Beurs gesloten -
London S.E.
17:49:52 26-02-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
104,7
SEK
|
-6,93%
|
|
-11,88%
|
-3,44%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.046
|
10.071
|
7.476
|
11.597
|
14.896
|
17.010
|
-
|
-
|
Bedrijfswaarde
1 |
6.232
|
10.229
|
7.502
|
11.597
|
14.220
|
15.457
|
14.054
|
11.960
|
K/w-verhouding
|
7,68
x
|
10,1
x
|
6,92
x
|
8,75
x
|
7,47
x
|
8,01
x
|
7,01
x
|
5,8
x
|
Dividendrendement
|
6,5%
|
4,99%
|
7,21%
|
-
|
6,69%
|
6,24%
|
7,12%
|
8,72%
|
Marktkapitalisatie/omzet
|
1,17
x
|
1,58
x
|
1,12
x
|
1,34
x
|
1,39
x
|
1,4
x
|
1,29
x
|
1,18
x
|
Bedrijfswaarde/omzet
|
1,2
x
|
1,6
x
|
1,12
x
|
1,34
x
|
1,33
x
|
1,27
x
|
1,07
x
|
0,83
x
|
Bedrijfswaarde/EBITDA
|
5,07
x
|
6,69
x
|
4,81
x
|
6,04
x
|
4,81
x
|
4,44
x
|
3,69
x
|
2,74
x
|
Bedrijfswaarde/FCF
|
7,04
x
|
14,8
x
|
10,3
x
|
-
|
6,68
x
|
7,74
x
|
5,67
x
|
4,46
x
|
FCF Yield
|
14,2%
|
6,75%
|
9,68%
|
-
|
15%
|
12,9%
|
17,7%
|
22,4%
|
Price to Book
|
1,23
x
|
1,99
x
|
1,28
x
|
-
|
1,72
x
|
1,77
x
|
1,55
x
|
1,31
x
|
Aantal aandelen (in duizenden)
|
138.415
|
136.652
|
136.801
|
136.801
|
137.286
|
137.286
|
-
|
-
|
Referentieprijs
2 |
43,68
|
73,70
|
54,65
|
84,77
|
108,5
|
123,9
|
123,9
|
123,9
|
Datum van publicatie
|
13-02-20
|
09-02-21
|
10-02-22
|
14-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.173
|
6.390
|
6.672
|
8.658
|
10.678
|
12.148
|
13.163
|
14.474
|
EBITDA
1 |
1.230
|
1.529
|
1.560
|
1.921
|
2.958
|
3.480
|
3.808
|
4.362
|
Bedrijfsresultaat (EBIT)
1 |
865
|
1.170
|
1.194
|
1.462
|
2.371
|
2.857
|
3.170
|
3.694
|
Operationele Marge
|
16,72%
|
18,3%
|
17,89%
|
16,88%
|
22,2%
|
23,52%
|
24,08%
|
25,53%
|
Resultaat voor belastingen (EBT)
1 |
810,9
|
1.069
|
1.137
|
1.388
|
2.194
|
2.673
|
3.003
|
3.539
|
Nettowinst (verlies)
1 |
787,5
|
1.006
|
1.080
|
1.332
|
1.997
|
2.179
|
2.491
|
2.990
|
Nettomarge
|
15,22%
|
15,75%
|
16,18%
|
15,39%
|
18,7%
|
17,94%
|
18,92%
|
20,66%
|
WPA
2 |
5,690
|
7,320
|
7,900
|
9,692
|
14,53
|
15,46
|
17,68
|
21,35
|
Free Cash Flow
1 |
885,2
|
690,6
|
726,2
|
-
|
2.128
|
1.996
|
2.481
|
2.684
|
FCF-marge
|
17,11%
|
10,81%
|
10,88%
|
-
|
19,93%
|
16,43%
|
18,85%
|
18,54%
|
Kasstroomconversie (ebitda)
|
71,99%
|
45,18%
|
46,55%
|
-
|
71,95%
|
57,35%
|
65,14%
|
61,53%
|
Kasstroomconversie (nettowinst)
|
112,41%
|
68,61%
|
67,25%
|
-
|
106,6%
|
91,6%
|
99,6%
|
89,75%
|
Dividend per aandeel
2 |
2,840
|
3,680
|
3,940
|
-
|
7,264
|
7,732
|
8,821
|
10,81
|
Datum van publicatie
|
13-02-20
|
09-02-21
|
10-02-22
|
14-02-23
|
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
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
1.595
|
1.767
|
