Beurs gesloten -
Nasdaq Stockholm
17:29:31 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
72,45
SEK
|
+2,04%
|
|
+3,57%
|
-10,61%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
18.425
|
22.222
|
25.818
|
22.691
|
16.539
|
14.786
|
-
|
-
|
Bedrijfswaarde
1 |
20.488
|
23.346
|
26.821
|
22.691
|
18.732
|
16.614
|
15.381
|
12.877
|
K/w-verhouding
|
20,9
x
|
22,2
x
|
22,5
x
|
18
x
|
13,5
x
|
12,8
x
|
10,8
x
|
9,86
x
|
Dividendrendement
|
-
|
2,28%
|
2,36%
|
-
|
4,32%
|
4,87%
|
5,05%
|
5,43%
|
Marktkapitalisatie/omzet
|
0,9
x
|
1,05
x
|
1,18
x
|
0,86
x
|
0,56
x
|
0,51
x
|
0,49
x
|
0,47
x
|
Bedrijfswaarde/omzet
|
1
x
|
1,1
x
|
1,23
x
|
0,86
x
|
0,64
x
|
0,57
x
|
0,51
x
|
0,41
x
|
Bedrijfswaarde/EBITDA
|
12,5
x
|
13,1
x
|
13,8
x
|
10,5
x
|
8,07
x
|
7,45
x
|
6,29
x
|
4,99
x
|
Bedrijfswaarde/FCF
|
13,1
x
|
10,9
x
|
19,9
x
|
-
|
23,4
x
|
9,25
x
|
6,94
x
|
6,26
x
|
FCF Yield
|
7,64%
|
9,15%
|
5,03%
|
-
|
4,27%
|
10,8%
|
14,4%
|
16%
|
Price to Book
|
3,3
x
|
3,8
x
|
3,79
x
|
-
|
2,02
x
|
1,71
x
|
1,59
x
|
1,48
x
|
Aantal aandelen (in duizenden)
|
202.586
|
202.940
|
203.293
|
203.688
|
204.061
|
204.084
|
-
|
-
|
Referentieprijs
2 |
90,95
|
109,5
|
127,0
|
111,4
|
81,05
|
72,45
|
72,45
|
72,45
|
Datum van publicatie
|
13-02-20
|
12-02-21
|
15-02-22
|
14-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
20.405
|
21.147
|
21.876
|
26.303
|
29.423
|
29.130
|
30.256
|
31.185
|
EBITDA
1 |
1.640
|
1.782
|
1.944
|
2.165
|
2.321
|
2.229
|
2.444
|
2.582
|
Bedrijfsresultaat (EBIT)
1 |
1.224
|
1.348
|
1.512
|
1.696
|
1.725
|
1.629
|
1.846
|
1.974
|
Operationele Marge
|
6%
|
6,37%
|
6,91%
|
6,45%
|
5,86%
|
5,59%
|
6,1%
|
6,33%
|
Resultaat voor belastingen (EBT)
1 |
1.151
|
1.274
|
1.456
|
1.632
|
1.578
|
1.484
|
1.764
|
1.924
|
Nettowinst (verlies)
1 |
882
|
1.002
|
1.148
|
1.267
|
1.227
|
1.160
|
1.376
|
1.502
|
Nettomarge
|
4,32%
|
4,74%
|
5,25%
|
4,82%
|
4,17%
|
3,98%
|
4,55%
|
4,82%
|
WPA
2 |
4,350
|
4,930
|
5,640
|
6,200
|
6,000
|
5,668
|
6,722
|
7,348
|
Free Cash Flow
1 |
1.565
|
2.137
|
1.349
|
-
|
799
|
1.796
|
2.218
|
2.058
|
FCF-marge
|
7,67%
|
10,11%
|
6,17%
|
-
|
2,72%
|
6,17%
|
7,33%
|
6,6%
|
Kasstroomconversie (ebitda)
|
95,43%
|
119,92%
|
69,39%
|
-
|
34,42%
|
80,56%
|
90,72%
|
79,73%
|
Kasstroomconversie (nettowinst)
|
177,44%
|
213,27%
|
117,51%
|
-
|
65,12%
|
154,8%
|
161,16%
|
137,04%
|
Dividend per aandeel
2 |
-
|
2,500
|
3,000
|
-
|
3,500
|
3,527
|
3,658
|
3,933
|
Datum van publicatie
|
13-02-20
|
12-02-21
|
15-02-22
|
14-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
4.854
|
6.218
|
5.826
|
6.434
|
6.097
|
7.945
|
7.429
|
7.306
|
