Beurs gesloten -
Nasdaq Helsinki
17:29:58 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
10,62
EUR
|
+0,38%
|
|
-5,52%
|
+15,76%
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.769
|
7.741
|
7.936
|
7.577
|
8.782
|
-
|
-
|
Bedrijfswaarde
1 |
7.568
|
8.211
|
8.620
|
8.461
|
9.247
|
8.967
|
8.597
|
K/w-verhouding
|
43
x
|
22,8
x
|
26,7
x
|
13,9
x
|
15,8
x
|
14,3
x
|
12,9
x
|
Dividendrendement
|
2,45%
|
2,57%
|
3,12%
|
3,93%
|
3,58%
|
3,86%
|
4,17%
|
Marktkapitalisatie/omzet
|
1,74
x
|
1,83
x
|
1,5
x
|
1,41
x
|
1,65
x
|
1,58
x
|
1,51
x
|
Bedrijfswaarde/omzet
|
1,94
x
|
1,94
x
|
1,63
x
|
1,57
x
|
1,74
x
|
1,61
x
|
1,47
x
|
Bedrijfswaarde/EBITDA
|
14,3
x
|
12,8
x
|
10,5
x
|
8,63
x
|
9,4
x
|
8,55
x
|
7,68
x
|
Bedrijfswaarde/FCF
|
18,8
x
|
19,7
x
|
663
x
|
64,1
x
|
11
x
|
13,2
x
|
13
x
|
FCF Yield
|
5,33%
|
5,08%
|
0,15%
|
1,56%
|
9,08%
|
7,58%
|
7,67%
|
Price to Book
|
3,32
x
|
3,44
x
|
3,38
x
|
2,9
x
|
3,06
x
|
2,77
x
|
2,49
x
|
Aantal aandelen (in duizenden)
|
827.979
|
828.047
|
825.636
|
826.328
|
827.312
|
-
|
-
|
Referentieprijs
2 |
8,175
|
9,348
|
9,612
|
9,170
|
10,62
|
10,62
|
10,62
|
Datum van publicatie
|
16-02-21
|
10-02-22
|
17-02-23
|
16-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.897
|
4.236
|
5.295
|
5.390
|
5.284
|
5.550
|
5.826
|
EBITDA
1 |
530
|
642
|
821
|
981
|
982,8
|
1.045
|
1.114
|
Bedrijfsresultaat (EBIT)
1 |
448
|
547
|
731
|
887
|
887
|
923,9
|
996,9
|
Operationele Marge
|
11,5%
|
12,91%
|
13,81%
|
16,46%
|
16,79%
|
16,65%
|
17,11%
|
Resultaat voor belastingen (EBT)
1 |
209
|
385
|
441
|
724
|
737,6
|
816,2
|
893,6
|
Nettowinst (verlies)
1 |
138
|
342
|
301
|
543
|
556,1
|
611,8
|
675
|
Nettomarge
|
3,54%
|
8,07%
|
5,68%
|
10,07%
|
10,52%
|
11,02%
|
11,59%
|
WPA
2 |
0,1900
|
0,4100
|
0,3600
|
0,6600
|
0,6711
|
0,7401
|
0,8156
|
Free Cash Flow
1 |
403
|
417
|
13
|
132
|
992,5
|
671
|
655
|
FCF-marge
|
10,34%
|
9,84%
|
0,25%
|
2,45%
|
18,78%
|
12,09%
|
11,24%
|
Kasstroomconversie (ebitda)
|
76,04%
|
64,95%
|
1,58%
|
13,46%
|
100,98%
|
64,19%
|
58,79%
|
Kasstroomconversie (nettowinst)
|
292,03%
|
121,93%
|
4,32%
|
24,31%
|
178,46%
|
109,68%
|
97,03%
|
Dividend per aandeel
2 |
0,2000
|
0,2400
|
0,3000
|
0,3600
|
0,3790
|
0,4088
|
0,4430
|
Datum van publicatie
|
16-02-21
|
10-02-22
|
17-02-23
|
16-02-24
|
-
|
-
|
-
|
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 |
1.278
|
1.164
|
1.295
|
1.402
|
1.434
|
1.418
|
1.483
|
1.319
|
1.342
|
1.217
