PANDOX AB Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 169 SEK | +2,05% |
|
+0,36% | +12,37% |
| 25/04 | Transcript : Pandox AB, Q1 2024 Earnings Call, Apr 25, 2024 | |
| 25/04 | Pandox AB (publ) rapporteert resultaten voor het eerste kwartaal eindigend op 31 maart 2024 | CI |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 38.976 | 26.695 | 26.842 | 21.400 | 27.651 | 31.071 | - | - |
| Bedrijfswaarde 1 | 70.859 | 55.525 | 57.872 | 56.864 | 62.508 | 63.126 | 63.130 | 31.071 |
| K/w-verhouding | 13,3 x | -19,1 x | 44 x | 5,07 x | -47,3 x | 18,9 x | 19,8 x | 20,1 x |
| Dividendrendement | 1,7% | - | - | 2,15% | 2,66% | 3,25% | 3,2% | 3,14% |
| Marktkapitalisatie/omzet | 7,02 x | 8,4 x | 8,2 x | 3,78 x | 4,04 x | 4,46 x | 4,35 x | 4,19 x |
| Bedrijfswaarde/omzet | 12,8 x | 17,5 x | 17,7 x | 10,1 x | 9,13 x | 9,07 x | 8,84 x | 4,19 x |
| Bedrijfswaarde/EBITDA | 22 x | 32,7 x | 31 x | 17,2 x | 16,9 x | 16,8 x | 16,4 x | 7,73 x |
| Bedrijfswaarde/FCF | -21,8 x | -48,9 x | -53 x | 76,8 x | 87,8 x | 56,1 x | 89,4 x | 41,8 x |
| FCF Yield | -4,59% | -2,05% | -1,89% | 1,3% | 1,14% | 1,78% | 1,12% | 2,39% |
| Price to Book | 1,48 x | 1,12 x | 1,06 x | 0,7 x | 0,94 x | 0,99 x | 0,97 x | - |
| Aantal aandelen (in duizenden) | 183.850 | 183.850 | 183.850 | 183.850 | 183.850 | 183.850 | - | - |
| Referentieprijs 2 | 212,0 | 145,2 | 146,0 | 116,4 | 150,4 | 169,0 | 169,0 | 169,0 |
| Datum van publicatie | 12-02-20 | 11-02-21 | 10-02-22 | 09-02-23 | 08-02-24 | - | - | - |
1SEK in Miljoen2SEK
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 5.553 | 3.178 | 3.273 | 5.654 | 6.849 | 6.962 | 7.142 | 7.412 |
| EBITDA 1 | 3.215 | 1.699 | 1.868 | 3.304 | 3.696 | 3.766 | 3.859 | 4.018 |
| Bedrijfsresultaat (EBIT) 1 | 3.020 | 1.444 | 1.570 | 2.951 | 3.660 | 3.480 | 3.680 | 3.719 |
| Operationele Marge | 54,39% | 45,44% | 47,97% | 52,19% | 53,44% | 49,98% | 51,53% | 50,18% |
| Resultaat voor belastingen (EBT) 1 | 3.494 | -1.542 | 886 | 5.351 | -497 | 2.112 | 2.041 | 1.978 |
| Nettowinst (verlies) 1 | 2.700 | -1.399 | 610 | 4.217 | -585 | 1.647 | 1.571 | 1.543 |
| Nettomarge | 48,62% | -44,02% | 18,64% | 74,58% | -8,54% | 23,66% | 21,99% | 20,82% |
| WPA 2 | 15,91 | -7,610 | 3,320 | 22,94 | -3,180 | 8,922 | 8,541 | 8,390 |
| Free Cash Flow 1 | -3.251 | -1.136 | -1.091 | 740 | 712 | 1.125 | 706 | 743 |
| FCF-marge | -58,54% | -35,75% | -33,33% | 13,09% | 10,4% | 16,16% | 9,89% | 10,02% |
| Kasstroomconversie (ebitda) | - | - | - | 22,4% | 19,26% | 29,88% | 18,29% | 18,49% |
| Kasstroomconversie (nettowinst) | - | - | - | 17,55% | - | 68,29% | 44,95% | 48,15% |
| Dividend per aandeel 2 | 3,600 | - | - | 2,500 | 4,000 | 5,500 | 5,400 | 5,300 |
| Datum van publicatie | 12-02-20 | 11-02-21 | 10-02-22 | 09-02-23 | 08-02-24 | - | - | - |
1SEK in Miljoen2SEK