1.946
|
2.191
|
2.458
|
2.518
|
2.726
|
2.792
|
2.837
|
2.905
|
3.134
|
3.119
|
3.353
|
2.997
|
3.087
|
EBITDA
1 |
307,5
|
346,7
|
410,5
|
531,5
|
569,3
|
616,1
|
778,1
|
809,7
|
809,7
|
838,1
|
927,9
|
885,9
|
1.026
|
845,7
|
868,3
|
Bedrijfsresultaat (EBIT)
1 |
210,6
|
245
|
305
|
420
|
445,6
|
487,9
|
627,3
|
658,1
|
641,9
|
677,7
|
766,7
|
730,4
|
865,1
|
687,9
|
721,7
|
Operationele Marge
|
13,21%
|
13,87%
|
15,67%
|
19,17%
|
18,13%
|
19,38%
|
23,02%
|
23,57%
|
22,63%
|
23,33%
|
24,47%
|
23,42%
|
25,8%
|
22,95%
|
23,38%
|
Resultaat voor belastingen (EBT)
1 |
193,7
|
231,5
|
328
|
383,9
|
398,8
|
464,1
|
599,7
|
597
|
573,2
|
637,9
|
726,4
|
684,5
|
824,8
|
654
|
687,9
|
Nettowinst (verlies)
1 |
189,5
|
220,1
|
305
|
362
|
403,3
|
427,8
|
577,8
|
560,6
|
469,6
|
483,4
|
617,4
|
580,9
|
699,1
|
552,5
|
575,1
|
Nettomarge
|
11,88%
|
12,46%
|
15,67%
|
16,53%
|
16,41%
|
16,99%
|
21,2%
|
20,08%
|
16,55%
|
16,64%
|
19,7%
|
18,63%
|
20,85%
|
18,44%
|
18,63%
|
WPA
2 |
1,390
|
1,661
|
2,194
|
2,625
|
2,896
|
3,177
|
4,259
|
4,113
|
3,378
|
3,512
|
4,494
|
4,212
|
5,078
|
4,059
|
4,172
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10-02-22
|
28-04-22
|
21-07-22
|
26-10-22
|
14-02-23
|
27-04-23
|
20-07-23
|
26-10-23
|
15-02-24
|
26-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
186
|
158
|
26
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
676
|
1.553
|
2.955
|
5.049
|
Hefboom (schuld/ebitda)
|
0,1513
x
|
0,1034
x
|
0,0167
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
885
|
691
|
726
|
-
|
2.128
|
1.996
|
2.481
|
2.684
|
ROE (netto-inkomsten/eigen vermogen)
|
16,6%
|
20,3%
|
19,9%
|
-
|
24,9%
|
23,4%
|
23,4%
|
23,8%
|
ROA (netto-inkomsten/totale activa)
|
10,4%
|
12,6%
|
12,4%
|
-
|
16%
|
15,3%
|
15,3%
|
15,1%
|
Totale activa
1 |
7.583
|
7.979
|
8.720
|
-
|
12.493
|
14.242
|
16.279
|
19.802
|
Nettoactief per aandeel
2 |
35,40
|
37,10
|
42,60
|
-
|
63,20
|
70,10
|
80,00
|
94,90
|
Cashflow per aandeel
|
-
|
-
|
10,70
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
265
|
366
|
327
|
-
|
466
|
541
|
586
|
620
|
Capex/omzet
|
5,12%
|
5,72%
|
4,9%
|
-
|
4,37%
|
4,46%
|
4,45%
|
4,29%
|
Datum van publicatie
|
13-02-20
|
09-02-21
|
10-02-22
|
14-02-23
|
15-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
123,9
SEK Gemiddelde koersdoel
151,7
SEK Spread / Gemiddelde doel +22,41% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,88% | 32,39 mld. | | -8,17% | 21,51 mld. | | +22,75% | 20,95 mld. | | -16,80% | 20,37 mld. | | +8,28% | 18,5 mld. | | -28,75% | 16,87 mld. | | +3,46% | 10,26 mld. | | -15,23% | 8,6 mld. | | +4,65% | 7,53 mld. |
Casino's & Gaming - NEC
|