Vertraagde tijd
Nasdaq Stockholm
15:00:01 20-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
138,5
SEK
|
+1,47%
|
|
+4,14%
|
+9,92%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
16.548
|
16.144
|
18.035
|
9.636
|
12.271
|
13.294
|
-
|
-
|
Bedrijfswaarde
1 |
21.037
|
20.967
|
20.967
|
12.636
|
16.581
|
17.740
|
16.462
|
16.623
|
K/w-verhouding
|
18,9
x
|
12,8
x
|
12
x
|
9,45
x
|
7,8
x
|
10,3
x
|
9,95
x
|
9,79
x
|
Dividendrendement
|
3,26%
|
3,33%
|
3,58%
|
6,17%
|
6,37%
|
5,6%
|
5,69%
|
5,94%
|
Marktkapitalisatie/omzet
|
0,28
x
|
0,3
x
|
0,34
x
|
0,18
x
|
0,22
x
|
0,24
x
|
0,23
x
|
0,23
x
|
Bedrijfswaarde/omzet
|
0,36
x
|
0,39
x
|
0,39
x
|
0,23
x
|
0,29
x
|
0,32
x
|
0,29
x
|
0,28
x
|
Bedrijfswaarde/EBITDA
|
7,78
x
|
7,56
x
|
6,69
x
|
4,88
x
|
5,49
x
|
6,25
x
|
5,81
x
|
6,04
x
|
Bedrijfswaarde/FCF
|
13,9
x
|
19
x
|
11,1
x
|
-92,9
x
|
45,9
x
|
12,2
x
|
11,4
x
|
25,3
x
|
FCF Yield
|
7,19%
|
5,27%
|
9,05%
|
-1,08%
|
2,18%
|
8,18%
|
8,77%
|
3,95%
|
Price to Book
|
5,43
x
|
4,07
x
|
3,09
x
|
1,32
x
|
1,68
x
|
1,69
x
|
1,57
x
|
1,47
x
|
Aantal aandelen (in duizenden)
|
107.906
|
107.672
|
107.595
|
97.592
|
97.662
|
97.662
|
-
|
-
|
Referentieprijs
2 |
153,2
|
150,0
|
167,7
|
97,25
|
125,6
|
136,1
|
136,1
|
136,1
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
02-02-22
|
31-01-23
|
30-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
58.234
|
53.922
|
53.414
|
54.198
|
56.932
|
56.226
|
57.331
|
58.908
|
EBITDA
1 |
2.703
|
2.772
|
3.132
|
2.589
|
3.021
|
2.840
|
2.835
|
2.750
|
Bedrijfsresultaat (EBIT)
1 |
1.296
|
1.360
|
1.825
|
1.358
|
1.802
|
1.641
|
1.699
|
1.740
|
Operationele Marge
|
2,23%
|
2,52%
|
3,42%
|
2,51%
|
3,17%
|
2,92%
|
2,96%
|
2,95%
|
Resultaat voor belastingen (EBT)
1 |
1.184
|
1.281
|
1.765
|
1.299
|
1.803
|
1.577
|
1.638
|
1.673
|
Nettowinst (verlies)
1 |
873
|
1.259
|
1.508
|
1.069
|
1.573
|
1.291
|
1.336
|
1.359
|
Nettomarge
|
1,5%
|
2,33%
|
2,82%
|
1,97%
|
2,76%
|
2,3%
|
2,33%
|
2,31%
|
WPA
2 |
8,090
|
11,68
|
14,02
|
10,29
|
16,11
|
13,22
|
13,68
|
13,90
|
Free Cash Flow
1 |
1.513
|
1.106
|
1.897
|
-136
|
361
|
1.452
|
1.443
|
656,3
|
FCF-marge
|
2,6%
|
2,05%
|
3,55%
|
-0,25%
|
0,63%
|
2,58%
|
2,52%
|
1,11%
|
Kasstroomconversie (ebitda)
|
55,97%
|
39,9%
|
60,57%
|
-
|
11,95%
|
51,11%
|
50,9%
|
23,86%
|
Kasstroomconversie (nettowinst)
|
173,31%
|
87,85%
|
125,8%
|
-
|
22,95%
|
112,49%
|
107,99%
|
48,3%
|
Dividend per aandeel
2 |
5,000
|
5,000
|
6,000
|
6,000
|
8,000
|
7,625
|
7,750
|
8,083
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
02-02-22
|
31-01-23
|
30-01-24
|
-
|
-
|
-
|
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 |
15.998