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| 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 | 974 | 876 | 1.482 | 1.673 | 1.623 | 1.353 | 1.774 | 1.884 | 1.838 | 1.501 | 1.758 | 1.860 | 1.844 | 1.491 | 1.819 |
| EBITDA 1 | 521 | 467 | 970 | 1.037 | 829 | 675 | 977 | 1.102 | 942 | 734 | 939 | 1.096 | 996 | 777 | 1.016 |
| Bedrijfsresultaat (EBIT) 1 | 443 | 401 | 902 | 966 | 682 | 602 | 900 | - | 864 | - | 863 | 1.026 | 926 | 707 | 946 |
| Operationele Marge | 45,48% | 45,78% | 60,86% | 57,74% | 42,02% | 44,49% | 50,73% | - | 47,01% | - | 49,09% | 55,16% | 50,22% | 47,42% | 52,01% |
| Resultaat voor belastingen (EBT) 1 | 463 | 1.357 | 1.671 | 2.081 | 242 | -290 | 379 | - | -1.115 | - | 427 | 598 | 506 | 301 | 506 |
| Nettowinst (verlies) 1 | 259 | 1.042 | 1.370 | 1.684 | 121 | -216 | 287 | - | -1.112 | - | 333 | 466 | 394 | 235 | 395 |
| Nettomarge | 26,59% | 118,95% | 92,44% | 100,66% | 7,46% | -15,96% | 16,18% | - | -60,5% | - | 18,94% | 25,05% | 21,37% | 15,76% | 21,72% |
| WPA | 1,410 | 5,670 | 7,450 | 9,160 | 0,6600 | -1,170 | 1,560 | - | -6,050 | - | - | - | - | 1,280 | 2,150 |
| Dividend per aandeel 2 | - | - | - | - | 2,500 | - | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 10-02-22 | 27-04-22 | 15-07-22 | 27-10-22 | 09-02-23 | 26-04-23 | 14-07-23 | 26-10-23 | 08-02-24 | 25-04-24 | - | - | - | - | - |
1SEK in Miljoen2SEK
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 31.883 | 28.830 | 31.030 | 35.464 | 34.857 | 32.055 | 32.059 | - |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 9,917 x | 16,97 x | 16,61 x | 10,73 x | 9,431 x | 8,513 x | 8,308 x | - |
| Free Cash Flow 1 | -3.251 | -1.136 | -1.091 | 740 | 712 | 1.125 | 706 | 743 |
| ROE (netto-inkomsten/eigen vermogen) | 6,74% | -5,57% | 2,49% | 15,1% | -1,94% | 5,11% | 5,31% | - |
| ROA (netto-inkomsten/totale activa) | 2,67% | -2,14% | 0,93% | 5,94% | -0,79% | - | - | - |
| Totale activa 1 | 101.256 | 65.313 | 65.811 | 71.005 | 74.239 | - | - | - |
| Nettoactief per aandeel 2 | 143,0 | 130,0 | 137,0 | 167,0 | 161,0 | 171,0 | 174,0 | - |
| Cashflow per aandeel | - | - | - | - | - | - | - | - |
| Capex 1 | 262 | 415 | 531 | 898 | 2.375 | 1.139 | 1.192 | 1.207 |
| Capex/omzet | 4,72% | 13,06% | 16,22% | 15,88% | 34,68% | 16,36% | 16,69% | 16,28% |
| Datum van publicatie | 12-02-20 | 11-02-21 | 10-02-22 | 09-02-23 | 08-02-24 | - | - | - |
1SEK in Miljoen2SEK
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
B
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
2
Laatste slotkoers
169
SEK
Gemiddelde koersdoel
172,5
SEK
Spread / Gemiddelde doel
+2,07%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +12,37% | 2,83 mld. | |
| +36,16% | 27,94 mld. | |
| -13,74% | 26,97 mld. | |
| +25,00% | 26,95 mld. | |
| -0,71% | 25,32 mld. | |
| +44,49% | 22,58 mld. | |
| +2,78% | 19,59 mld. | |
| +1,45% | 19,52 mld. | |
| +28,54% | 16,23 mld. | |
| -14,80% | 14,98 mld. |
- Beurs
- Aandelen
- Koers PNDX B
- Financiën Pandox AB
