Beurs gesloten -
Nasdaq Stockholm
17:29:42 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
83,4
SEK
|
+1,52%
|
|
+0,18%
|
-3,70%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
11.541
|
10.297
|
16.792
|
10.671
|
12.248
|
11.795
|
-
|
-
|
Bedrijfswaarde
1 |
23.945
|
23.607
|
30.390
|
26.842
|
29.232
|
28.547
|
27.923
|
27.927
|
K/w-verhouding
|
11,1
x
|
11,3
x
|
6,96
x
|
12,9
x
|
-14,4
x
|
17,3
x
|
20,1
x
|
17,2
x
|
Dividendrendement
|
3,85%
|
4,3%
|
2,96%
|
2,65%
|
-
|
2,4%
|
2,4%
|
3,18%
|
Marktkapitalisatie/omzet
|
6,23
x
|
5,48
x
|
8,54
x
|
4,83
x
|
4,89
x
|
4,56
x
|
4,41
x
|
4,33
x
|
Bedrijfswaarde/omzet
|
12,9
x
|
12,6
x
|
15,4
x
|
12,2
x
|
11,7
x
|
11
x
|
10,4
x
|
10,2
x
|
Bedrijfswaarde/EBITDA
|
21,4
x
|
20,6
x
|
25
x
|
19,5
x
|
18
x
|
17,2
x
|
16
x
|
15,5
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-45,2
x
|
-184
x
|
-146
x
|
-160
x
|
FCF Yield
|
-
|
-
|
-
|
-
|
-2,21%
|
-0,54%
|
-0,68%
|
-0,63%
|
Price to Book
|
1,37
x
|
1,13
x
|
1,42
x
|
0,88
x
|
1,12
x
|
0,93
x
|
0,96
x
|
0,96
x
|
Aantal aandelen (in duizenden)
|
134.512
|
134.071
|
141.344
|
141.431
|
141.431
|
141.431
|
-
|
-
|
Referentieprijs
2 |
85,80
|
76,80
|
118,8
|
75,45
|
86,60
|
83,40
|
83,40
|
83,40
|
Datum van publicatie
|
11-02-20
|
12-02-21
|
11-02-22
|
14-02-23
|
16-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.854
|
1.878
|
1.967
|
2.209
|
2.504
|
2.586
|
2.674
|
2.725
|
EBITDA
1 |
1.119
|
1.148
|
1.214
|
1.379
|
1.622
|
1.656
|
1.750
|
1.797
|
Bedrijfsresultaat (EBIT)
1 |
1.114
|
1.143
|
1.214
|
1.379
|
1.622
|
1.443
|
1.705
|
1.807
|
Operationele Marge
|
60,09%
|
60,86%
|
61,72%
|
62,43%
|
64,78%
|
55,8%
|
63,74%
|
66,33%
|
Resultaat voor belastingen (EBT)
1 |
1.302
|
1.152
|
2.872
|
1.045
|
-963
|
-106,9
|
1.339
|
1.397
|
Nettowinst (verlies)
1 |
1.041
|
914
|
2.306
|
830
|
-850
|
-84,86
|
1.063
|
1.110
|
Nettomarge
|
56,15%
|
48,67%
|
117,23%
|
37,57%
|
-33,95%
|
-3,28%
|
39,74%
|
40,72%
|
WPA
2 |
7,740
|
6,810
|
17,08
|
5,870
|
-6,010
|
4,830
|
4,140
|
4,850
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-647
|
-155
|
-191
|
-175
|
FCF-marge
|
-
|
-
|
-
|
-
|
-25,84%
|
-5,99%
|
-7,14%
|
-6,42%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
3,300
|
3,300
|
3,520
|
2,000
|
-
|
2,000
|
2,000
|
2,650
|
Datum van publicatie
|
11-02-20
|
12-02-21
|
11-02-22
|
14-02-23
|
16-02-24
|
-
|
-
|
-
|
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
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
500
|
539
|
543
|
559
|
568
|
617
|
620
|
621
|
646
|
639
|
646
|
647
|
674
|
-
|
-
|
EBITDA
1 |
299
|
319
|
362
|
370
|
-
|
-
|
413
|
426
|
413
|
387
|
447,2
|
450
|
429,5
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
299
|
318
|
362
|
370
|
328
|
369
|
413
|
426
|
413
|
387
|
429,2
|
420,1
|
432,5
|
-
|
-
|
Operationele Marge
|
59,8%
|
59%
|
66,67%
|
66,19%
|
57,75%
|
59,81%
|
66,61%
|
68,6%
|
63,93%
|
60,56%
|
66,44%
|
64,93%
|
64,17%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
1.149
|
892
|
446
|
-146
|
-147
|
-423
|
116
|
114
|
-770
|
-
|
-86,49
|
-134,8
|
278,9
|
348,7
|
322,3
|
Nettowinst (verlies)
1 |
959
|
708
|
356
|
-120
|
-113
|
-333
|
83
|
88
|
-687
|
-
|
-68,67
|
-107,1
|
221,4
|
276,9
|
255,9
|
Nettomarge
|
191,8%
|
131,35%
|
65,56%
|
-21,47%
|
-19,89%
|
-53,97%
|
13,39%
|
14,17%
|
-106,35%
|
-
|
-10,63%
|
-16,55%
|
32,85%
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
3,520
|
0,8800
|
0,8800
|
0,8800
|
-
|
0,5000
|
0,5000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11-02-22
|
28-04-22
|
07-07-22
|
21-10-22
|
14-02-23
|
28-04-23
|
07-07-23
|
27-10-23
|
16-02-24
|
26-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
12.404
|
13.310
|
13.598
|
16.171
|
16.984
|
16.752
|
16.127
|
16.132
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
11,08
x
|
11,59
x
|
11,2
x
|
11,73
x
|
10,47
x
|
10,12
x
|
9,217
x
|
8,975
x
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-647
|
-155
|
-191
|
-175
|
ROE (netto-inkomsten/eigen vermogen)
|
12,8%
|
10,4%
|
22,1%
|
7%
|
-7,4%
|
5,8%
|
7,03%
|
7,35%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
62,60
|
68,20
|
83,60
|
85,60
|
77,60
|
89,60
|
86,90
|
87,20
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
1.027
|
1.518
|
1.219
|
1.307
|
1.631
|
1.000
|
762
|
1.000
|
Capex/omzet
|
55,39%
|
80,83%
|
61,97%
|
59,17%
|
65,14%
|
38,67%
|
28,49%
|
36,7%
|
Datum van publicatie
|
11-02-20
|
12-02-21
|
11-02-22
|
14-02-23
|
16-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
83,4
SEK Gemiddelde koersdoel
84,5
SEK Spread / Gemiddelde doel +1,32% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,70% | 1,08 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
|