Beurs gesloten -
Nasdaq Stockholm
17:29:53 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
127,3
SEK
|
-0,55%
|
|
-2,08%
|
+4,34%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
31.598
|
30.290
|
41.780
|
38.267
|
42.021
|
43.847
|
-
|
-
|
Bedrijfswaarde
1 |
34.032
|
31.950
|
42.682
|
41.112
|
43.601
|
44.864
|
44.405
|
42.037
|
K/w-verhouding
|
20,5
x
|
21,5
x
|
17,7
x
|
15,4
x
|
16,6
x
|
16,3
x
|
15,6
x
|
15,2
x
|
Dividendrendement
|
2,51%
|
2,61%
|
2,47%
|
3,24%
|
3,28%
|
3,07%
|
3,33%
|
3,29%
|
Marktkapitalisatie/omzet
|
2,04
x
|
2,26
x
|
2,61
x
|
1,72
x
|
1,91
x
|
2,03
x
|
1,93
x
|
1,86
x
|
Bedrijfswaarde/omzet
|
2,19
x
|
2,38
x
|
2,67
x
|
1,85
x
|
1,98
x
|
2,08
x
|
1,95
x
|
1,79
x
|
Bedrijfswaarde/EBITDA
|
12,7
x
|
13
x
|
13,3
x
|
11
x
|
10,6
x
|
10,9
x
|
10,4
x
|
9,58
x
|
Bedrijfswaarde/FCF
|
16,4
x
|
15
x
|
20,3
x
|
21,3
x
|
15,3
x
|
16,6
x
|
16,4
x
|
14,8
x
|
FCF Yield
|
6,1%
|
6,64%
|
4,92%
|
4,7%
|
6,52%
|
6,03%
|
6,09%
|
6,76%
|
Price to Book
|
3,24
x
|
3,32
x
|
3,59
x
|
2,78
x
|
2,88
x
|
2,84
x
|
2,58
x
|
2,33
x
|
Aantal aandelen (in duizenden)
|
344.201
|
344.201
|
344.437
|
344.437
|
344.437
|
344.437
|
-
|
-
|
Referentieprijs
2 |
91,80
|
88,00
|
121,3
|
111,1
|
122,0
|
127,3
|
127,3
|
127,3
|
Datum van publicatie
|
30-01-20
|
29-01-21
|
28-01-22
|
27-01-23
|
26-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
15.508
|
13.424
|
16.005
|
22.243
|
22.046
|
21.600
|
22.749
|
23.530
|
EBITDA
1 |
2.689
|
2.451
|
3.208
|
3.752
|
4.120
|
4.219
|
4.306
|
4.422
|
Bedrijfsresultaat (EBIT)
1 |
2.242
|
2.011
|
2.737
|
3.260
|
3.659
|
3.649
|
3.774
|
3.876
|
Operationele Marge
|
14,46%
|
14,98%
|
17,1%
|
14,66%
|
16,6%
|
16,89%
|
16,59%
|
16,47%
|
Resultaat voor belastingen (EBT)
1 |
2.008
|
1.855
|
3.031
|
3.244
|
3.346
|
3.516
|
3.635
|
3.787
|
Nettowinst (verlies)
1 |
1.542
|
1.409
|
2.358
|
2.483
|
2.524
|
2.684
|
2.816
|
2.892
|
Nettomarge
|
9,94%
|
10,5%
|
14,73%
|
11,16%
|
11,45%
|
12,43%
|
12,38%
|
12,29%
|
WPA
2 |
4,480
|
4,090
|
6,850
|
7,210
|
7,330
|
7,798
|
8,176
|
8,396
|
Free Cash Flow
1 |
2.075
|
2.123
|
2.102
|
1.934
|
2.841
|
2.706
|
2.706
|
2.842
|
FCF-marge
|
13,38%
|
15,81%
|
13,13%
|
8,69%
|
12,89%
|
12,53%
|
11,9%
|
12,08%
|
Kasstroomconversie (ebitda)
|
77,17%
|
86,62%
|
65,52%
|
51,55%
|
68,96%
|
64,14%
|
62,85%
|
64,27%
|
Kasstroomconversie (nettowinst)
|
134,57%
|
150,67%
|
89,14%
|
77,89%
|
112,56%
|
100,81%
|
96,11%
|
98,28%
|
Dividend per aandeel
2 |
2,300
|
2,300
|
3,000
|
3,600
|
4,000
|
3,910
|
4,241
|
4,188
|
Datum van publicatie
|
30-01-20
|
29-01-21
|
28-01-22
|
27-01-23
|
26-01-24
|
-
|
-
|
-
|
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
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
