Beurs gesloten -
Nasdaq Stockholm
17:29:44 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
130
SEK
|
+2,69%
|
|
+0,89%
|
-9,32%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
60.104
|
57.829
|
83.025
|
41.461
|
70.590
|
64.014
|
-
|
-
|
Bedrijfswaarde
1 |
100.757
|
103.388
|
152.657
|
117.452
|
130.173
|
124.143
|
121.849
|
121.394
|
K/w-verhouding
|
10,6
x
|
10,2
x
|
5,83
x
|
23,9
x
|
-5,58
x
|
16,4
x
|
14,9
x
|
13,8
x
|
Dividendrendement
|
2,95%
|
3,31%
|
3,12%
|
-
|
-
|
3,24%
|
3,11%
|
3,2%
|
Marktkapitalisatie/omzet
|
10,3
x
|
9,63
x
|
13,1
x
|
4,61
x
|
7,2
x
|
6,37
x
|
6,21
x
|
5,97
x
|
Bedrijfswaarde/omzet
|
17,3
x
|
17,2
x
|
24
x
|
13,1
x
|
13,3
x
|
12,4
x
|
11,8
x
|
11,3
x
|
Bedrijfswaarde/EBITDA
|
25,2
x
|
24,7
x
|
36,6
x
|
21,1
x
|
21,1
x
|
18,6
x
|
17,7
x
|
17,3
x
|
Bedrijfswaarde/FCF
|
130
x
|
239
x
|
-13,4
x
|
124
x
|
96,3
x
|
44,9
x
|
36,2
x
|
39,1
x
|
FCF Yield
|
0,77%
|
0,42%
|
-7,45%
|
0,8%
|
1,04%
|
2,22%
|
2,76%
|
2,56%
|
Price to Book
|
1,38
x
|
1,2
x
|
1
x
|
0,52
x
|
0,91
x
|
0,88
x
|
0,84
x
|
0,82
x
|
Aantal aandelen (in duizenden)
|
273.201
|
277.093
|
340.544
|
328.401
|
492.601
|
492.601
|
-
|
-
|
Referentieprijs
2 |
220,0
|
208,7
|
243,8
|
126,2
|
143,3
|
130,0
|
130,0
|
130,0
|
Datum van publicatie
|
24-01-20
|
22-01-21
|
16-02-22
|
13-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.821
|
6.004
|
6.353
|
8.996
|
9.806
|
10.051
|
10.307
|
10.717
|
EBITDA
1 |
3.992
|
4.186
|
4.172
|
5.568
|
6.163
|
6.681
|
6.882
|
7.000
|
Bedrijfsresultaat (EBIT)
1 |
3.928
|
4.186
|
4.172
|
5.568
|
6.163
|
6.654
|
6.947
|
7.193
|
Operationele Marge
|
67,48%
|
69,72%
|
65,67%
|
61,89%
|
62,85%
|
66,21%
|
67,4%
|
67,12%
|
Resultaat voor belastingen (EBT)
1 |
6.765
|
7.028
|
11.869
|
2.237
|
-14.608
|
4.881
|
5.734
|
5.981
|
Nettowinst (verlies)
1 |
5.650
|
5.615
|
11.828
|
1.750
|
-11.592
|
3.578
|
4.282
|
4.445
|
Nettomarge
|
97,06%
|
93,52%
|
186,18%
|
19,45%
|
-118,21%
|
35,6%
|
41,54%
|
41,48%
|
WPA
2 |
20,68
|
20,52
|
41,81
|
5,290
|
-25,68
|
7,934
|
8,725
|
9,420
|
Free Cash Flow
1 |
774
|
432
|
-11.369
|
944
|
1.352
|
2.762
|
3.362
|
3.104
|
FCF-marge
|
13,3%
|
7,2%
|
-178,95%
|
10,49%
|
13,79%
|
27,48%
|
32,62%
|
28,96%
|
Kasstroomconversie (ebitda)
|
19,39%
|
10,32%
|
-
|
16,95%
|
21,94%
|
41,34%
|
48,85%
|
44,34%
|
Kasstroomconversie (nettowinst)
|
13,7%
|
7,69%
|
-
|
53,94%
|
-
|
77,19%
|
78,52%
|
69,83%
|
Dividend per aandeel
2 |
6,500
|
6,900
|
7,600
|
-
|
-
|
4,205
|
4,044
|
4,153
|
Datum van publicatie
|
24-01-20
|
22-01-21
|
16-02-22
|
13-02-23
|
14-02-24
|
-
|
-
|
-
|
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 |
1.501
|
1.916
|
2.193
|
2.207
|
2.332
|
2.264
|
2.470
|
2.483
|
2.435
|
2.477
|
2.536
