Beurs gesloten -
Nasdaq Stockholm
18:00:00 26-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
156,9
SEK
|
+0,71%
|
|
-4,45%
|
+17,35%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.085
|
9.063
|
17.288
|
12.240
|
10.697
|
12.553
|
-
|
-
|
Bedrijfswaarde
1 |
8.154
|
8.802
|
17.127
|
12.016
|
10.362
|
12.055
|
11.777
|
11.153
|
K/w-verhouding
|
43,2
x
|
51,7
x
|
83,7
x
|
45,9
x
|
40,2
x
|
48,2
x
|
34,9
x
|
26,8
x
|
Dividendrendement
|
-
|
1,08%
|
0,59%
|
0,86%
|
1,2%
|
1,08%
|
1,33%
|
1,53%
|
Marktkapitalisatie/omzet
|
7,34
x
|
8,3
x
|
14
x
|
7,82
x
|
5,74
x
|
5,95
x
|
5,28
x
|
4,7
x
|
Bedrijfswaarde/omzet
|
7,4
x
|
8,06
x
|
13,9
x
|
7,67
x
|
5,57
x
|
5,71
x
|
4,95
x
|
4,18
x
|
Bedrijfswaarde/EBITDA
|
28,9
x
|
31,4
x
|
47,8
x
|
28
x
|
20
x
|
22,4
x
|
17,7
x
|
13,6
x
|
Bedrijfswaarde/FCF
|
35
x
|
42,1
x
|
57,7
x
|
39
x
|
53,7
x
|
40
x
|
28,1
x
|
17,7
x
|
FCF Yield
|
2,86%
|
2,37%
|
1,73%
|
2,56%
|
1,86%
|
2,5%
|
3,56%
|
5,65%
|
Price to Book
|
9,23
x
|
9,15
x
|
12,5
x
|
7,5
x
|
2,71
x
|
3,21
x
|
3,05
x
|
2,86
x
|
Aantal aandelen (in duizenden)
|
65.202
|
65.202
|
65.984
|
65.984
|
80.008
|
80.008
|
-
|
-
|
Referentieprijs
2 |
124,0
|
139,0
|
262,0
|
185,5
|
133,7
|
156,9
|
156,9
|
156,9
|
Datum van publicatie
|
07-02-20
|
12-02-21
|
11-02-22
|
15-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.101
|
1.092
|
1.232
|
1.566
|
1.862
|
2.110
|
2.380
|
2.671
|
EBITDA
1 |
282,5
|
280,1
|
358
|
429
|
518
|
538,8
|
663,7
|
820,9
|
Bedrijfsresultaat (EBIT)
1 |
208,1
|
206,2
|
283
|
327
|
369
|
383,5
|
502
|
602,1
|
Operationele Marge
|
18,89%
|
18,88%
|
22,97%
|
20,88%
|
19,82%
|
18,18%
|
21,1%
|
22,54%
|
Resultaat voor belastingen (EBT)
1 |
212
|
222,7
|
269
|
348
|
303
|
335,7
|
463,1
|
600,6
|
Nettowinst (verlies)
1 |
186,8
|
175,3
|
205
|
268
|
246
|
262,2
|
361,3
|
468,8
|
Nettomarge
|
16,96%
|
16,05%
|
16,64%
|
17,11%
|
13,21%
|
12,43%
|
15,18%
|
17,55%
|
WPA
2 |
2,870
|
2,690
|
3,130
|
4,040
|
3,330
|
3,258
|
4,498
|
5,844
|
Free Cash Flow
1 |
233,1
|
208,9
|
297
|
308
|
193
|
301,5
|
419
|
630,5
|
FCF-marge
|
21,17%
|
19,13%
|
24,11%
|
19,67%
|
10,37%
|
14,29%
|
17,61%
|
23,6%
|
Kasstroomconversie (ebitda)
|
82,52%
|
74,6%
|
82,96%
|
71,79%
|
37,26%
|
55,96%
|
63,13%
|
76,8%
|
Kasstroomconversie (nettowinst)
|
124,79%
|
119,17%
|
144,88%
|
114,93%
|
78,46%
|
114,97%
|
115,98%
|
134,48%
|
Dividend per aandeel
2 |
-
|
1,500
|
1,550
|
1,600
|
1,600
|
1,700
|
2,093
|
2,400
|
Datum van publicatie
|
07-02-20
|
