Beurs gesloten -
Nasdaq Stockholm
17:12:46 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
49,5
SEK
|
-1,39%
|
|
+4,43%
|
-4,44%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
88,5
|
244,6
|
510,1
|
1.013
|
417,9
|
608,5
|
608,5
|
-
|
Bedrijfswaarde
1 |
67,13
|
224,3
|
487,6
|
981,8
|
417,9
|
611,5
|
572,5
|
563,5
|
K/w-verhouding
|
13,8
x
|
27,6
x
|
47,2
x
|
56,1
x
|
20,5
x
|
27,3
x
|
21,9
x
|
18,7
x
|
Dividendrendement
|
11,1%
|
4,02%
|
1,93%
|
1,21%
|
-
|
2,9%
|
3,54%
|
4,04%
|
Marktkapitalisatie/omzet
|
1,47
x
|
3,53
x
|
6,29
x
|
8,87
x
|
3,27
x
|
4,47
x
|
3,64
x
|
3,19
x
|
Bedrijfswaarde/omzet
|
1,12
x
|
3,24
x
|
6,01
x
|
8,59
x
|
3,27
x
|
4,29
x
|
3,43
x
|
2,95
x
|
Bedrijfswaarde/EBITDA
|
6,85
x
|
17,7
x
|
32,1
x
|
40,6
x
|
15,5
x
|
20,8
x
|
16,6
x
|
13,7
x
|
Bedrijfswaarde/FCF
|
4,74
x
|
28,9
x
|
38,2
x
|
54,6
x
|
-
|
30,6
x
|
19,1
x
|
18,8
x
|
FCF Yield
|
21,1%
|
3,46%
|
2,62%
|
1,83%
|
-
|
3,27%
|
5,24%
|
5,32%
|
Price to Book
|
3,18
x
|
11,6
x
|
23,2
x
|
33,4
x
|
-
|
13,7
x
|
11
x
|
9,18
x
|
Aantal aandelen (in duizenden)
|
12.292
|
12.292
|
12.292
|
12.292
|
12.292
|
12.292
|
12.292
|
-
|
Referentieprijs
2 |
7,200
|
19,90
|
41,50
|
82,40
|
34,00
|
49,50
|
49,50
|
49,50
|
Datum van publicatie
|
14-02-19
|
13-02-20
|
18-02-21
|
17-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
60,05
|
69,28
|
81,08
|
114,2
|
127,7
|
142,6
|
167
|
191
|
EBITDA
1 |
9,8
|
12,7
|
15,2
|
24,2
|
26,9
|
29,38
|
34,5
|
41,1
|
Bedrijfsresultaat (EBIT)
1 |
8,567
|
11,23
|
13,81
|
22,84
|
25,76
|
28,61
|
33,7
|
40,1
|
Operationele Marge
|
14,27%
|
16,21%
|
17,04%
|
19,99%
|
20,17%
|
20,06%
|
20,18%
|
20,99%
|
Resultaat voor belastingen (EBT)
1 |
8,691
|
11,26
|
13,82
|
22,85
|
25,77
|
29,38
|
35
|
41,1
|
Nettowinst (verlies)
1 |
6,449
|
8,801
|
10,84
|
18,13
|
20,44
|
23,31
|
27,8
|
32,6
|
Nettomarge
|
10,74%
|
12,7%
|
13,37%
|
15,87%
|
16,01%
|
16,35%
|
16,65%
|
17,07%
|
WPA
2 |
0,5200
|
0,7200
|
0,8800
|
1,470
|
1,660
|
1,900
|
2,260
|
2,650
|
Free Cash Flow
1 |
14,15
|
7,753
|
12,75
|
17,98
|
-
|
19,97
|
30
|
30
|
FCF-marge
|
23,56%
|
11,19%
|
15,73%
|
15,74%
|
-
|
14%
|
17,96%
|
15,71%
|
Kasstroomconversie (ebitda)
|
144,38%
|
61,05%
|
83,91%
|
74,31%
|
-
|
67,96%
|
86,96%
|
72,99%
|
Kasstroomconversie (nettowinst)
|
219,4%
|
88,09%
|
117,64%
|
99,21%
|
-
|
85,66%
|
107,91%
|
92,02%
|
Dividend per aandeel
2 |
0,8000
|
0,8000
|
0,8000
|
1,000
|
-
|
1,500
|
1,750
|
2,000
|
Datum van publicatie
