Beurs gesloten -
Nasdaq Stockholm
17:29:46 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
63,7
SEK
|
+2,66%
|
|
+3,16%
|
+11,56%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
27.653
|
26.447
|
33.689
|
16.988
|
16.416
|
18.311
|
-
|
-
|
Bedrijfswaarde
1 |
35.160
|
36.129
|
44.204
|
33.669
|
16.416
|
26.812
|
30.083
|
30.205
|
K/w-verhouding
|
13,2
x
|
8,31
x
|
14,2
x
|
9,43
x
|
8,25
x
|
13,8
x
|
12,2
x
|
10,6
x
|
Dividendrendement
|
4,48%
|
5,02%
|
4,38%
|
6,77%
|
-
|
3,43%
|
4,28%
|
4,92%
|
Marktkapitalisatie/omzet
|
0,51
x
|
0,44
x
|
0,57
x
|
0,27
x
|
0,28
x
|
0,33
x
|
0,32
x
|
0,3
x
|
Bedrijfswaarde/omzet
|
0,65
x
|
0,6
x
|
0,75
x
|
0,53
x
|
0,28
x
|
0,48
x
|
0,52
x
|
0,5
x
|
Bedrijfswaarde/EBITDA
|
9,18
x
|
6,77
x
|
9,96
x
|
8,23
x
|
4,85
x
|
7,61
x
|
8,06
x
|
7,41
x
|
Bedrijfswaarde/FCF
|
-18,8
x
|
5,65
x
|
35,3
x
|
-10,7
x
|
-
|
6,69
x
|
-307
x
|
95,9
x
|
FCF Yield
|
-5,33%
|
17,7%
|
2,84%
|
-9,38%
|
-
|
14,9%
|
-0,33%
|
1,04%
|
Price to Book
|
2,25
x
|
2,13
x
|
2,46
x
|
1,23
x
|
-
|
1,2
x
|
1,13
x
|
1,05
x
|
Aantal aandelen (in duizenden)
|
294.963
|
295.000
|
295.000
|
287.452
|
287.500
|
287.452
|
-
|
-
|
Referentieprijs
2 |
93,75
|
89,65
|
114,2
|
59,10
|
57,10
|
63,70
|
63,70
|
63,70
|
Datum van publicatie
|
05-02-20
|
04-02-21
|
04-02-22
|
03-02-23
|
02-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
54.008
|
59.852
|
58.923
|
63.135
|
58.821
|
55.733
|
57.572
|
61.008
|
EBITDA
1 |
3.828
|
5.334
|
4.439
|
4.090
|
3.385
|
3.523
|
3.732
|
4.079
|
Bedrijfsresultaat (EBIT)
1 |
2.568
|
3.922
|
3.098
|
2.741
|
1.853
|
2.004
|
2.204
|
2.514
|
Operationele Marge
|
4,75%
|
6,55%
|
5,26%
|
4,34%
|
3,15%
|
3,6%
|
3,83%
|
4,12%
|
Resultaat voor belastingen (EBT)
1 |
2.510
|
3.745
|
2.902
|
2.440
|
2.586
|
1.647
|
1.878
|
2.180
|
Nettowinst (verlies)
1 |
2.092
|
3.182
|
2.377
|
1.832
|
1.988
|
1.331
|
1.503
|
1.734
|
Nettomarge
|
3,87%
|
5,32%
|
4,03%
|
2,9%
|
3,38%
|
2,39%
|
2,61%
|
2,84%
|
WPA
2 |
7,090
|
10,79
|
8,060
|
6,270
|
6,920
|
4,631
|
5,227
|
6,032
|
Free Cash Flow
1 |
-1.873
|
6.394
|
1.254
|
-3.159
|
-
|
4.006
|
-98
|
315
|
FCF-marge
|
-3,47%
|
10,68%
|
2,13%
|
-5%
|
-
|
7,19%
|
-0,17%
|
0,52%
|
Kasstroomconversie (ebitda)
|
-
|
119,87%
|
28,25%
|
-
|
-
|
113,7%
|
-
|
7,72%
|
Kasstroomconversie (nettowinst)
|
-
|
200,94%
|
52,76%
|
-
|
-
|
300,91%
|
-
|
18,17%
|
Dividend per aandeel
2 |
4,200
|
4,500
|
5,000
|
4,000
|
-
|
2,188
|
2,725
|
3,133
|
Datum van publicatie
|
05-02-20
|
04-02-21
|
04-02-22
|
03-02-23
|
02-02-24
|
-
|
-
|
-
|
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
|
2025 Q1
|
---|
Omzet
1 |
15.488
|
