Beurs gesloten -
Nasdaq Stockholm
16:32:17 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
209
SEK
|
+1,95%
|
|
+0,97%
|
+2,96%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.529
|
4.808
|
4.529
|
2.324
|
2.313
|
2.381
|
-
|
-
|
Bedrijfswaarde
1 |
2.337
|
4.637
|
4.293
|
2.001
|
1.983
|
2.026
|
1.984
|
1.938
|
K/w-verhouding
|
29,4
x
|
51,8
x
|
54,5
x
|
57,1
x
|
137
x
|
156
x
|
74,9
x
|
53,3
x
|
Dividendrendement
|
0,45%
|
0,26%
|
0,33%
|
0,64%
|
0,64%
|
0,72%
|
0,93%
|
1,21%
|
Marktkapitalisatie/omzet
|
4,04
x
|
6,7
x
|
6,88
x
|
3,76
x
|
3,68
x
|
3,64
x
|
3,41
x
|
3,21
x
|
Bedrijfswaarde/omzet
|
3,73
x
|
6,47
x
|
6,52
x
|
3,24
x
|
3,16
x
|
3,1
x
|
2,84
x
|
2,62
x
|
Bedrijfswaarde/EBITDA
|
12,7
x
|
23,6
x
|
23,5
x
|
13,5
x
|
18,4
x
|
18,1
x
|
14,5
x
|
12,6
x
|
Bedrijfswaarde/FCF
|
16,9
x
|
46,4
x
|
77
x
|
21,9
x
|
37,9
x
|
38,2
x
|
27,6
x
|
23,6
x
|
FCF Yield
|
5,92%
|
2,16%
|
1,3%
|
4,57%
|
2,64%
|
2,62%
|
3,63%
|
4,23%
|
Price to Book
|
2,2
x
|
4,31
x
|
3,58
x
|
1,65
x
|
1,69
x
|
1,67
x
|
1,65
x
|
1,63
x
|
Aantal aandelen (in duizenden)
|
11.394
|
11.394
|
11.394
|
11.394
|
11.394
|
11.394
|
-
|
-
|
Referentieprijs
2 |
222,0
|
422,0
|
397,5
|
204,0
|
203,0
|
209,0
|
209,0
|
209,0
|
Datum van publicatie
|
11-02-20
|
09-02-21
|
02-02-22
|
27-01-23
|
26-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
626
|
717,2
|
658,2
|
618,3
|
627,7
|
654
|
699
|
741
|
EBITDA
1 |
183,4
|
196,5
|
182,5
|
148,3
|
107,5
|
112,2
|
137
|
154
|
Bedrijfsresultaat (EBIT)
1 |
111,5
|
123,7
|
109,2
|
62,57
|
11,32
|
16
|
41
|
57
|
Operationele Marge
|
17,82%
|
17,25%
|
16,6%
|
10,12%
|
1,8%
|
2,45%
|
5,87%
|
7,69%
|
Resultaat voor belastingen (EBT)
1 |
109,5
|
120,1
|
107,4
|
51,97
|
17,38
|
19,7
|
41
|
58
|
Nettowinst (verlies)
1 |
85,89
|
92,69
|
83,14
|
40,62
|
16,82
|
15,2
|
32
|
45
|
Nettomarge
|
13,72%
|
12,92%
|
12,63%
|
6,57%
|
2,68%
|
2,32%
|
4,58%
|
6,07%
|
WPA
2 |
7,540
|
8,140
|
7,300
|
3,570
|
1,480
|
1,340
|
2,790
|
3,920
|
Free Cash Flow
1 |
138,5
|
99,99
|
55,74
|
91,5
|
52,39
|
53
|
72
|
82
|
FCF-marge
|
22,12%
|
13,94%
|
8,47%
|
14,8%
|
8,35%
|
8,1%
|
10,3%
|
11,07%
|
Kasstroomconversie (ebitda)
|
75,5%
|
50,89%
|
30,54%
|
61,72%
|
48,73%
|
47,24%
|
52,55%
|
53,25%
|
Kasstroomconversie (nettowinst)
|
161,21%
|
107,88%
|
67,04%
|
225,26%
|
311,48%
|
348,68%
|
225%
|
182,22%
|
Dividend per aandeel
2 |
1,000
|
1,100
|
1,300
|
1,300
|
1,300
|
1,500
|
1,940
|
2,530
|
Datum van publicatie
|
11-02-20
|
09-02-21
|
02-02-22
|
27-01-23
|
26-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
170
|
154,7
|
174,5
|
145,1
|
144
|
-
|
156
|
156,1
|
151,7
|
173
|
162,2
|
167,2
|
EBITDA
1 |
54,07
|
38,28
|
45,89
|
36,32
|
27,76
|
-
|
28,17
|
19,1
|
22,01
|
27,6
|
33,8
|
28,8
|
Bedrijfsresultaat (EBIT)
1 |
34,09
|
18,49
|
25,24
|
14,46
|
4,383
|
-
|
3,989
|
-5,287
|
-2,043
|
3,5
|
9,8
|
4,7
|
Operationele Marge
|
20,05%
|
11,95%
|
14,46%
|
9,97%
|
3,04%
|
-
|
2,56%
|
-3,39%
|
-1,35%
|
2,02%
|
6,04%
|
2,81%
|
Resultaat voor belastingen (EBT)
1 |
33,41
|
17,63
|
25,61
|
15,35
|
-6,612
|
-
|
6,096
|
-4,17
|
1,828
|
3,5
|
9,7
|
4,6
|
Nettowinst (verlies)
1 |
26,27
|
14,02
|
19,97
|
12,36
|
-5,733
|
-6,26
|
6,395
|
-2,59
|
1,853
|
2,6
|
7,3
|
3,5
|
Nettomarge
|
15,45%
|
9,06%
|
11,44%
|
8,52%
|
-3,98%
|
-
|
4,1%
|
-1,66%
|
1,22%
|
1,5%
|
4,5%
|
2,09%
|
WPA
|
2,310
|
1,230
|
1,750
|
1,090
|
-0,5000
|
-0,5500
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
02-02-22
|
26-04-22
|
15-07-22
|
21-10-22
|
27-01-23
|
18-07-23
|
24-10-23
|
26-01-24
|
23-04-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
192
|
171
|
236
|
324
|
330
|
355
|
397
|
443
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
138
|
100
|
55,7
|
91,5
|
52,4
|
53
|
72
|
82
|
ROE (netto-inkomsten/eigen vermogen)
|
7,88%
|
8,18%
|
6,98%
|
3,04%
|
1,21%
|
1,1%
|
2,2%
|
3,1%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
101,0
|
97,90
|
111,0
|
124,0
|
120,0
|
125,0
|
126,0
|
128,0
|
Cashflow per aandeel
|
15,20
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
35,1
|
43,4
|
-
|
52,4
|
33,2
|
25
|
27
|
30
|
Capex/omzet
|
5,61%
|
6,05%
|
-
|
8,48%
|
5,28%
|
3,82%
|
3,86%
|
4,05%
|
Datum van publicatie
|
11-02-20
|
09-02-21
|
02-02-22
|
27-01-23
|
26-01-24
|
-
|
-
|
-
|
|
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,96% | 217 mln. | | +25,83% | 661 mld. | | +27,00% | 566 mld. | | -6,76% | 352 mld. | | +20,34% | 332 mld. | | +3,00% | 283 mld. | | +13,09% | 231 mld. | | +5,46% | 200 mld. | | -9,61% | 195 mld. | | -6,26% | 145 mld. |
Farmaceutische producten - Andere
|