Beurs gesloten -
Nasdaq Stockholm
18:00:00 25-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
302
SEK
|
-1,95%
|
|
-3,21%
|
+2,03%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.598
|
4.192
|
7.793
|
5.638
|
5.741
|
5.858
|
-
|
-
|
Bedrijfswaarde
1 |
4.512
|
4.192
|
7.340
|
5.061
|
5.209
|
5.429
|
5.283
|
5.128
|
K/w-verhouding
|
30,4
x
|
119
x
|
36,3
x
|
28,4
x
|
26,7
x
|
24,3
x
|
22,1
x
|
19,8
x
|
Dividendrendement
|
-
|
0,55%
|
1,19%
|
1,86%
|
1,93%
|
2,08%
|
2,24%
|
2,48%
|
Marktkapitalisatie/omzet
|
2,47
x
|
2,86
x
|
4,07
x
|
2,23
x
|
2,14
x
|
2,04
x
|
1,86
x
|
1,71
x
|
Bedrijfswaarde/omzet
|
2,42
x
|
2,86
x
|
3,83
x
|
2
x
|
1,94
x
|
1,89
x
|
1,68
x
|
1,49
x
|
Bedrijfswaarde/EBITDA
|
14,5
x
|
27
x
|
20,4
x
|
12,1
x
|
12,3
x
|
11,6
x
|
9,94
x
|
8,91
x
|
Bedrijfswaarde/FCF
|
22,4
x
|
18,2
x
|
56,4
x
|
28,4
x
|
86,4
x
|
22,2
x
|
17,9
x
|
16,4
x
|
FCF Yield
|
4,47%
|
5,48%
|
1,77%
|
3,52%
|
1,16%
|
4,49%
|
5,58%
|
6,1%
|
Price to Book
|
5,45
x
|
5,64
x
|
7,94
x
|
4,64
x
|
4,41
x
|
4,11
x
|
3,73
x
|
3,35
x
|
Aantal aandelen (in duizenden)
|
19.318
|
19.318
|
19.338
|
19.374
|
19.397
|
19.397
|
-
|
-
|
Referentieprijs
2 |
238,0
|
217,0
|
403,0
|
291,0
|
296,0
|
302,0
|
302,0
|
302,0
|
Datum van publicatie
|
18-02-20
|
24-02-21
|
23-02-22
|
24-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.865
|
1.464
|
1.917
|
2.530
|
2.683
|
2.865
|
3.146
|
3.434
|
EBITDA
1 |
311,2
|
155,4
|
359,5
|
419,9
|
421,9
|
467,5
|
531,5
|
575,5
|
Bedrijfsresultaat (EBIT)
1 |
225,7
|
64,61
|
256
|
303,3
|
288
|
326,5
|
393,5
|
437,5
|
Operationele Marge
|
12,1%
|
4,41%
|
13,36%
|
11,99%
|
10,74%
|
11,4%
|
12,51%
|
12,74%
|
Resultaat voor belastingen (EBT)
1 |
216
|
51,05
|
289,2
|
289,7
|
295,1
|
332,5
|
378
|
423,5
|
Nettowinst (verlies)
1 |
151
|
-
|
214,7
|
198
|
214,8
|
241
|
265
|
296
|
Nettomarge
|
8,1%
|
-
|
11,2%
|
7,83%
|
8,01%
|
8,41%
|
8,42%
|
8,62%
|
WPA
2 |
7,840
|
1,820
|
11,11
|
10,24
|
11,08
|
12,42
|
13,68
|
15,28
|
Free Cash Flow
1 |
201,5
|
229,7
|
130,2
|
178
|
60,28
|
244
|
295
|
313
|
FCF-marge
|
10,8%
|
15,69%
|
6,79%
|
7,04%
|
2,25%
|
8,52%
|
9,38%
|
9,11%
|
Kasstroomconversie (ebitda)
|
64,74%
|
147,8%
|
36,21%
|
42,39%
|
14,29%
|
52,19%
|
55,5%
|
54,39%
|
Kasstroomconversie (nettowinst)
|
133,43%
|
-
|
60,62%
|
89,9%
|
28,06%
|
101,24%
|
111,32%
|
