Beurs gesloten -
Nasdaq Stockholm
17:29:58 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
295,4
SEK
|
+1,83%
|
|
+2,53%
|
+3,65%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
103.780
|
200.508
|
47.536
|
23.496
|
30.328
|
29.917
|
-
|
-
|
Bedrijfswaarde
1 |
102.970
|
199.719
|
46.948
|
23.496
|
31.326
|
29.359
|
28.408
|
27.390
|
K/w-verhouding
|
582
x
|
52,4
x
|
51,9
x
|
116
x
|
219
x
|
30,9
x
|
22,8
x
|
17,3
x
|
Dividendrendement
|
0,19%
|
1,12%
|
0,56%
|
1,36%
|
1,24%
|
1,39%
|
1,56%
|
1,86%
|
Marktkapitalisatie/omzet
|
173
x
|
283
x
|
29,3
x
|
15,3
x
|
14,2
x
|
11,5
x
|
10
x
|
8,37
x
|
Bedrijfswaarde/omzet
|
172
x
|
282
x
|
28,9
x
|
15,3
x
|
14,7
x
|
11,2
x
|
9,5
x
|
7,66
x
|
Bedrijfswaarde/EBITDA
|
374
x
|
519
x
|
42,7
x
|
28,3
x
|
25,6
x
|
17,7
x
|
14,6
x
|
11,3
x
|
Bedrijfswaarde/FCF
|
456
x
|
1.222
x
|
78,6
x
|
45,4
x
|
34
x
|
25
x
|
18
x
|
12,9
x
|
FCF Yield
|
0,22%
|
0,08%
|
1,27%
|
2,2%
|
2,94%
|
4,01%
|
5,56%
|
7,77%
|
Price to Book
|
95,9
x
|
15,8
x
|
16,2
x
|
3,2
x
|
5,06
x
|
4,5
x
|
3,97
x
|
3,44
x
|
Aantal aandelen (in duizenden)
|
952.984
|
952.984
|
986.646
|
1.186.608
|
1.184.824
|
1.185.455
|
-
|
-
|
Referentieprijs
2 |
108,9
|
20,87
|
48,18
|
19,80
|
25,60
|
25,24
|
25,24
|
25,24
|
Datum van publicatie
|
12-02-20
|
26-01-21
|
19-01-22
|
18-01-23
|
18-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
600
|
709
|
1.623
|
1.536
|
2.131
|
2.610
|
2.989
|
3.574
|
EBITDA
1 |
275
|
385
|
1.100
|
829
|
1.226
|
1.657
|
1.947
|
2.425
|
Bedrijfsresultaat (EBIT)
1 |
245
|
350
|
1.063
|
785
|
1.172
|
1.548
|
1.843
|
2.262
|
Operationele Marge
|
40,83%
|
49,37%
|
65,5%
|
51,11%
|
55%
|
59,3%
|
61,66%
|
63,31%
|
Resultaat voor belastingen (EBT)
1 |
173
|
311
|
878
|
263
|
239
|
1.274
|
1.442
|
1.814
|
Nettowinst (verlies)
1 |
160
|
379
|
909
|
176
|
130
|
967,2
|
1.311
|
1.731
|
Nettomarge
|
26,67%
|
53,46%
|
56,01%
|
11,46%
|
6,1%
|
37,05%
|
43,84%
|
48,43%
|
WPA
2 |
0,1870
|
0,3980
|
0,9290
|
0,1710
|
0,1170
|
0,8161
|
1,107
|
1,462
|
Free Cash Flow
1 |
226
|
163,4
|
597
|
518
|
922
|
1.176
|
1.579
|
2.130
|
FCF-marge
|
37,67%
|
23,05%
|
36,78%
|
33,72%
|
43,27%
|
45,07%
|
52,82%
|
59,59%
|
Kasstroomconversie (ebitda)
|
82,18%
|
42,44%
|
54,27%
|
62,48%
|
75,2%
|
70,98%
|
81,11%
|
87,83%
|
Kasstroomconversie (nettowinst)
|
141,25%
|
43,11%
|
65,68%
|
294,32%
|
709,23%
|
121,64%
|
120,48%
|
123,05%
|
Dividend per aandeel
2 |
0,2098
|
0,2344
|
0,2712