4.085
|
5.173
|
5.654
|
5.921
|
5.495
|
5.990
|
5.727
|
5.461
|
4.868
|
5.312
|
5.528
|
5.619
|
5.232
|
5.471
|
5.675
|
EBITDA
1 |
734
|
881
|
959
|
961
|
951
|
1.076
|
1.075
|
1.068
|
901
|
1.048
|
1.064
|
1.074
|
1.032
|
1.080
|
1.114
|
Bedrijfsresultaat (EBIT)
1 |
628
|
775
|
836
|
838
|
811
|
946
|
945
|
930
|
838
|
905
|
934
|
944
|
883,5
|
915
|
949
|
Operationele Marge
|
15,37%
|
14,98%
|
14,79%
|
14,15%
|
14,76%
|
15,79%
|
16,5%
|
17,03%
|
17,21%
|
17,04%
|
16,9%
|
16,8%
|
16,88%
|
16,72%
|
16,72%
|
Resultaat voor belastingen (EBT)
1 |
523
|
781
|
834
|
819
|
810
|
876
|
882
|
891
|
697
|
867
|
894
|
916
|
841
|
881
|
915
|
Nettowinst (verlies)
1 |
446
|
600
|
644
|
615
|
624
|
668
|
679
|
670
|
507
|
654
|
674
|
691
|
655
|
666
|
691
|
Nettomarge
|
10,92%
|
11,6%
|
11,39%
|
10,39%
|
11,36%
|
11,15%
|
11,86%
|
12,27%
|
10,41%
|
12,31%
|
12,19%
|
12,3%
|
12,52%
|
12,17%
|
12,18%
|
WPA
2 |
1,290
|
1,740
|
1,870
|
1,790
|
1,810
|
1,940
|
1,970
|
1,950
|
1,470
|
1,900
|
1,960
|
2,010
|
1,900
|
1,930
|
2,010
|
Dividend per aandeel
|
3,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28-01-22
|
28-04-22
|
15-07-22
|
21-10-22
|
27-01-23
|
28-04-23
|
19-07-23
|
27-10-23
|
26-01-24
|
26-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.434
|
1.660
|
902
|
2.845
|
1.580
|
1.017
|
558
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.810
|
Hefboom (schuld/ebitda)
|
0,9052
x
|
0,6773
x
|
0,2812
x
|
0,7583
x
|
0,3835
x
|
0,2473
x
|
0,1303
x
|
-
|
Free Cash Flow
1 |
2.075
|
2.123
|
2.102
|
1.934
|
2.841
|
2.706
|
2.706
|
2.842
|
ROE (netto-inkomsten/eigen vermogen)
|
16,2%
|
13,9%
|
22,2%
|
19,1%
|
17,1%
|
18,1%
|
17,6%
|
16,8%
|
ROA (netto-inkomsten/totale activa)
|
9,67%
|
8,67%
|
14,3%
|
12%
|
11%
|
11,7%
|
11,6%
|
11,3%
|
Totale activa
1 |
15.941
|
16.249
|
16.518
|
20.758
|
23.030
|
22.942
|
24.340
|
25.663
|
Nettoactief per aandeel
2 |
28,30
|
26,50
|
33,80
|
40,00
|
42,30
|
44,80
|
49,40
|
54,70
|
Cashflow per aandeel
2 |
6,860
|
6,900
|
6,990
|
7,530
|
10,20
|
9,300
|
9,800
|
10,20
|
Capex
1 |
286
|
253
|
304
|
659
|
684
|
551
|
545
|
544
|
Capex/omzet
|
1,84%
|
1,88%
|
1,9%
|
2,96%
|
3,1%
|
2,55%
|
2,4%
|
2,31%
|
Datum van publicatie
|
30-01-20
|
29-01-21
|
28-01-22
|
27-01-23
|
26-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
127,3
SEK Gemiddelde koersdoel
136,5
SEK Spread / Gemiddelde doel +7,23% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,34% | 4 mld. | | -1,62% | 19,88 mld. | | -12,25% | 5,32 mld. | | +1,89% | 1,32 mld. | | -5,86% | 1,14 mld. | | +25,19% | 996 mln. | | -22,65% | 688 mln. | | -14,91% | 674 mln. | | -17,53% | 277 mln. | | -1,84% | 260 mln. |
Geavanceerd Polymeer
|