Beurs gesloten -
Nasdaq Stockholm
17:29:58 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
95
SEK
|
+0,21%
|
|
-8,48%
|
-1,04%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.083
|
4.229
|
6.152
|
5.304
|
3.394
|
3.359
|
-
|
-
|
Bedrijfswaarde
1 |
7.044
|
7.083
|
11.401
|
12.580
|
11.585
|
11.723
|
11.303
|
10.683
|
K/w-verhouding
|
20,8
x
|
14,7
x
|
19,1
x
|
11,3
x
|
13,7
x
|
11,8
x
|
8,07
x
|
6,8
x
|
Dividendrendement
|
3,33%
|
2,59%
|
2,07%
|
2,77%
|
4,32%
|
4,96%
|
5,21%
|
5,61%
|
Marktkapitalisatie/omzet
|
0,27
x
|
0,38
x
|
0,52
x
|
0,35
x
|
0,24
x
|
0,23
x
|
0,22
x
|
0,21
x
|
Bedrijfswaarde/omzet
|
0,63
x
|
0,64
x
|
0,97
x
|
0,84
x
|
0,84
x
|
0,81
x
|
0,74
x
|
0,67
x
|
Bedrijfswaarde/EBITDA
|
4,91
x
|
4,95
x
|
7,68
x
|
6,3
x
|
5,89
x
|
5,34
x
|
4,87
x
|
4,41
x
|
Bedrijfswaarde/FCF
|
5,88
x
|
4,4
x
|
-34,4
x
|
15,1
x
|
15
x
|
9,59
x
|
9
x
|
6,8
x
|
FCF Yield
|
17%
|
22,7%
|
-2,9%
|
6,61%
|
6,65%
|
10,4%
|
11,1%
|
14,7%
|
Price to Book
|
1,11
x
|
1,46
x
|
1,88
x
|
1,38
x
|
0,88
x
|
0,84
x
|
0,79
x
|
0,73
x
|
Aantal aandelen (in duizenden)
|
35.358
|
35.358
|
35.358
|
35.358
|
35.358
|
35.358
|
-
|
-
|
Referentieprijs
2 |
87,20
|
119,6
|
174,0
|
150,0
|
96,00
|
95,00
|
95,00
|
95,00
|
Datum van publicatie
|
28-01-20
|
29-01-21
|
03-02-22
|
23-01-23
|
31-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
11.254
|
11.050
|
11.733
|
14.974
|
13.867
|
14.545
|
15.200
|
15.899
|
EBITDA
1 |
1.435
|
1.431
|
1.485
|
1.998
|
1.967
|
2.195
|
2.321
|
2.423
|
Bedrijfsresultaat (EBIT)
1 |
508
|
546
|
597
|
907
|
831
|
896,7
|
1.014
|
1.094
|
Operationele Marge
|
4,51%
|
4,94%
|
5,09%
|
6,06%
|
5,99%
|
6,16%
|
6,67%
|
6,88%
|
Resultaat voor belastingen (EBT)
1 |
216
|
414
|
482
|
666
|
398
|
416,7
|
599,7
|
712
|
Nettowinst (verlies)
1 |
148
|
287
|
322
|
487
|
248
|
287
|
417,7
|
496,3
|
Nettomarge
|
1,32%
|
2,6%
|
2,74%
|
3,25%
|
1,79%
|
1,97%
|
2,75%
|
3,12%
|
WPA
2 |
4,190
|
8,120
|
9,120
|
13,29
|
7,020
|
8,077
|
11,78
|
13,98
|
Free Cash Flow
1 |
1.197
|
1.609
|
-331
|
832
|
770
|
1.223
|
1.256
|
1.572
|
FCF-marge
|
10,64%
|
14,56%
|
-2,82%
|
5,56%
|
5,55%
|
8,41%
|
8,26%
|
9,89%
|
Kasstroomconversie (ebitda)
|
83,41%
|
112,44%
|
-
|
41,64%
|
39,15%
|
55,71%
|
54,09%
|
64,87%
|
Kasstroomconversie (nettowinst)
|
808,78%
|
560,63%
|
-
|
170,84%
|
310,48%
|
426,13%
|
300,6%
|
316,72%
|
Dividend per aandeel
2 |
2,900
|
3,100
|
3,600
|
4,150
|
4,150
|
4,717
|
