Beurs gesloten -
Nasdaq Helsinki
17:29:36 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3,805
EUR
|
-0,81%
|
|
+0,18%
|
-15,14%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.155
|
1.327
|
2.489
|
2.099
|
1.933
|
1.612
|
-
|
-
|
Bedrijfswaarde
1 |
2.310
|
2.355
|
2.898
|
2.089
|
1.873
|
1.587
|
1.343
|
1.369
|
K/w-verhouding
|
-15,6
x
|
-11,5
x
|
4,7
x
|
2,03
x
|
-18,7
x
|
24
x
|
8,49
x
|
7,57
x
|
Dividendrendement
|
3,56%
|
-
|
2,73%
|
5,28%
|
-
|
7,49%
|
7,96%
|
8,18%
|
Marktkapitalisatie/omzet
|
0,18
x
|
0,24
x
|
0,32
x
|
0,22
x
|
0,28
x
|
0,26
x
|
0,23
x
|
0,23
x
|
Bedrijfswaarde/omzet
|
0,36
x
|
0,42
x
|
0,38
x
|
0,22
x
|
0,27
x
|
0,26
x
|
0,19
x
|
0,2
x
|
Bedrijfswaarde/EBITDA
|
8,78
x
|
9,42
x
|
2,84
x
|
1,66
x
|
3,62
x
|
4,4
x
|
2,59
x
|
2,55
x
|
Bedrijfswaarde/FCF
|
12,8
x
|
16,6
x
|
6,87
x
|
3,38
x
|
12,1
x
|
10,4
x
|
4,77
x
|
6,24
x
|
FCF Yield
|
7,83%
|
6,03%
|
14,6%
|
29,6%
|
8,28%
|
9,58%
|
21%
|
16%
|
Price to Book
|
0,45
x
|
0,56
x
|
0,8
x
|
0,51
x
|
-
|
0,43
x
|
0,42
x
|
0,43
x
|
Aantal aandelen (in duizenden)
|
411.775
|
412.002
|
452.583
|
443.696
|
431.017
|
423.686
|
-
|
-
|
Referentieprijs
2 |
2,806
|
3,220
|
5,500
|
4,731
|
4,484
|
3,805
|
3,805
|
3,805
|
Datum van publicatie
|
05-02-20
|
04-02-21
|
08-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.403
|
5.639
|
7.709
|
9.494
|
6.961
|
6.215
|
6.956
|
7.001
|
EBITDA
1 |
263
|
250
|
1.021
|
1.256
|
517
|
360,6
|
518
|
537,2
|
Bedrijfsresultaat (EBIT)
1 |
30
|
4
|
758
|
1.010
|
274
|
125,8
|
288,2
|
313,1
|
Operationele Marge
|
0,47%
|
0,07%
|
9,83%
|
10,64%
|
3,94%
|
2,02%
|
4,14%
|
4,47%
|
Resultaat voor belastingen (EBT)
1 |
-41
|
-151
|
640
|
933
|
-133
|
85,79
|
260
|
292,2
|
Nettowinst (verlies)
1 |
-75
|
-116
|
553
|
1.140
|
-106
|
72,52
|
206,5
|
230,7
|
Nettomarge
|
-1,17%
|
-2,06%
|
7,17%
|
12,01%
|
-1,52%
|
1,17%
|
2,97%
|
3,3%
|
WPA
2 |
-0,1800
|
-0,2800
|
1,170
|
2,330
|
-0,2400
|
0,1583
|
0,4481
|
0,5024
|
Free Cash Flow
1 |
181
|
142
|
422
|
618
|
155
|
152
|
281,7
|
219,4
|
FCF-marge
|
2,83%
|
2,52%
|
5,47%
|
6,51%
|
2,23%
|
2,45%
|
4,05%
|
3,13%
|
Kasstroomconversie (ebitda)
|
68,82%
|
56,8%
|
41,33%
|
49,2%
|
29,98%
|
42,15%
|
54,37%
|
40,84%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
76,31%
|
54,21%
|
-
|
209,59%
|
136,4%
|
95,1%
|
Dividend per aandeel
2 |
0,1000
|
-
|
0,1500
|
0,2500
|
-
|
0,2850
|
0,3030
|
0,3114
|
Datum van publicatie
|
05-02-20
|
04-02-21
|
08-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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 |
1.949
