%
|
4,76%
|
8,15%
|
6,6%
|
9,95%
|
7,68%
|
7,16%
|
5,69%
|
6,01%
|
8,05%
|
WPA
2 |
0,6500
|
0,7100
|
1,070
|
1,120
|
0,3800
|
0,8200
|
1,390
|
1,100
|
1,500
|
1,430
|
1,320
|
0,9600
|
1,000
|
1,600
|
Dividend per aandeel
2 |
1,100
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,300
|
-
|
-
|
-
|
1,610
|
Datum van publicatie
|
27-01-22
|
21-04-22
|
15-07-22
|
20-10-22
|
31-01-23
|
25-04-23
|
20-07-23
|
24-10-23
|
31-01-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.207
|
2.594
|
4.585
|
7.204
|
8.400
|
6.178
|
4.873
|
3.465
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,938
x
|
1,756
x
|
2,499
x
|
2,651
x
|
2,054
x
|
1,376
x
|
0,9885
x
|
0,6338
x
|
Free Cash Flow
1 |
1.125
|
978
|
-113
|
-139
|
1.393
|
3.191
|
2.795
|
3.179
|
ROE (netto-inkomsten/eigen vermogen)
|
21,4%
|
16,5%
|
20,3%
|
20,4%
|
11,2%
|
10,7%
|
11,5%
|
11,9%
|
ROA (netto-inkomsten/totale activa)
|
8,26%
|
3,93%
|
7,33%
|
7,69%
|
7%
|
5,85%
|
6,5%
|
6,53%
|
Totale activa
1 |
10.462
|
18.366
|
13.350
|
16.239
|
33.931
|
39.340
|
41.390
|
45.839
|
Nettoactief per aandeel
2 |
11,70
|
11,70
|
14,00
|
18,00
|
42,10
|
45,60
|
49,50
|
53,80
|
Cashflow per aandeel
2 |
-
|
-
|
-
|
-
|
3,440
|
6,370
|
5,390
|
6,020
|
Capex
1 |
164
|
352
|
202
|
220
|
360
|
366
|
344
|
404
|
Capex/omzet
|
1,11%
|
2,51%
|
1,2%
|
0,97%
|
1,12%
|
1,04%
|
0,9%
|
0,97%
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
27-01-22
|
31-01-23
|
31-01-24
|
-
|
-
|
-
|
Laatste slotkoers
160,2
SEK Gemiddelde koersdoel
171,8
SEK Spread / Gemiddelde doel +7,30% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +18,72% | 7,4 mld. | | +2,06% | 8,03 mld. | | -10,40% | 7,92 mld. | | +7,94% | 1,3 mld. | | +92,45% | 799 mln. | | -15,52% | 601 mln. | | +62,65% | 589 mln. | | -1,88% | 586 mln. | | +169,82% | 554 mln. | | +8,30% | 453 mln. |
Elektrisch materieel Groothandel
|