4,950
|
5,333
|
Datum van publicatie
|
28-01-20
|
29-01-21
|
03-02-22
|
23-01-23
|
31-01-24
|
-
|
-
|
-
|
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 |
3.364
|
3.371
|
3.525
|
3.979
|
4.099
|
3.589
|
3.450
|
3.253
|
3.574
|
3.268
|
3.584
|
3.705
|
3.891
|
EBITDA
1 |
472
|
430
|
507
|
466
|
564
|
420
|
479
|
500
|
569
|
-
|
531
|
580
|
651
|
Bedrijfsresultaat (EBIT)
1 |
225
|
165
|
201
|
201
|
277
|
127
|
172
|
188
|
262
|
-
|
194
|
239
|
305
|
Operationele Marge
|
6,69%
|
4,89%
|
5,7%
|
5,05%
|
6,76%
|
3,54%
|
4,99%
|
5,78%
|
7,33%
|
-
|
5,41%
|
6,45%
|
7,84%
|
Resultaat voor belastingen (EBT)
1 |
181
|
129
|
206
|
150
|
181
|
50
|
99
|
105
|
143
|
18
|
72
|
118
|
184
|
Nettowinst (verlies)
1 |
116
|
85
|
138
|
109
|
140
|
24
|
64
|
65
|
95
|
8
|
50
|
83
|
129
|
Nettomarge
|
3,45%
|
2,52%
|
3,91%
|
2,74%
|
3,42%
|
0,67%
|
1,86%
|
2%
|
2,66%
|
0,24%
|
1,4%
|
2,24%
|
3,32%
|
WPA
2 |
3,280
|
2,420
|
3,910
|
3,100
|
3,870
|
0,6900
|
1,800
|
1,830
|
2,700
|
0,2100
|
1,390
|
2,310
|
3,620
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
03-02-22
|
21-04-22
|
12-07-22
|
17-10-22
|
23-01-23
|
21-04-23
|
12-07-23
|
17-10-23
|
31-01-24
|
19-04-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.961
|
2.854
|
5.249
|
7.276
|
8.191
|
8.364
|
7.944
|
7.324
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,76
x
|
1,994
x
|
3,535
x
|
3,642
x
|
4,164
x
|
3,81
x
|
3,423
x
|
3,022
x
|
Free Cash Flow
1 |
1.197
|
1.609
|
-331
|
832
|
770
|
1.223
|
1.256
|
1.572
|
ROE (netto-inkomsten/eigen vermogen)
|
5,3%
|
9,9%
|
10,4%
|
13%
|
6,5%
|
7,48%
|
10,1%
|
11,2%
|
ROA (netto-inkomsten/totale activa)
|
1,75%
|
3,22%
|
3,15%
|
3,78%
|
1,64%
|
1,68%
|
2,6%
|
3,11%
|
Totale activa
1 |
8.471
|
8.922
|
10.219
|
12.870
|
15.102
|
17.094
|
16.083
|
15.939
|
Nettoactief per aandeel
2 |
78,50
|
81,70
|
92,70
|
108,0
|
109,0
|
113,0
|
120,0
|
130,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
133
|
87
|
128
|
229
|
178
|
198
|
222
|
226
|
Capex/omzet
|
1,18%
|
0,79%
|
1,09%
|
1,53%
|
1,28%
|
1,36%
|
1,46%
|
1,42%
|
Datum van publicatie
|
28-01-20
|
29-01-21
|
03-02-22
|
23-01-23
|
31-01-24
|
-
|
-
|
-
|
|
Vaira. 1 jan.
|
Kapi.
|
---|
| -1,04% | 306 mln. | | -13,09% | 6,63 mld. | | +35,70% | 5,63 mld. | | +17,57% | 4,04 mld. | | +11,93% | 2,26 mld. | | +5,06% | 995 mln. | | +93,91% | 931 mln. | | +5,75% | 805 mln. | | -18,56% | 555 mln. | | +1,93% | 504 mln. |
Vrachtlogistiek
|