|
2.215
|
2.760
|
2.951
|
2.339
|
1.895
|
2.006
|
1.911
|
1.531
|
1.513
|
1.462
|
1.496
|
1.600
|
1.624
|
EBITDA
1 |
295
|
326
|
377
|
547
|
304
|
110
|
204
|
190
|
51
|
72
|
53,2
|
75,45
|
130
|
127
|
Bedrijfsresultaat (EBIT)
1 |
234
|
245
|
313
|
483
|
241
|
48
|
144
|
129
|
-12
|
13
|
-6,133
|
5,93
|
52
|
57,5
|
Operationele Marge
|
12,01%
|
11,06%
|
11,34%
|
16,37%
|
10,3%
|
2,53%
|
7,18%
|
6,75%
|
-0,78%
|
0,86%
|
-0,42%
|
0,4%
|
3,25%
|
3,54%
|
Resultaat voor belastingen (EBT)
1 |
217
|
178
|
305
|
467
|
225
|
13
|
128
|
119
|
-60
|
-320
|
-15,5
|
-2
|
43
|
50,5
|
Nettowinst (verlies)
1 |
182
|
159
|
251
|
385
|
189
|
315
|
103
|
89
|
-56
|
-242
|
-7,05
|
7,097
|
34,1
|
36,1
|
Nettomarge
|
9,34%
|
7,18%
|
9,09%
|
13,05%
|
8,08%
|
16,62%
|
5,13%
|
4,66%
|
-3,66%
|
-15,99%
|
-0,48%
|
0,47%
|
2,13%
|
2,22%
|
WPA
2 |
0,3700
|
0,3300
|
0,5100
|
0,7800
|
0,3900
|
0,6400
|
0,2200
|
0,1900
|
-0,1300
|
-0,5600
|
-0,0300
|
-
|
0,0800
|
0,0800
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,3500
|
0,3500
|
-
|
-
|
Datum van publicatie
|
04-11-21
|
08-02-22
|
05-05-22
|
04-08-22
|
03-11-22
|
09-02-23
|
09-05-23
|
03-08-23
|
07-11-23
|
08-02-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.155
|
1.028
|
409
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
10
|
60
|
25,4
|
269
|
243
|
Hefboom (schuld/ebitda)
|
4,392
x
|
4,112
x
|
0,4006
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
181
|
142
|
422
|
618
|
155
|
152
|
282
|
219
|
ROE (netto-inkomsten/eigen vermogen)
|
-2,8%
|
-4,7%
|
20,1%
|
30,6%
|
-
|
3,47%
|
5,89%
|
5,64%
|
ROA (netto-inkomsten/totale activa)
|
-1,25%
|
-1,96%
|
9,01%
|
16,9%
|
-
|
1,08%
|
3,07%
|
3,37%
|
Totale activa
1 |
6.018
|
5.917
|
6.139
|
6.732
|
-
|
6.733
|
6.717
|
6.842
|
Nettoactief per aandeel
2 |
6,220
|
5,730
|
6,890
|
9,270
|
-
|
8,850
|
9,040
|
8,910
|
Cashflow per aandeel
2 |
0,9000
|
0,7800
|
1,360
|
1,720
|
-
|
0,8900
|
0,7100
|
1,050
|
Capex
1 |
190
|
180
|
175
|
160
|
170
|
203
|
201
|
201
|
Capex/omzet
|
2,97%
|
3,19%
|
2,27%
|
1,69%
|
2,44%
|
3,27%
|
2,89%
|
2,87%
|
Datum van publicatie
|
05-02-20
|
04-02-21
|
08-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
3,805
EUR Gemiddelde koersdoel
4,68
EUR Spread / Gemiddelde doel +23,00% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -15,14% | 1,72 mld. | | -3,12% | 40,44 mld. | | +18,24% | 24,67 mld. | | -18,92% | 22,2 mld. | | +7,62% | 20,71 mld. | | -8,12% | 20,67 mld. | | +9,77% | 20,55 mld. | | +6,26% | 9,54 mld. | | -23,99% | 8,21 mld. | | +32,79% | 8,13 mld. |
Staal - Andere
|