Beurs gesloten -
Nasdaq Stockholm
18:00:00 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
25,9
SEK
|
+1,17%
|
|
+0,39%
|
+114,05%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.722
|
1.867
|
2.927
|
2.399
|
2.633
|
5.569
|
-
|
-
|
Bedrijfswaarde
1 |
4.231
|
1.867
|
4.166
|
3.479
|
3.224
|
5.976
|
5.569
|
5.707
|
K/w-verhouding
|
14,4
x
|
-86,9
x
|
26,8
x
|
14,1
x
|
9,84
x
|
15
x
|
13,2
x
|
12,1
x
|
Dividendrendement
|
-
|
-
|
-
|
4,55%
|
6,2%
|
3,86%
|
4,44%
|
4,83%
|
Marktkapitalisatie/omzet
|
0,28
x
|
-
|
0,47
x
|
0,35
x
|
0,43
x
|
0,85
x
|
0,77
x
|
0,73
x
|
Bedrijfswaarde/omzet
|
0,7
x
|
-
|
0,67
x
|
0,51
x
|
0,53
x
|
0,92
x
|
0,77
x
|
0,75
x
|
Bedrijfswaarde/EBITDA
|
8,2
x
|
-
|
8,35
x
|
5,16
x
|
4,7
x
|
7,02
x
|
6,08
x
|
5,93
x
|
Bedrijfswaarde/FCF
|
10,9
x
|
-
|
-18,3
x
|
7,6
x
|
4,59
x
|
14,9
x
|
16,9
x
|
14,2
x
|
FCF Yield
|
9,15%
|
-
|
-5,47%
|
13,2%
|
21,8%
|
6,69%
|
5,93%
|
7,03%
|
Price to Book
|
1
x
|
-
|
1,1
x
|
0,8
x
|
0,86
x
|
1,68
x
|
1,58
x
|
1,49
x
|
Aantal aandelen (in duizenden)
|
102.383
|
102.383
|
218.100
|
218.100
|
217.601
|
215.021
|
-
|
-
|
Referentieprijs
2 |
16,82
|
18,24
|
13,42
|
11,00
|
12,10
|
25,90
|
25,90
|
25,90
|
Datum van publicatie
|
06-02-20
|
09-02-21
|
08-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.064
|
-
|
6.245
|
6.868
|
6.139
|
6.531
|
7.191
|
7.624
|
EBITDA
1 |
516
|
-
|
499
|
674
|
686
|
851,7
|
916,5
|
963
|
Bedrijfsresultaat (EBIT)
1 |
257
|
-
|
322
|
443
|
432
|
591,7
|
659,5
|
702
|
Operationele Marge
|
4,24%
|
-
|
5,16%
|
6,45%
|
7,04%
|
9,06%
|
9,17%
|
9,21%
|
Resultaat voor belastingen (EBT)
1 |
174
|
-
|
156
|
348
|
385
|
538,1
|
621,1
|
680,3
|
Nettowinst (verlies)
1 |
120
|
-21
|
95
|
170
|
270
|
371
|
422,2
|
461
|
Nettomarge
|
1,98%
|
-
|
1,52%
|
2,48%
|
4,4%
|
5,68%
|
5,87%
|
6,05%
|
WPA
2 |
1,170
|
-0,2100
|
0,5000
|
0,7800
|
1,230
|
1,725
|
1,963
|
2,144
|
Free Cash Flow
1 |
387
|
-
|
-228
|
458
|
703
|
400
|
330
|
401
|
FCF-marge
|
6,38%
|
-
|
-3,65%
|
6,67%
|
11,45%
|
6,13%
|
4,59%
|
5,26%
|
Kasstroomconversie (ebitda)
|
75%
|
-
|
-
|
67,95%
|
102,48%
|
46,96%
|
36%
|
41,64%
|
Kasstroomconversie (nettowinst)
|
322,5%
|
-
|
-
|
269,41%
|
260,37%
|
107,82%
|
78,16%
|
86,98%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
0,5000
|
0,7500
|
0,9990
|
1,149
|
1,252
|
Datum van publicatie
|
06-02-20
|
09-02-21
|
08-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
1.505
|
1.504
|
1.529
|
1.601
|
1.576
|
1.617
|
1.611
|
1.727
|
1.758
|
1.778
|
EBITDA
1 |
138
|
159
|
180
|
209
|
223
|
188,3
|
209,3
|
231,2
|
229
|
208
|
Bedrijfsresultaat (EBIT)
1 |
70
|
91
|
129
|
142
|
161
|
124,3
|
144,3
|
162,2
|
165
|
143
|
Operationele Marge
|
4,65%
|
6,05%
|
8,44%
|
8,87%
|
10,22%
|
7,69%
|
8,95%
|
9,39%
|
9,39%
|
8,04%
|
Resultaat voor belastingen (EBT)
1 |
57
|
78
|
113
|
137
|
141
|
113,6
|
132,6
|
150,9
|
156
|
134
|
Nettowinst (verlies)
1 |
33
|
53
|
70
|
111
|
100
|
78,66
|
90,5
|
101,8
|
107
|
92
|
Nettomarge
|
2,19%
|
3,52%
|
4,58%
|
6,93%
|
6,35%
|
4,87%
|
5,62%
|
5,9%
|
6,09%
|
5,17%
|
WPA
2 |
0,1500
|
0,2600
|
0,3200
|
0,5000
|
0,4600
|
0,3658
|
0,4209
|
0,4736
|
0,5000
|
0,4300
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10-05-23
|
13-07-23
|
31-10-23
|
07-02-24
|
14-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.509
|
-
|
1.239
|
1.080
|
591
|
407
|
-
|
138
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,862
x
|
-
|
2,483
x
|
1,602
x
|
0,8615
x
|
0,4778
x
|
-
|
0,1433
x
|
Free Cash Flow
1 |
387
|
-
|
-228
|
458
|
703
|
400
|
330
|
401
|
ROE (netto-inkomsten/eigen vermogen)
|
6,9%
|
-
|
4,46%
|
6%
|
8,8%
|
11,1%
|
-
|
12%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
4,37%
|
6,2%
|
-
|
7,1%
|
Totale activa
1 |
-
|
-
|
-
|
-
|
6.172
|
5.984
|
-
|
6.493
|
Nettoactief per aandeel
2 |
16,80
|
-
|
12,20
|
13,80
|
14,00
|
15,40
|
16,40
|
17,40
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
-
|
63
|
84
|
116
|
117
|
144
|
152
|
Capex/omzet
|
-
|
-
|
1,01%
|
1,22%
|
1,89%
|
1,79%
|
2%
|
1,99%
|
Datum van publicatie
|
06-02-20
|
09-02-21
|
08-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
|
Vaira. 1 jan.
|
Kapi.
|
---|
| +114,05% | 525 mln. | | -0,71% | 1,9 mld. | | +27,47% | 524 mln. | | -5,43% | 474 mln. | | +67,21% | 331 mln. | | +15,88% | 226 mln. | | +31,36% | 193 mln. | | -2,66% | 86,58 mln. | | +20,46% | 85,68 mln. |
Kantoormeubilair
|