12-02-21
|
11-02-22
|
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 |
341
|
386
|
395
|
401
|
384
|
361
|
409
|
449
|
643
|
480
|
496,4
|
494,8
|
675,6
|
EBITDA
1 |
91
|
124
|
-
|
122
|
-
|
80
|
83
|
110
|
194
|
112
|
121
|
114,1
|
234,6
|
Bedrijfsresultaat (EBIT)
1 |
70
|
101
|
98
|
102
|
41
|
54
|
53
|
65
|
148
|
81
|
80,5
|
71,6
|
192,1
|
Operationele Marge
|
20,53%
|
26,17%
|
24,81%
|
25,44%
|
10,68%
|
14,96%
|
12,96%
|
14,48%
|
23,02%
|
16,88%
|
16,22%
|
14,47%
|
28,43%
|
Resultaat voor belastingen (EBT)
1 |
66
|
92
|
75
|
85
|
96
|
56
|
44
|
46
|
-
|
42
|
48
|
41
|
174
|
Nettowinst (verlies)
1 |
46
|
71
|
57
|
65
|
-
|
43
|
34
|
38
|
131
|
33
|
52,35
|
47,2
|
142,3
|
Nettomarge
|
13,49%
|
18,39%
|
14,43%
|
16,21%
|
-
|
11,91%
|
8,31%
|
8,46%
|
20,37%
|
6,88%
|
10,55%
|
9,54%
|
21,06%
|
WPA
2 |
0,6900
|
1,080
|
0,8700
|
0,9800
|
1,110
|
0,6500
|
0,4900
|
0,4800
|
1,640
|
0,4200
|
0,6500
|
0,5900
|
1,770
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11-02-22
|
28-04-22
|
19-07-22
|
02-11-22
|
15-02-23
|
27-04-23
|
17-07-23
|
25-10-23
|
15-02-24
|
25-04-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
69,2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
261
|
161
|
224
|
335
|
499
|
777
|
1.400
|
Hefboom (schuld/ebitda)
|
0,245
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
233
|
209
|
297
|
308
|
193
|
302
|
419
|
631
|
ROE (netto-inkomsten/eigen vermogen)
|
23,7%
|
18,8%
|
17,4%
|
17,8%
|
9,29%
|
7,8%
|
9,55%
|
11,7%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
12%
|
12,4%
|
6,77%
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
1.713
|
2.166
|
3.635
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
13,40
|
15,20
|
20,90
|
24,70
|
49,40
|
48,80
|
51,50
|
54,80
|
Cashflow per aandeel
2 |
4,270
|
4,140
|
5,070
|
5,740
|
3,840
|
4,250
|
5,380
|
9,400
|
Capex
1 |
45,5
|
60,9
|
56
|
72
|
91
|
113
|
125
|
135
|
Capex/omzet
|
4,13%
|
5,58%
|
4,55%
|
4,6%
|
4,89%
|
5,36%
|
5,27%
|
5,05%
|
Datum van publicatie
|
07-02-20
|
12-02-21
|
11-02-22
|
15-02-23
|
15-02-24
|
-
|
-
|
-
|
Laatste slotkoers
156,9
SEK Gemiddelde koersdoel
190
SEK Spread / Gemiddelde doel +21,10% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +17,35% | 1,18 mld. | | -54,19% | 2,2 mld. | | +19,59% | 1,83 mld. | | -8,65% | 1,42 mld. | | -24,23% | 864 mln. | | +1,25% | 784 mln. | | -34,22% | 723 mln. | | -29,46% | 590 mln. | | +16,98% | 575 mln. | | -21,46% | 254 mln. |
Medisch diagnose- & testmateriaal
|