Beurs gesloten -
Nasdaq Stockholm
17:29:33 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
257
SEK
|
+1,58%
|
|
-5,45%
|
-1,83%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
40.511
|
64.069
|
100.953
|
76.909
|
95.380
|
93.631
|
-
|
-
|
Bedrijfswaarde
1 |
46.641
|
68.947
|
106.442
|
85.489
|
103.127
|
100.022
|
96.898
|
94.855
|
K/w-verhouding
|
27,3
x
|
38,4
x
|
48,2
x
|
28,7
x
|
33,3
x
|
34,8
x
|
29,6
x
|
27,7
x
|
Dividendrendement
|
-
|
1,02%
|
0,83%
|
1,23%
|
1,09%
|
1,28%
|
1,37%
|
1,56%
|
Marktkapitalisatie/omzet
|
2,2
x
|
3,33
x
|
4,65
x
|
2,85
x
|
3
x
|
2,97
x
|
2,78
x
|
2,67
x
|
Bedrijfswaarde/omzet
|
2,53
x
|
3,59
x
|
4,9
x
|
3,16
x
|
3,24
x
|
3,17
x
|
2,88
x
|
2,7
x
|
Bedrijfswaarde/EBITDA
|
16
x
|
21,1
x
|
27,4
x
|
17,5
x
|
18
x
|
18,2
x
|
16,1
x
|
15,2
x
|
Bedrijfswaarde/FCF
|
30,7
x
|
29
x
|
42,6
x
|
45,6
x
|
26,1
x
|
26,9
x
|
24,8
x
|
22,8
x
|
FCF Yield
|
3,26%
|
3,45%
|
2,34%
|
2,19%
|
3,83%
|
3,71%
|
4,04%
|
4,39%
|
Price to Book
|
5,66
x
|
7,43
x
|
9,81
x
|
6,03
x
|
6,59
x
|
5,78
x
|
5,13
x
|
4,64
x
|
Aantal aandelen (in duizenden)
|
362.565
|
363.615
|
364.188
|
364.323
|
364.323
|
364.323
|
-
|
-
|
Referentieprijs
2 |
111,7
|
176,2
|
277,2
|
211,1
|
261,8
|
257,0
|
257,0
|
257,0
|
Datum van publicatie
|
05-02-20
|
02-02-21
|
02-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
18.411
|
19.217
|
21.715
|
27.016
|
31.835
|
31.536
|
33.656
|
35.081
|
EBITDA
1 |
2.915
|
3.262
|
3.883
|
4.878
|
5.723
|
5.488
|
6.008
|
6.242
|
Bedrijfsresultaat (EBIT)
1 |
2.016
|
2.266
|
2.825
|
3.620
|
4.158
|
3.856
|
4.375
|
4.551
|
Operationele Marge
|
10,95%
|
11,79%
|
13,01%
|
13,4%
|
13,06%
|
12,23%
|
13%
|
12,97%
|
Resultaat voor belastingen (EBT)
1 |
1.892
|
2.140
|
2.725
|
3.440
|
3.691
|
3.441
|
4.077
|
4.326
|
Nettowinst (verlies)
1 |
1.483
|
1.669
|
2.095
|
2.682
|
2.865
|
2.677
|
3.154
|
3.369
|
Nettomarge
|
8,05%
|
8,69%
|
9,65%
|
9,93%
|
9%
|
8,49%
|
9,37%
|
9,6%
|
WPA
2 |
4,087
|
4,590
|
5,750
|
7,360
|
7,860
|
7,382
|
8,685
|
9,292
|
Free Cash Flow
1 |
1.519
|
2.381
|
2.496
|
1.874
|
3.949
|
3.714
|
3.914
|
4.163
|
FCF-marge
|
8,25%
|
12,39%
|
11,49%
|
6,94%
|
12,4%
|
11,78%
|
11,63%
|
11,87%
|
Kasstroomconversie (ebitda)
|
52,11%
|
72,99%
|
64,28%
|
38,42%
|
69%
|
67,69%
|
65,15%
|
66,7%
|
Kasstroomconversie (nettowinst)
|
102,43%
|
142,66%
|
119,14%
|
69,87%
|
137,84%
|
138,73%
|
124,11%
|
123,57%
|
Dividend per aandeel
2 |
-
|
1,800
|
2,300
|
2,600
|
2,850
|
3,300
|
3,533
|
4,000
|
Datum van publicatie
|
05-02-20
|
02-02-21
|
