Beurs gesloten -
Nasdaq Stockholm
17:29:48 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
31,84
SEK
|
+6,13%
|
|
+3,54%
|
+16,54%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.257
|
2.877
|
20.143
|
28.738
|
5.547
|
6.464
|
-
|
-
|
Bedrijfswaarde
1 |
2.576
|
3.201
|
20.997
|
30.097
|
7.658
|
7.964
|
8.238
|
7.060
|
K/w-verhouding
|
33,7
x
|
22,7
x
|
77,9
x
|
36,4
x
|
6,55
x
|
12,7
x
|
8,5
x
|
6,64
x
|
Dividendrendement
|
-
|
0,65%
|
0,1%
|
0,07%
|
-
|
0,31%
|
0,31%
|
0,31%
|
Marktkapitalisatie/omzet
|
1,23
x
|
1,38
x
|
5,77
x
|
4,37
x
|
0,68
x
|
0,8
x
|
0,72
x
|
0,64
x
|
Bedrijfswaarde/omzet
|
1,4
x
|
1,54
x
|
6,01
x
|
4,58
x
|
0,94
x
|
0,99
x
|
0,92
x
|
0,7
x
|
Bedrijfswaarde/EBITDA
|
13,1
x
|
11,7
x
|
42,9
x
|
24,4
x
|
5,67
x
|
6,17
x
|
5,36
x
|
3,95
x
|
Bedrijfswaarde/FCF
|
22,4
x
|
24,2
x
|
-215
x
|
158
x
|
18
x
|
13,5
x
|
10,2
x
|
6,89
x
|
FCF Yield
|
4,46%
|
4,13%
|
-0,46%
|
0,63%
|
5,56%
|
7,38%
|
9,8%
|
14,5%
|
Price to Book
|
3,93
x
|
4,43
x
|
12,2
x
|
10,2
x
|
1,61
x
|
1,64
x
|
1,36
x
|
1,13
x
|
Aantal aandelen (in duizenden)
|
185.919
|
188.307
|
199.827
|
203.027
|
203.027
|
203.027
|
-
|
-
|
Referentieprijs
2 |
12,14
|
15,28
|
100,8
|
141,6
|
27,32
|
31,84
|
31,84
|
31,84
|
Datum van publicatie
|
21-02-20
|
24-02-21
|
24-02-22
|
09-02-23
|
09-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.842
|
2.081
|
3.492
|
6.574
|
8.150
|
8.054
|
8.977
|
10.111
|
EBITDA
1 |
196,8
|
273,5
|
489,4
|
1.236
|
1.350
|
1.290
|
1.538
|
1.786
|
Bedrijfsresultaat (EBIT)
1 |
106,4
|
177,3
|
355,1
|
1.028
|
1.122
|
893
|
1.120
|
1.358
|
Operationele Marge
|
5,78%
|
8,52%
|
10,17%
|
15,63%
|
13,77%
|
11,09%
|
12,48%
|
13,43%
|
Resultaat voor belastingen (EBT)
1 |
91,03
|
164,9
|
332,1
|
1.017
|
1.121
|
707
|
983,7
|
1.246
|
Nettowinst (verlies)
1 |
67,1
|
126,5
|
253,1
|
794,5
|
848
|
530
|
756,6
|
953,3
|
Nettomarge
|
3,64%
|
6,08%
|
7,25%
|
12,09%
|
10,4%
|
6,58%
|
8,43%
|
9,43%
|
WPA
2 |
0,3600
|
0,6740
|
1,294
|
3,890
|
4,170
|
2,504
|
3,744
|
4,794
|
Free Cash Flow
1 |
115
|
132,3
|
-97,6
|
190,5
|
426
|
588
|
807
|
1.024
|
FCF-marge
|
6,24%
|
6,36%
|
-2,8%
|
2,9%
|
5,23%
|
7,3%
|
8,99%
|
10,13%
|
Kasstroomconversie (ebitda)
|
58,43%
|
48,38%
|
-
|
15,42%
|
31,56%
|
45,58%
|
52,47%
|
57,34%
|
Kasstroomconversie (nettowinst)
|
171,35%
|
104,55%
|
-
|
23,98%
|
50,24%
|
110,94%
|
106,66%
|
107,42%
|
Dividend per aandeel
2 |
-
|
0,1000
|
0,1000
|
0,1000
|
-
|
0,1000
|
0,1000
|
0,1000
|
Datum van publicatie
|
21-02-20
|
24-02-21
|
24-02-22
|
09-02-23