|
0,2695
|
0,3163
|
0,3503
|
0,3944
|
0,4701
|
Datum van publicatie
|
12-02-20
|
26-01-21
|
19-01-22
|
18-01-23
|
18-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
304
|
264
|
444
|
709
|
912
|
733
|
804
|
1.019
|
1.112
|
1.136
|
1.483
|
EBITDA
1 |
-
|
80
|
305
|
492
|
608
|
413
|
416
|
555
|
653
|
648
|
836
|
Bedrijfsresultaat (EBIT)
1 |
-
|
63
|
286
|
476
|
587
|
393
|
392
|
530
|
624
|
631,6
|
953,1
|
Operationele Marge
|
-
|
23,86%
|
64,41%
|
67,14%
|
64,36%
|
53,62%
|
48,76%
|
52,01%
|
56,12%
|
55,6%
|
64,27%
|
Resultaat voor belastingen (EBT)
|
-
|
68
|
243
|
397
|
481
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
332
|
361
|
548
|
-
|
-58
|
11
|
118
|
-
|
-
|
Nettomarge
|
-
|
-
|
74,77%
|
50,92%
|
60,09%
|
-
|
-7,21%
|
1,08%
|
10,61%
|
-
|
-
|
WPA
2 |
-
|
0,0620
|
0,3480
|
0,3720
|
-
|
-
|
-0,0540
|
0,0100
|
0,1080
|
0,4600
|
0,8300
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12-02-20
|
20-08-20
|
26-01-21
|
22-07-21
|
19-01-22
|
14-07-22
|
18-01-23
|
14-07-23
|
18-01-24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
998
|
-
|
-
|
-
|
Nettokaspositie
1 |
810
|
789
|
588
|
-
|
-
|
558
|
1.509
|
2.528
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
0,814
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
226
|
163
|
597
|
518
|
922
|
1.177
|
1.579
|
2.130
|
ROE (netto-inkomsten/eigen vermogen)
|
22,6%
|
32,3%
|
43,2%
|
3,77%
|
16,4%
|
18,6%
|
20,3%
|
22,8%
|
ROA (netto-inkomsten/totale activa)
|
16,4%
|
24,8%
|
33%
|
2,61%
|
10,8%
|
10,3%
|
12,8%
|
15,8%
|
Totale activa
1 |
977,5
|
1.526
|
2.758
|
6.747
|
1.200
|
9.386
|
10.231
|
10.973
|
Nettoactief per aandeel
2 |
1,140
|
1,320
|
2,980
|
6,200
|
5,060
|
5,610
|
6,350
|
7,330
|
Cashflow per aandeel
2 |
0,2900
|
0,1800
|
0,6200
|
0,5300
|
0,8000
|
1,220
|
1,540
|
1,720
|
Capex
1 |
18
|
8,4
|
11
|
31
|
23
|
18
|
19
|
19,8
|
Capex/omzet
|
3%
|
1,18%
|
0,68%
|
2,02%
|
1,08%
|
0,69%
|
0,64%
|
0,55%
|
Datum van publicatie
|
12-02-20
|
26-01-21
|
19-01-22
|
18-01-23
|
18-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
25,24
EUR Gemiddelde koersdoel
29,92
EUR Spread / Gemiddelde doel +18,55% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,65% | 31,94 mld. | | -1,48% | 33,94 mld. | | +6,42% | 5,54 mld. | | -0,42% | 3,08 mld. | | +15,23% | 2,98 mld. | | +22,64% | 2,9 mld. | | -18,98% | 2,24 mld. | | +4,02% | 1,23 mld. | | -2,00% | 1,07 mld. | | +5,66% | 893 mln. |
Private Equity
|