6.583
|
8.106
|
7.461
|
7.320
|
6.536
|
8.214
|
7.653
|
EBITDA
1 |
400
|
736
|
406
|
488
|
477
|
794
|
495
|
536
|
498
|
793
|
475
|
514
|
468,5
|
844
|
530
|
Bedrijfsresultaat (EBIT)
1 |
293
|
626
|
295
|
376
|
357
|
672
|
370
|
407
|
352
|
596
|
319
|
361
|
324
|
682
|
380
|
Operationele Marge
|
6,04%
|
10,07%
|
5,06%
|
5,84%
|
5,86%
|
8,46%
|
4,98%
|
5,57%
|
5,35%
|
7,35%
|
4,28%
|
4,93%
|
4,96%
|
8,3%
|
4,97%
|
Resultaat voor belastingen (EBT)
1 |
280
|
608
|
288
|
362
|
342
|
640
|
350
|
383
|
318
|
526
|
271,5
|
318,5
|
283
|
642
|
364
|
Nettowinst (verlies)
1 |
221
|
471
|
227
|
286
|
263
|
495
|
269
|
296
|
248
|
415
|
212
|
249
|
221
|
503,5
|
282
|
Nettomarge
|
4,55%
|
7,57%
|
3,9%
|
4,45%
|
4,31%
|
6,23%
|
3,62%
|
4,05%
|
3,77%
|
5,12%
|
2,84%
|
3,4%
|
3,38%
|
6,13%
|
3,68%
|
WPA
2 |
1,090
|
2,310
|
1,110
|
1,380
|
1,290
|
2,420
|
1,320
|
1,450
|
1,210
|
2,030
|
1,035
|
1,220
|
1,085
|
2,465
|
1,370
|
Dividend per aandeel
|
-
|
3,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,500
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26-10-21
|
15-02-22
|
29-04-22
|
15-07-22
|
26-10-22
|
14-02-23
|
03-05-23
|
14-07-23
|
25-10-23
|
15-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.063
|
1.124
|
1.003
|
-
|
2.193
|
1.828
|
595
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.909
|
Hefboom (schuld/ebitda)
|
1,258
x
|
0,6308
x
|
0,5159
x
|
-
|
0,9449
x
|
0,8199
x
|
0,2435
x
|
-
|
Free Cash Flow
1 |
1.565
|
2.137
|
1.349
|
-
|
799
|
1.796
|
2.218
|
2.059
|
ROE (netto-inkomsten/eigen vermogen)
|
16,3%
|
17,5%
|
18,1%
|
-
|
15,2%
|
13,7%
|
15,3%
|
15,4%
|
ROA (netto-inkomsten/totale activa)
|
5,72%
|
5,97%
|
6,28%
|
-
|
5,24%
|
4,89%
|
5,67%
|
5,96%
|
Totale activa
1 |
15.417
|
16.782
|
18.285
|
-
|
23.403
|
23.739
|
24.273
|
25.216
|
Nettoactief per aandeel
2 |
27,60
|
28,90
|
33,50
|
-
|
40,00
|
42,40
|
45,60
|
49,00
|
Cashflow per aandeel
2 |
7,880
|
10,70
|
7,060
|
-
|
6,930
|
8,080
|
11,60
|
9,750
|
Capex
1 |
34
|
34
|
88
|
-
|
113
|
114
|
103
|
105
|
Capex/omzet
|
0,17%
|
0,16%
|
0,4%
|
-
|
0,38%
|
0,39%
|
0,34%
|
0,34%
|
Datum van publicatie
|
13-02-20
|
12-02-21
|
15-02-22
|
14-02-23
|
15-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
72,45
SEK Gemiddelde koersdoel
95,67
SEK Spread / Gemiddelde doel +32,05% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -10,61% | 1,35 mld. | | -2,29% | 67,67 mld. | | +2,13% | 59,37 mld. | | +21,25% | 38,3 mld. | | +11,23% | 30,73 mld. | | +2,06% | 26,35 mld. | | +22,89% | 22,01 mld. | | +15,06% | 19,47 mld. | | +22,99% | 17,6 mld. | | +64,33% | 16,64 mld. |
Bouw & Techniek - Andere
|