|
10.111
|
14.001
|
14.068
|
16.018
|
12.464
|
14.854
|
14.022
|
15.592
|
11.561
|
14.484
|
13.826
|
16.321
|
11.096
|
15.010
|
EBITDA
1 |
932
|
132
|
777
|
823
|
857
|
-
|
809
|
1.123
|
654
|
-
|
900
|
888
|
890
|
110
|
915
|
Bedrijfsresultaat (EBIT)
1 |
605
|
-170
|
474
|
510
|
544
|
152
|
503
|
789
|
358
|
-100
|
577
|
572
|
603
|
-142
|
607
|
Operationele Marge
|
3,78%
|
-1,68%
|
3,39%
|
3,63%
|
3,4%
|
1,22%
|
3,39%
|
5,63%
|
2,3%
|
-0,86%
|
3,98%
|
4,14%
|
3,69%
|
-1,28%
|
4,04%
|
Resultaat voor belastingen (EBT)
1 |
577
|
-175
|
464
|
490
|
520
|
185
|
493
|
771
|
354
|
-117
|
560,7
|
556
|
586,7
|
-158
|
591,5
|
Nettowinst (verlies)
1 |
538
|
-147
|
383
|
425
|
407
|
153
|
407
|
621
|
392
|
-93
|
448
|
444,3
|
495
|
-119
|
479,5
|
Nettomarge
|
3,36%
|
-1,45%
|
2,74%
|
3,02%
|
2,54%
|
1,23%
|
2,74%
|
4,43%
|
2,51%
|
-0,8%
|
3,09%
|
3,21%
|
3,03%
|
-1,07%
|
3,19%
|
WPA
2 |
5,000
|
-1,370
|
3,590
|
4,130
|
4,130
|
1,560
|
4,170
|
6,360
|
4,020
|
-0,9500
|
4,413
|
4,413
|
4,950
|
-1,245
|
4,890
|
Dividend per aandeel
2 |
6,000
|
-
|
-
|
-
|
6,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
02-02-22
|
28-04-22
|
19-07-22
|
01-11-22
|
31-01-23
|
26-04-23
|
18-07-23
|
31-10-23
|
30-01-24
|
03-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.489
|
4.823
|
2.932
|
3.000
|
4.310
|
4.445
|
3.168
|
3.328
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,661
x
|
1,74
x
|
0,9361
x
|
1,159
x
|
1,427
x
|
1,565
x
|
1,117
x
|
1,21
x
|
Free Cash Flow
1 |
1.513
|
1.106
|
1.897
|
-136
|
361
|
1.452
|
1.443
|
656
|
ROE (netto-inkomsten/eigen vermogen)
|
29,2%
|
35,9%
|
30,7%
|
17%
|
21%
|
17%
|
16,4%
|
15,5%
|
ROA (netto-inkomsten/totale activa)
|
3,1%
|
4,31%
|
5,2%
|
3,62%
|
5,11%
|
4,06%
|
3,87%
|
3,92%
|
Totale activa
1 |
28.161
|
29.219
|
28.985
|
29.493
|
30.757
|
31.783
|
34.572
|
34.705
|
Nettoactief per aandeel
2 |
28,20
|
36,90
|
54,30
|
73,60
|
75,00
|
80,70
|
86,70
|
92,40
|
Cashflow per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
24,10
|
23,20
|
22,00
|
Capex
1 |
701
|
463
|
363
|
401
|
446
|
784
|
755
|
901
|
Capex/omzet
|
1,2%
|
0,86%
|
0,68%
|
0,74%
|
0,78%
|
1,39%
|
1,32%
|
1,53%
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
02-02-22
|
31-01-23
|
30-01-24
|
-
|
-
|
-
|
Laatste slotkoers
136,1
SEK Gemiddelde koersdoel
150
SEK Spread / Gemiddelde doel +10,21% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,58% | 71,36 mld. | | -1,78% | 57,16 mld. | | +23,57% | 38,71 mld. | | +21,83% | 33,77 mld. | | +11,27% | 29,48 mld. | | +20,42% | 21,93 mld. | | +11,86% | 19,04 mld. | | +39,37% | 17,99 mld. | | +78,26% | 17,78 mld. |
Bouw & Techniek - Andere
|