Beurs gesloten -
Nasdaq Stockholm
17:29:31 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
165,3
SEK
|
+0,79%
|
|
-6,03%
|
-26,66%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
15.840
|
27.034
|
18.850
|
22.412
|
23.807
|
17.459
|
-
|
-
|
Bedrijfswaarde
1 |
15.522
|
26.468
|
18.419
|
22.412
|
22.587
|
15.691
|
15.071
|
14.917
|
K/w-verhouding
|
42,4
x
|
55,2
x
|
76,3
x
|
31,7
x
|
45,2
x
|
25,2
x
|
17,8
x
|
17,2
x
|
Dividendrendement
|
0,67%
|
0,39%
|
0,56%
|
-
|
1,33%
|
1,88%
|
2,1%
|
2,16%
|
Marktkapitalisatie/omzet
|
12,3
x
|
15,1
x
|
13
x
|
11,4
x
|
9,01
x
|
6,27
x
|
5,87
x
|
5,64
x
|
Bedrijfswaarde/omzet
|
12
x
|
14,8
x
|
12,7
x
|
11,4
x
|
8,55
x
|
5,64
x
|
5,06
x
|
4,82
x
|
Bedrijfswaarde/EBITDA
|
21,1
x
|
25,3
x
|
20,5
x
|
16,5
x
|
13,7
x
|
8,09
x
|
7,43
x
|
7,07
x
|
Bedrijfswaarde/FCF
|
56,9
x
|
54,6
x
|
-1.455
x
|
-
|
30,3
x
|
15,8
x
|
17,6
x
|
16,8
x
|
FCF Yield
|
1,76%
|
1,83%
|
-0,07%
|
-
|
3,3%
|
6,34%
|
5,69%
|
5,95%
|
Price to Book
|
14,1
x
|
17,9
x
|
11,3
x
|
-
|
9,09
x
|
5,82
x
|
4,79
x
|
4,17
x
|
Aantal aandelen (in duizenden)
|
105.600
|
105.600
|
105.600
|
105.619
|
105.619
|
105.619
|
-
|
-
|
Referentieprijs
2 |
150,0
|
256,0
|
178,5
|
212,2
|
225,4
|
165,3
|
165,3
|
165,3
|
Datum van publicatie
|
18-02-20
|
23-02-21
|
22-02-22
|
07-02-23
|
06-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.289
|
1.794
|
1.448
|
1.973
|
2.642
|
2.784
|
2.977
|
3.097
|
EBITDA
1 |
735,7
|
1.045
|
897,3
|
1.361
|
1.648
|
1.939
|
2.028
|
2.109
|
Bedrijfsresultaat (EBIT)
1 |
473,5
|
632,1
|
307,5
|
887,1
|
657,9
|
876
|
1.202
|
1.251
|
Operationele Marge
|
36,73%
|
35,24%
|
21,24%
|
44,97%
|
24,9%
|
31,47%
|
40,38%
|
40,4%
|
Resultaat voor belastingen (EBT)
1 |
466,8
|
628
|
303,9
|
884,4
|
687,7
|
901
|
1.248
|
1.288
|
Nettowinst (verlies)
1 |
374,1
|
490,6
|
247,8
|
708,7
|
530,6
|
694
|
980
|
1.018
|
Nettomarge
|
29,01%
|
27,35%
|
17,12%
|
35,92%
|
20,08%
|
24,93%
|
32,92%
|
32,85%
|
WPA
2 |
3,540
|
4,640
|
2,340
|
6,700
|
4,990
|
6,570
|
9,270
|
9,635
|
Free Cash Flow
1 |
273
|
484,7
|
-12,66
|
-
|
745,6
|
995
|
857
|
887,5
|
FCF-marge
|
21,17%
|
27,02%
|
-0,87%
|
-
|
28,22%
|
35,75%
|
28,79%
|
28,66%
|
Kasstroomconversie (ebitda)
|
37,11%
|
46,4%
|
-
|
-
|
45,24%
|
51,3%
|
42,26%
|
42,08%
|
Kasstroomconversie (nettowinst)
|
72,98%
|
98,81%
|
-
|
-
|
140,53%
|
143,37%
|
87,45%
|
87,22%
|
Dividend per aandeel
2 |
1,000
|
1,000
|
1,000
|
-
|
3,000
|
3,100
|
3,475
|
3,567
|
Datum van publicatie
|
18-02-20
|
23-02-21
|
22-02-22
|
07-02-23
|
06-02-24
|