02-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
5.726
|
6.398
|
6.683
|
6.707
|
7.228
|
8.063
|
8.100
|
7.851
|
7.821
|
7.744
|
8.033
|
7.733
|
7.944
|
EBITDA
1 |
1.008
|
1.144
|
1.210
|
1.233
|
1.291
|
1.447
|
1.448
|
1.433
|
1.396
|
1.279
|
1.372
|
1.376
|
1.413
|
Bedrijfsresultaat (EBIT)
1 |
735
|
849
|
908
|
912
|
951
|
1.079
|
1.061
|
1.031
|
987
|
880
|
972
|
976
|
1.013
|
Operationele Marge
|
12,84%
|
13,27%
|
13,59%
|
13,6%
|
13,16%
|
13,38%
|
13,1%
|
13,13%
|
12,62%
|
11,36%
|
12,1%
|
12,62%
|
12,75%
|
Resultaat voor belastingen (EBT)
|
713
|
814
|
871
|
870
|
885
|
981
|
939
|
897
|
874
|
765
|
-
|
-
|
-
|
Nettowinst (verlies)
|
523
|
637
|
675
|
691
|
679
|
-
|
724
|
680
|
709
|
587
|
-
|
-
|
-
|
Nettomarge
|
9,13%
|
9,96%
|
10,1%
|
10,3%
|
9,39%
|
-
|
8,94%
|
8,66%
|
9,07%
|
7,58%
|
-
|
-
|
-
|
WPA
|
1,440
|
1,750
|
1,850
|
1,900
|
1,860
|
2,060
|
1,990
|
1,870
|
1,950
|
1,610
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
02-02-22
|
29-04-22
|
19-07-22
|
28-10-22
|
02-02-23
|
27-04-23
|
20-07-23
|
27-10-23
|
01-02-24
|
25-04-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
6.130
|
4.878
|
5.489
|
8.580
|
7.747
|
6.391
|
3.267
|
1.224
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,103
x
|
1,495
x
|
1,414
x
|
1,759
x
|
1,354
x
|
1,165
x
|
0,5437
x
|
0,1961
x
|
Free Cash Flow
1 |
1.519
|
2.381
|
2.496
|
1.874
|
3.949
|
3.715
|
3.915
|
4.163
|
ROE (netto-inkomsten/eigen vermogen)
|
22%
|
21%
|
23%
|
24%
|
21%
|
19,4%
|
19,6%
|
19,4%
|
ROA (netto-inkomsten/totale activa)
|
9,38%
|
9,4%
|
10,5%
|
10,5%
|
9,53%
|
8,59%
|
9,64%
|
10,7%
|
Totale activa
1 |
15.807
|
17.753
|
19.981
|
25.431
|
30.069
|
31.158
|
32.712
|
31.609
|
Nettoactief per aandeel
2 |
19,70
|
23,70
|
28,30
|
35,00
|
39,70
|
44,50
|
50,10
|
55,40
|
Cashflow per aandeel
2 |
5,300
|
7,650
|
7,840
|
6,510
|
12,30
|
11,70
|
12,80
|
13,00
|
Capex
1 |
403
|
399
|
357
|
498
|
542
|
536
|
605
|
653
|
Capex/omzet
|
2,19%
|
2,08%
|
1,64%
|
1,84%
|
1,7%
|
1,7%
|
1,8%
|
1,86%
|
Datum van publicatie
|
05-02-20
|
02-02-21
|
02-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
257
SEK Gemiddelde koersdoel
280
SEK Spread / Gemiddelde doel +8,95% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -1,83% | 8,54 mld. | | +11,73% | 82,35 mld. | | +20,17% | 71,09 mld. | | +20,89% | 37,72 mld. | | +15,77% | 32,01 mld. | | +9,19% | 27,2 mld. | | +3,18% | 26,74 mld. | | +4,22% | 26 mld. | | +16,93% | 25,5 mld. | | +17,14% | 24,76 mld. |
Industriële machines & uitrusting - Andere
|