|
14-02-19
|
13-02-20
|
18-02-21
|
17-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q2
|
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
|
---|
Omzet
1 |
29,58
|
27,25
|
30,53
|
31,9
|
31,33
|
30,25
|
34,24
|
34,64
|
34,59
|
34,8
|
38,64
|
40,2
|
40,5
|
40,6
|
45,6
|
EBITDA
1 |
6,4
|
6,4
|
5,5
|
6,631
|
5,752
|
6,953
|
7,6
|
7,6
|
7,1
|
8,012
|
6,7
|
8,2
|
7,7
|
9
|
9,6
|
Bedrijfsresultaat (EBIT)
1 |
6,027
|
6,007
|
5,117
|
6,268
|
5,397
|
6,728
|
7,37
|
7,391
|
6,907
|
7,831
|
6,478
|
8
|
7,5
|
8,8
|
9,4
|
Operationele Marge
|
20,37%
|
22,05%
|
16,76%
|
19,65%
|
17,23%
|
22,24%
|
21,52%
|
21,34%
|
19,97%
|
22,5%
|
16,77%
|
19,9%
|
18,52%
|
21,67%
|
20,61%
|
Resultaat voor belastingen (EBT)
1 |
6,034
|
6,003
|
5,129
|
6,262
|
5,392
|
6,727
|
7,388
|
7,447
|
6,99
|
7,924
|
7,019
|
8,4
|
7,8
|
9,1
|
9,7
|
Nettowinst (verlies)
1 |
4,779
|
4,767
|
4,056
|
4,972
|
4,282
|
5,341
|
5,85
|
5,913
|
5,55
|
6,285
|
5,561
|
6,7
|
6,2
|
7,2
|
7,7
|
Nettomarge
|
16,16%
|
17,5%
|
13,28%
|
15,58%
|
13,67%
|
17,66%
|
17,08%
|
17,07%
|
16,05%
|
18,06%
|
14,39%
|
16,67%
|
15,31%
|
17,73%
|
16,89%
|
WPA
2 |
0,3900
|
0,3900
|
0,3300
|
0,4000
|
0,3500
|
0,4300
|
0,4800
|
0,4800
|
0,4300
|
0,5100
|
0,4500
|
0,5400
|
0,5000
|
0,5900
|
0,6300
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26-08-21
|
18-11-21
|
17-02-22
|
18-05-22
|
25-08-22
|
17-11-22
|
16-02-23
|
16-05-23
|
24-08-23
|
16-11-23
|
15-02-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
21,4
|
20,3
|
22,5
|
31,1
|
-
|
25,2
|
36
|
45
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
14,1
|
7,75
|
12,8
|
18
|
-
|
20
|
30
|
30
|
ROE (netto-inkomsten/eigen vermogen)
|
21,9%
|
40,9%
|
50,4%
|
69,3%
|
-
|
54,9%
|
54,7%
|
53,8%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
2,270
|
1,710
|
1,790
|
2,470
|
-
|
3,780
|
4,480
|
5,390
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
1,2
|
0,86
|
0,35
|
0,5
|
-
|
1,87
|
1
|
1
|
Capex/omzet
|
2%
|
1,24%
|
0,44%
|
0,44%
|
-
|
1,31%
|
0,6%
|
0,52%
|
Datum van publicatie
|
14-02-19
|
13-02-20
|
18-02-21
|
17-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
|
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,44% | 56,24 mln. | | +9,89% | 67,33 mld. | | +11,66% | 17,99 mld. | | +19,20% | 13,29 mld. | | +6,43% | 13,04 mld. | | +15,83% | 9,85 mld. | | -26,30% | 5,54 mld. | | -9,80% | 5,54 mld. | | -2,46% | 4,93 mld. | | -2,66% | 4,72 mld. |
Bedrijfsondersteunende diensten - NEC
|