105,74%
|
Dividend per aandeel
2 |
-
|
1,200
|
4,800
|
5,400
|
5,700
|
6,285
|
6,760
|
7,490
|
Datum van publicatie
|
18-02-20
|
24-02-21
|
23-02-22
|
24-02-23
|
22-02-24
|
-
|
-
|
-
|
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 |
570,7
|
523,6
|
664
|
617
|
725
|
579
|
703
|
633,4
|
768
|
618,8
|
742
|
679,5
|
824
|
EBITDA
1 |
-
|
74,62
|
129,8
|
83,71
|
131,8
|
65,92
|
122,6
|
71,74
|
161,7
|
79,77
|
129
|
88
|
163
|
Bedrijfsresultaat (EBIT)
1 |
90,42
|
45,65
|
100,5
|
66
|
103,1
|
36,39
|
91,77
|
37,62
|
122,3
|
43,18
|
91
|
67,5
|
124,5
|
Operationele Marge
|
15,84%
|
8,72%
|
15,14%
|
10,7%
|
14,22%
|
6,29%
|
13,05%
|
5,94%
|
15,92%
|
6,98%
|
12,26%
|
9,93%
|
15,11%
|
Resultaat voor belastingen (EBT)
1 |
85,89
|
42,09
|
97,57
|
49,96
|
100
|
33,06
|
87,8
|
31,43
|
142,8
|
64,34
|
86
|
62,5
|
122,5
|
Nettowinst (verlies)
1 |
58,54
|
28,84
|
67,52
|
34
|
68
|
23
|
61
|
21,68
|
109,7
|
53,3
|
60,5
|
44
|
86,5
|
Nettomarge
|
10,26%
|
5,51%
|
10,17%
|
5,51%
|
9,38%
|
3,97%
|
8,68%
|
3,42%
|
14,29%
|
8,61%
|
8,15%
|
6,48%
|
10,5%
|
WPA
2 |
3,030
|
1,490
|
3,490
|
1,780
|
3,490
|
1,170
|
3,140
|
1,120
|
5,660
|
2,750
|
3,115
|
2,265
|
4,470
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
23-02-22
|
13-05-22
|
18-08-22
|
11-11-22
|
24-02-23
|
12-05-23
|
18-08-23
|
10-11-23
|
22-02-24
|
03-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
86,1
|
-
|
453
|
577
|
532
|
429
|
575
|
730
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
201
|
230
|
130
|
178
|
60,3
|
244
|
295
|
313
|
ROE (netto-inkomsten/eigen vermogen)
|
19,5%
|
4,55%
|
25,4%
|
18,1%
|
17,1%
|
16,7%
|
17,8%
|
17,8%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
43,70
|
38,40
|
50,80
|
62,70
|
67,10
|
73,50
|
81,00
|
90,20
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
16,2
|
12,4
|
12,3
|
21
|
40
|
52,5
|
52,5
|
52,5
|
Capex/omzet
|
0,87%
|
0,85%
|
0,64%
|
0,83%
|
1,49%
|
1,83%
|
1,67%
|
1,53%
|
Datum van publicatie
|
18-02-20
|
24-02-21
|
23-02-22
|
24-02-23
|
22-02-24
|
-
|
-
|
-
|
|
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,03% | 571 mln. | | -26,46% | 2,71 mld. | | +34,52% | 1,78 mld. | | -23,58% | 1,48 mld. | | -59,56% | 1,4 mld. | | -.--% | 813 mln. | | +6,10% | 756 mln. | | +16,29% | 755 mln. | | +13,00% | 691 mln. | | -13,37% | 675 mln. |
beroepsopleidingen
|