|
1.386
|
1.376
|
1.392
|
EBITDA
1 |
188
|
196
|
178
|
244
|
235
|
236
|
285
|
252
|
249
|
242
|
255
|
254
|
256
|
Bedrijfsresultaat (EBIT)
1 |
164
|
157
|
155
|
207
|
212
|
215
|
246
|
213
|
225
|
200
|
232
|
231
|
231
|
Operationele Marge
|
12,83%
|
13,49%
|
11,97%
|
14,76%
|
14,78%
|
15,16%
|
16,59%
|
16,15%
|
16,77%
|
16,43%
|
16,74%
|
16,79%
|
16,59%
|
Resultaat voor belastingen (EBT)
1 |
116
|
119
|
-24
|
177
|
169
|
185
|
210
|
165
|
175
|
165
|
196
|
201
|
203
|
Nettowinst (verlies)
1 |
121
|
88
|
-23
|
132
|
104
|
135
|
148
|
123
|
137
|
121
|
153
|
157
|
158
|
Nettomarge
|
9,47%
|
7,56%
|
-1,78%
|
9,42%
|
7,25%
|
9,52%
|
9,98%
|
9,33%
|
10,21%
|
9,94%
|
11,04%
|
11,41%
|
11,35%
|
WPA
2 |
0,1500
|
0,1100
|
-0,0300
|
0,1600
|
0,1300
|
0,1600
|
0,1800
|
0,1500
|
0,1700
|
0,1500
|
0,1800
|
0,1900
|
0,1900
|
Dividend per aandeel
|
0,2400
|
-
|
-
|
-
|
0,3000
|
-
|
-
|
-
|
0,3600
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10-02-22
|
21-04-22
|
22-07-22
|
28-10-22
|
17-02-23
|
03-05-23
|
20-07-23
|
27-10-23
|
16-02-24
|
25-04-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
799
|
470
|
684
|
884
|
440
|
184
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
185
|
Hefboom (schuld/ebitda)
|
1,508
x
|
0,7321
x
|
0,8331
x
|
0,9011
x
|
0,4478
x
|
0,1757
x
|
-
|
Free Cash Flow
1 |
403
|
417
|
13
|
132
|
993
|
671
|
655
|
ROE (netto-inkomsten/eigen vermogen)
|
12,3%
|
15,5%
|
18,3%
|
21,9%
|
20,9%
|
20,9%
|
21,2%
|
ROA (netto-inkomsten/totale activa)
|
4,51%
|
5,83%
|
6,69%
|
7,81%
|
7,48%
|
7,73%
|
8,37%
|
Totale activa
1 |
3.057
|
5.869
|
4.497
|
6.955
|
7.438
|
7.911
|
8.063
|
Nettoactief per aandeel
2 |
2,460
|
2,720
|
2,840
|
3,160
|
3,460
|
3,830
|
4,260
|
Cashflow per aandeel
2 |
0,6800
|
0,6100
|
0,1500
|
0,3700
|
1,290
|
0,9600
|
1,020
|
Capex
1 |
88
|
91
|
114
|
170
|
165
|
155
|
158
|
Capex/omzet
|
2,26%
|
2,15%
|
2,15%
|
3,15%
|
3,11%
|
2,78%
|
2,72%
|
Datum van publicatie
|
16-02-21
|
10-02-22
|
17-02-23
|
16-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
10,62
EUR Gemiddelde koersdoel
11,87
EUR Spread / Gemiddelde doel +11,81% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +15,76% | 9,38 mld. | | +14,65% | 58,67 mld. | | +26,10% | 36,8 mld. | | +26,70% | 28,74 mld. | | +15,62% | 25,64 mld. | | +11,71% | 23,31 mld. | | +1,34% | 21,74 mld. | | +15,97% | 18,38 mld. | | -6,32% | 14,21 mld. | | +18,96% | 12,04 mld. |
Zware machines & voertuigen - Andere
|