|
09-02-24
|
-
|
-
|
-
|
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 |
1.170
|
1.388
|
1.662
|
1.728
|
1.795
|
2.115
|
2.258
|
1.917
|
1.861
|
1.782
|
1.928
|
1.994
|
2.072
|
-
|
-
|
EBITDA
1 |
154,1
|
217,4
|
292,2
|
353,4
|
351,6
|
413
|
460
|
352
|
207
|
240
|
289
|
367
|
393
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
108,7
|
170,9
|
264,4
|
301,6
|
290,7
|
340
|
377
|
266
|
138
|
138
|
186
|
264
|
290
|
-
|
-
|
Operationele Marge
|
9,29%
|
12,31%
|
15,91%
|
17,45%
|
16,19%
|
16,08%
|
16,7%
|
13,88%
|
7,42%
|
7,74%
|
9,64%
|
13,24%
|
14%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
96,4
|
161,7
|
251,9
|
332,9
|
270,1
|
299
|
341
|
262
|
220
|
91
|
122
|
190
|
210
|
-
|
-
|
Nettowinst (verlies)
1 |
73
|
120,9
|
188,8
|
266,8
|
218,1
|
224
|
259
|
173
|
191
|
61
|
107
|
170
|
190
|
-
|
-
|
Nettomarge
|
6,24%
|
8,71%
|
11,36%
|
15,44%
|
12,15%
|
10,59%
|
11,47%
|
9,02%
|
10,26%
|
3,42%
|
5,55%
|
8,53%
|
9,17%
|
-
|
-
|
WPA
2 |
0,3620
|
0,5960
|
0,9300
|
1,300
|
1,060
|
1,090
|
1,270
|
0,8500
|
0,9400
|
0,3100
|
0,5432
|
0,8389
|
0,8742
|
0,9406
|
1,089
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
24-02-22
|
29-04-22
|
11-08-22
|
28-10-22
|
09-02-23
|
27-04-23
|
15-08-23
|
27-10-23
|
09-02-24
|
26-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
319
|
323
|
855
|
1.359
|
2.111
|
1.500
|
1.774
|
596
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,621
x
|
1,182
x
|
1,746
x
|
1,1
x
|
1,564
x
|
1,163
x
|
1,154
x
|
0,3338
x
|
Free Cash Flow
1 |
115
|
132
|
-97,6
|
191
|
426
|
588
|
807
|
1.024
|
ROE (netto-inkomsten/eigen vermogen)
|
12,5%
|
20,7%
|
22%
|
36%
|
27,2%
|
12,6%
|
16,3%
|
17%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
3,090
|
3,450
|
8,240
|
13,80
|
16,90
|
19,50
|
23,40
|
28,20
|
Cashflow per aandeel
2 |
-
|
-
|
0,5400
|
3,280
|
4,640
|
4,400
|
5,000
|
6,100
|
Capex
1 |
95,6
|
65
|
202
|
479
|
518
|
442
|
357
|
383
|
Capex/omzet
|
5,19%
|
3,12%
|
5,79%
|
7,29%
|
6,36%
|
5,49%
|
3,97%
|
3,78%
|
Datum van publicatie
|
21-02-20
|
24-02-21
|
24-02-22
|
09-02-23
|
09-02-24
|
-
|
-
|
-
|
Laatste slotkoers
31,84
SEK Gemiddelde koersdoel
47,67
SEK Spread / Gemiddelde doel +49,71% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +16,54% | 590 mln. | | +4,53% | 149 mld. | | +34,66% | 130 mld. | | +19,57% | 130 mld. | | +12,90% | 62,82 mld. | | +7,65% | 41,04 mld. | | +94,65% | 35 mld. | | +6,26% | 32,1 mld. | | -9,78% | 32,1 mld. | | +3,97% | 27,31 mld. |
Elektrische componenten & apparatuur - Andere
|