|
2.555
|
2.544
|
2.573
|
2.672
|
EBITDA
1 |
1.029
|
1.186
|
1.339
|
1.425
|
1.496
|
1.311
|
1.466
|
1.554
|
1.639
|
1.503
|
1.593
|
1.700
|
1.678
|
1.584
|
1.613
|
Bedrijfsresultaat (EBIT)
1 |
1.029
|
1.186
|
1.339
|
1.425
|
1.496
|
1.311
|
1.466
|
1.554
|
1.639
|
1.503
|
1.545
|
1.686
|
1.662
|
1.812
|
1.613
|
Operationele Marge
|
68,55%
|
61,9%
|
61,06%
|
64,57%
|
64,15%
|
57,91%
|
59,35%
|
62,59%
|
67,31%
|
60,68%
|
60,93%
|
66%
|
65,35%
|
70,43%
|
60,37%
|
Resultaat voor belastingen (EBT)
1 |
1.782
|
4.990
|
3.772
|
4.301
|
-3
|
-5.952
|
-5.322
|
369
|
-1.503
|
-8.146
|
972,5
|
1.236
|
1.265
|
1.392
|
1.236
|
Nettowinst (verlies)
1 |
1.514
|
4.764
|
3.613
|
3.320
|
-399
|
-4.903
|
-4.304
|
481
|
-1.461
|
-6.302
|
622,2
|
881,5
|
790,7
|
850,1
|
931,1
|
Nettomarge
|
100,87%
|
248,64%
|
164,75%
|
150,43%
|
-17,11%
|
-216,56%
|
-174,25%
|
19,37%
|
-60%
|
-254,42%
|
24,54%
|
34,5%
|
31,08%
|
33,04%
|
34,85%
|
WPA
2 |
5,560
|
15,36
|
10,68
|
10,11
|
-1,210
|
-14,93
|
-13,10
|
1,080
|
-2,630
|
-12,79
|
1,930
|
2,160
|
2,240
|
1,840
|
1,960
|
Dividend per aandeel
2 |
-
|
7,600
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
19-10-21
|
16-02-22
|
25-04-22
|
15-07-22
|
20-10-22
|
13-02-23
|
26-04-23
|
14-07-23
|
27-10-23
|
14-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
40.653
|
45.559
|
69.632
|
75.991
|
59.583
|
60.129
|
57.836
|
57.380
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
10,18
x
|
10,88
x
|
16,69
x
|
13,65
x
|
9,668
x
|
9
x
|
8,404
x
|
8,197
x
|
Free Cash Flow
1 |
774
|
432
|
-11.369
|
944
|
1.352
|
2.762
|
3.362
|
3.104
|
ROE (netto-inkomsten/eigen vermogen)
|
13,5%
|
13,1%
|
22,7%
|
2,2%
|
5,49%
|
5,11%
|
5,61%
|
5,66%
|
ROA (netto-inkomsten/totale activa)
|
5,91%
|
5,38%
|
8,23%
|
0,98%
|
-6,84%
|
2,75%
|
2,95%
|
2,86%
|
Totale activa
1 |
95.562
|
104.450
|
143.774
|
178.681
|
169.533
|
130.172
|
145.013
|
155.618
|
Nettoactief per aandeel
2 |
160,0
|
174,0
|
244,0
|
241,0
|
157,0
|
147,0
|
154,0
|
159,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
2.762
|
2.512
|
3.799
|
5.548
|
3.461
|
2.436
|
1.883
|
1.653
|
Capex/omzet
|
47,45%
|
41,84%
|
59,8%
|
61,67%
|
35,29%
|
24,23%
|
18,27%
|
15,42%
|
Datum van publicatie
|
24-01-20
|
22-01-21
|
16-02-22
|
13-02-23
|
14-02-24
|
-
|
-
|
-
|
Laatste slotkoers
130
SEK Gemiddelde koersdoel
124,9
SEK Spread / Gemiddelde doel -3,89% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -9,32% | 5,84 mld. | | +36,16% | 27,94 mld. | | -13,74% | 26,97 mld. | | +25,00% | 26,95 mld. | | -0,71% | 25,32 mld. | | +44,49% | 22,58 mld. | | +2,78% | 19,59 mld. | | +1,45% | 19,52 mld. | | +28,54% | 16,23 mld. | | -14,80% | 14,98 mld. |
andere onroerend goed ontwikkeling & transacties
|