-
|
-
|
-
|
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
|
2025 Q1
|
---|
Omzet
1 |
390,5
|
476,1
|
458,8
|
458
|
580
|
482,8
|
737,3
|
426,4
|
995,6
|
482,1
|
647
|
547
|
1.102
|
597
|
EBITDA
1 |
265,5
|
322,4
|
331,5
|
309,2
|
397,5
|
309,3
|
480,8
|
232,2
|
625,9
|
299,2
|
426
|
333
|
846
|
401
|
Bedrijfsresultaat (EBIT)
1 |
148,1
|
208,5
|
213,6
|
220,6
|
244,5
|
155,7
|
292,9
|
85,36
|
123,9
|
154,4
|
237
|
161
|
323
|
234
|
Operationele Marge
|
37,93%
|
43,79%
|
46,55%
|
48,17%
|
42,15%
|
32,25%
|
39,72%
|
20,02%
|
12,45%
|
32,02%
|
36,63%
|
29,43%
|
29,31%
|
39,2%
|
Resultaat voor belastingen (EBT)
1 |
147,5
|
207,7
|
213
|
219,5
|
244,2
|
157,1
|
310,9
|
88,46
|
131,3
|
165
|
242
|
166
|
328
|
240
|
Nettowinst (verlies)
1 |
115,9
|
168,6
|
170,1
|
175,9
|
194,2
|
123,7
|
239,4
|
69,29
|
98,3
|
126,9
|
187
|
131
|
249
|
190
|
Nettomarge
|
29,68%
|
35,41%
|
37,08%
|
38,41%
|
33,48%
|
25,62%
|
32,46%
|
16,25%
|
9,87%
|
26,31%
|
28,9%
|
23,95%
|
22,6%
|
31,83%
|
WPA
2 |
1,100
|
1,590
|
1,610
|
1,670
|
1,840
|
1,160
|
2,240
|
0,6500
|
0,9300
|
1,200
|
1,770
|
1,240
|
2,360
|
1,800
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
22-02-22
|
03-05-22
|
02-08-22
|
01-11-22
|
07-02-23
|
27-04-23
|
27-07-23
|
26-10-23
|
06-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
318
|
566
|
431
|
-
|
1.219
|
1.768
|
2.388
|
2.542
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
273
|
485
|
-12,7
|
-
|
746
|
995
|
857
|
888
|
ROE (netto-inkomsten/eigen vermogen)
|
37,8%
|
37,3%
|
15,6%
|
-
|
21,6%
|
24,7%
|
28,2%
|
24,7%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
15,8%
|
23,5%
|
23,9%
|
21,7%
|
Totale activa
1 |
-
|
-
|
-
|
-
|
3.361
|
2.953
|
4.100
|
4.689
|
Nettoactief per aandeel
2 |
10,70
|
14,30
|
15,70
|
-
|
24,80
|
28,40
|
34,50
|
39,60
|
Cashflow per aandeel
2 |
6,890
|
10,60
|
6,960
|
-
|
13,70
|
16,00
|
14,60
|
15,00
|
Capex
1 |
455
|
642
|
749
|
-
|
706
|
698
|
881
|
926
|
Capex/omzet
|
35,27%
|
35,77%
|
51,76%
|
-
|
26,73%
|
25,08%
|
29,58%
|
29,88%
|
Datum van publicatie
|
18-02-20
|
23-02-21
|
22-02-22
|
07-02-23
|
06-02-24
|
-
|
-
|
-
|
Laatste slotkoers
165,3
SEK Gemiddelde koersdoel
245
SEK Spread / Gemiddelde doel +48,22% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -26,66% | 1,59 mld. | | -19,95% | 214 mld. | | -9,06% | 66,27 mld. | | -3,37% | 56,38 mld. | | -10,49% | 46,62 mld. | | +8,30% | 43,93 mld. | | -6,51% | 34,19 mld. | | -7,95% | 29,14 mld. | | +85,24% | 24,32 mld. | | +3,45% | 21,64 mld. |
Applicatiesoftware
|