-
|
12.137
|
16.458
|
16.197
|
17.048
|
12.690
|
16.098
|
15.159
|
15.639
|
11.392
|
15.074
|
14.833
|
14.628
|
11.006
|
EBITDA
1 |
1.385
|
-
|
300
|
1.213
|
1.329
|
1.218
|
187
|
-
|
1.144
|
615
|
20
|
947
|
1.069
|
1.014
|
40
|
Bedrijfsresultaat (EBIT)
1 |
1.025
|
-
|
10
|
885
|
916
|
853
|
-156
|
1.090
|
786
|
133
|
-178
|
654,5
|
787,5
|
757,5
|
-251
|
Operationele Marge
|
6,62%
|
-
|
0,08%
|
5,38%
|
5,66%
|
5%
|
-1,23%
|
6,77%
|
5,19%
|
0,85%
|
-1,56%
|
4,34%
|
5,31%
|
5,18%
|
-2,28%
|
Resultaat voor belastingen (EBT)
1 |
1.006
|
1.291
|
-35
|
761
|
874
|
840
|
-45
|
1.503
|
769
|
359
|
-289
|
554,5
|
697,5
|
667,5
|
-371
|
Nettowinst (verlies)
1 |
780
|
-
|
-28
|
590
|
711
|
559
|
-35
|
1.189
|
623
|
211
|
-206
|
443,5
|
552
|
528,5
|
-294
|
Nettomarge
|
5,04%
|
-
|
-0,23%
|
3,58%
|
4,39%
|
3,28%
|
-0,28%
|
7,39%
|
4,11%
|
1,35%
|
-1,81%
|
2,94%
|
3,72%
|
3,61%
|
-2,67%
|
WPA
2 |
2,650
|
3,800
|
-0,1000
|
2,010
|
2,430
|
1,930
|
-0,1200
|
4,130
|
2,170
|
0,7400
|
-0,7050
|
1,530
|
1,905
|
1,840
|
-1,020
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27-10-21
|
04-02-22
|
05-05-22
|
15-07-22
|
28-10-22
|
03-02-23
|
04-05-23
|
14-07-23
|
27-10-23
|
02-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
7.507
|
9.682
|
10.515
|
16.681
|
-
|
8.501
|
11.772
|
11.894
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,961
x
|
1,815
x
|
2,369
x
|
4,078
x
|
-
|
2,413
x
|
3,154
x
|
2,916
x
|
Free Cash Flow
1 |
-1.873
|
6.394
|
1.254
|
-3.159
|
-
|
4.006
|
-98
|
315
|
ROE (netto-inkomsten/eigen vermogen)
|
17,9%
|
23,1%
|
18,5%
|
14%
|
-
|
8,98%
|
9,56%
|
10,4%
|
ROA (netto-inkomsten/totale activa)
|
5,5%
|
7,41%
|
5,32%
|
3,73%
|
-
|
2,69%
|
2,78%
|
3,08%
|
Totale activa
1 |
38.023
|
42.926
|
44.667
|
49.118
|
-
|
49.536
|
54.069
|
56.217
|
Nettoactief per aandeel
2 |
41,60
|
42,20
|
46,40
|
47,90
|
-
|
53,10
|
56,10
|
60,90
|
Cashflow per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
12,10
|
10,50
|
12,80
|
Capex
1 |
1.925
|
1.299
|
1.564
|
1.603
|
-
|
1.362
|
1.353
|
1.430
|
Capex/omzet
|
3,56%
|
2,17%
|
2,65%
|
2,54%
|
-
|
2,44%
|
2,35%
|
2,34%
|
Datum van publicatie
|
05-02-20
|
04-02-21
|
04-02-22
|
03-02-23
|
02-02-24
|
-
|
-
|
-
|
Laatste slotkoers
63,7
SEK Gemiddelde koersdoel
57,67
SEK Spread / Gemiddelde doel -9,47% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +11,56% | 1,67 mld. | | -2,29% | 67,67 mld. | | +2,13% | 59,37 mld. | | +21,25% | 38,3 mld. | | +11,23% | 30,73 mld. | | +2,06% | 26,35 mld. | | +22,89% | 22,01 mld. | | +15,06% | 19,47 mld. | | +22,99% | 17,6 mld. | | +64,33% | 16,64 mld. |
Bouw & Techniek - Andere
|