Beurs gesloten -
London S.E.
17:25:00 17-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
199,6
SEK
|
-1,38%
|
|
-0,92%
|
+10,93%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.046
|
6.938
|
10.658
|
7.414
|
6.677
|
7.373
|
-
|
-
|
Bedrijfswaarde
1 |
5.601
|
6.562
|
10.658
|
8.339
|
7.294
|
7.699
|
7.335
|
6.903
|
K/w-verhouding
|
19,2
x
|
33,8
x
|
-
|
14,8
x
|
16,3
x
|
18,2
x
|
15,5
x
|
13,8
x
|
Dividendrendement
|
-
|
1,91%
|
1,33%
|
2,05%
|
2,37%
|
2,27%
|
2,39%
|
2,52%
|
Marktkapitalisatie/omzet
|
3,01
x
|
4,62
x
|
5,04
x
|
1,83
x
|
1,59
x
|
1,85
x
|
1,76
x
|
1,68
x
|
Bedrijfswaarde/omzet
|
2,78
x
|
4,37
x
|
5,04
x
|
2,06
x
|
1,73
x
|
1,93
x
|
1,75
x
|
1,57
x
|
Bedrijfswaarde/EBITDA
|
9,81
x
|
17,5
x
|
19,7
x
|
9,74
x
|
9,28
x
|
10,2
x
|
8,69
x
|
7,52
x
|
Bedrijfswaarde/FCF
|
15,3
x
|
20,1
x
|
44,6
x
|
17,9
x
|
14
x
|
15,3
x
|
13,8
x
|
11,3
x
|
FCF Yield
|
6,55%
|
4,98%
|
2,24%
|
5,6%
|
7,14%
|
6,53%
|
7,27%
|
8,84%
|
Price to Book
|
5,28
x
|
6,5
x
|
-
|
3,58
x
|
3,08
x
|
3,13
x
|
2,77
x
|
2,44
x
|
Aantal aandelen (in duizenden)
|
38.027
|
37.870
|
37.930
|
37.980
|
37.179
|
37.122
|
-
|
-
|
Referentieprijs
2 |
159,0
|
183,2
|
281,0
|
195,2
|
179,6
|
198,6
|
198,6
|
198,6
|
Datum van publicatie
|
04-02-20
|
09-02-21
|
16-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.012
|
1.502
|
2.115
|
4.056
|
4.205
|
3.982
|
4.181
|
4.391
|
EBITDA
1 |
571
|
376
|
541
|
856
|
786
|
757
|
844
|
918
|
Bedrijfsresultaat (EBIT)
1 |
472
|
291
|
443
|
668
|
617
|
573
|
650
|
715
|
Operationele Marge
|
23,46%
|
19,37%
|
20,95%
|
16,47%
|
14,67%
|
14,39%
|
15,55%
|
16,28%
|
Resultaat voor belastingen (EBT)
1 |
453
|
256
|
-
|
634
|
526
|
532
|
622
|
699
|
Nettowinst (verlies)
1 |
321
|
205
|
-
|
501
|
417
|
411
|
481
|
540
|
Nettomarge
|
15,95%
|
13,65%
|
-
|
12,35%
|
9,92%
|
10,32%
|
11,5%
|
12,3%
|
WPA
2 |
8,270
|
5,420
|
-
|
13,20
|
11,00
|
10,90
|
12,80
|
14,40
|
Free Cash Flow
1 |
367
|
327
|
239
|
467
|
521
|
503
|
533
|
610
|
FCF-marge
|
18,24%
|
21,77%
|
11,3%
|
11,51%
|
12,39%
|
12,63%
|
12,75%
|
13,89%
|
Kasstroomconversie (ebitda)
|
64,27%
|
86,97%
|
44,18%
|
54,56%
|
66,28%
|
66,45%
|
63,15%
|
66,45%
|
Kasstroomconversie (nettowinst)
|
114,33%
|
159,51%
|
-
|
93,21%
|
124,94%
|
122,38%
|
110,81%
|
112,96%
|
Dividend per aandeel
2 |
-
|
3,500
|
3,750
|
4,000
|
4,250
|
4,500
|
4,750
|
5,000
|
Datum van publicatie
|
04-02-20
|
09-02-21
|
16-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
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 |
-
|
934
|
1.021
|
1.068
|
1.033
|
1.127
|
1.098
|
1.035
|
945
|
1.003
|
1.015
|
954
|
1.010
|
EBITDA
1 |
162
|
211
|
210
|
-
|
220
|
229
|
222
|
183
|
152
|
183
|
195
|
178
|
202
|
Bedrijfsresultaat (EBIT)
1 |
127
|
166
|
164
|
166
|
172
|
181
|
175
|
146
|
115
|
137
|
149
|
132
|
156
|
Operationele Marge
|
-
|
17,77%
|
16,06%
|
15,54%
|
16,65%
|
16,06%
|
15,94%
|
14,11%
|
12,17%
|
13,66%
|
14,68%
|
13,84%
|
15,45%
|
Resultaat voor belastingen (EBT)
1 |
-
|
155
|
153
|
165
|
161
|
159
|
156
|
120
|
-
|
128
|
139
|
122
|
144
|
Nettowinst (verlies)
1 |
-
|
130
|
134
|
126
|
111
|
121
|
120
|
89
|
-
|
100
|
107
|
94
|
111
|
Nettomarge
|
-
|
13,92%
|
13,12%
|
11,8%
|
10,75%
|
10,74%
|
10,93%
|
8,6%
|
-
|
9,97%
|
10,54%
|
9,85%
|
10,99%
|
WPA
|
-
|
3,410
|
3,530
|
3,320
|
-
|
3,180
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
16-02-22
|
04-05-22
|
26-07-22
|
03-11-22
|
08-02-23
|
03-05-23
|
26-07-23
|
08-11-23
|
07-02-24
|
08-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
925
|
617
|
326
|
-
|
-
|
Nettokaspositie
1 |
445
|
376
|
-
|
-
|
-
|
-
|
37,9
|
469
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
1,081
x
|
0,785
x
|
0,4306
x
|
-
|
-
|
Free Cash Flow
1 |
367
|
327
|
239
|
467
|
521
|
503
|
533
|
610
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
19,6%
|
-
|
26,6%
|
18,9%
|
18%
|
18,9%
|
18,8%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
30,10
|
28,20
|
-
|
54,50
|
58,30
|
63,40
|
71,60
|
81,30
|
Cashflow per aandeel
2 |
9,940
|
8,900
|
6,840
|
14,00
|
16,40
|
16,20
|
17,50
|
19,30
|
Capex
1 |
19
|
10
|
21
|
62
|
94
|
110
|
125
|
117
|
Capex/omzet
|
0,94%
|
0,67%
|
0,99%
|
1,53%
|
2,24%
|
2,76%
|
2,99%
|
2,66%
|
Datum van publicatie
|
04-02-20
|
09-02-21
|
16-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
Laatste slotkoers
198,6
SEK Gemiddelde koersdoel
275
SEK Spread / Gemiddelde doel +38,47% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +15,47% | 88,56 mld. | | +9,84% | 64,69 mld. | | +20,64% | 36,9 mld. | | +22,02% | 33,46 mld. | | +3,57% | 26,33 mld. | | -1,19% | 25,68 mld. | | -0,57% | 25,6 mld. | | +16,53% | 24,36 mld. | | +3,06% | 22,43 mld. |
Industriële machines & uitrusting - Andere
|