Beurs gesloten -
Nasdaq Stockholm
17:29:35 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
35,36
SEK
|
+1,49%
|
|
+2,26%
|
-2,00%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
10.550
|
12.260
|
19.183
|
13.704
|
11.880
|
11.688
|
-
|
-
|
Bedrijfswaarde
1 |
10.550
|
12.260
|
24.986
|
24.172
|
19.998
|
17.927
|
15.652
|
13.224
|
K/w-verhouding
|
-
|
-
|
20,5
x
|
24,7
x
|
9,7
x
|
11,1
x
|
8,6
x
|
8,49
x
|
Dividendrendement
|
-
|
2,47%
|
2,07%
|
2,02%
|
3,46%
|
4,02%
|
5,9%
|
5,89%
|
Marktkapitalisatie/omzet
|
-
|
-
|
0,85
x
|
0,46
x
|
0,35
x
|
0,34
x
|
0,32
x
|
0,32
x
|
Bedrijfswaarde/omzet
|
-
|
-
|
1,11
x
|
0,81
x
|
0,59
x
|
0,52
x
|
0,43
x
|
0,36
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
9,07
x
|
8,17
x
|
3,77
x
|
4,63
x
|
3,65
x
|
2,9
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-7.964.535
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-0%
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
-
|
1,57
x
|
1,09
x
|
0,96
x
|
0,87
x
|
0,82
x
|
0,82
x
|
Aantal aandelen (in duizenden)
|
319.015
|
319.015
|
324.521
|
325.899
|
326.516
|
327.086
|
-
|
-
|
Referentieprijs
2 |
33,42
|
38,48
|
57,95
|
41,49
|
36,08
|
35,36
|
35,36
|
35,36
|
Datum van publicatie
|
-
|
-
|
14-02-22
|
13-02-23
|
22-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
-
|
-
|
22.551
|
29.875
|
33.748
|
34.732
|
36.727
|
37.030
|
EBITDA
1 |
-
|
-
|
2.754
|
2.958
|
5.308
|
3.873
|
4.285
|
4.552
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
1.772
|
1.618
|
3.010
|
2.252
|
2.594
|
2.872
|
Operationele Marge
|
-
|
-
|
7,86%
|
5,42%
|
8,92%
|
6,48%
|
7,06%
|
7,76%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
1.306
|
1.178
|
2.273
|
1.736
|
2.189
|
2.372
|
Nettowinst (verlies)
1 |
-
|
-
|
2.637
|
548
|
1.218
|
1.044
|
1.346
|
1.360
|
Nettomarge
|
-
|
-
|
11,69%
|
1,83%
|
3,61%
|
3,01%
|
3,67%
|
3,67%
|
WPA
2 |
-
|
-
|
2,830
|
1,680
|
3,720
|
3,188
|
4,111
|
4,165
|
Free Cash Flow
|
-
|
-
|
-
|
-3.035
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-10,16%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
0,9500
|
1,200
|
0,8400
|
1,250
|
1,421
|
2,086
|
2,083
|
Datum van publicatie
|
-
|
-
|
14-02-22
|
13-02-23
|
22-01-24
|
-
|
-
|
-
|
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 |
5.371
|
5.754
|
6.220
|
8.420
|
7.039
|
8.195
|
7.817
|
10.001
|
7.971
|
7.960
|
7.884
|
9.994
|
7.916
|
8.075
|
EBITDA
1 |
606
|
474
|
334
|
1.239
|
739
|
646
|
661
|
1.421
|
896
|
2.331
|
735,7
|
1.390
|
928,4
|
818,8
|
Bedrijfsresultaat (EBIT)
1 |
208
|
215
|
5
|
925
|
406
|
282
|
285
|
1.038
|
481
|
1.206
|
335,7
|
979,6
|
508,4
|
388,8
|
Operationele Marge
|
3,87%
|
3,74%
|
0,08%
|
10,99%
|
5,77%
|
3,44%
|
3,65%
|
10,38%
|
6,03%
|
15,15%
|
4,26%
|
9,8%
|
6,42%
|
4,82%
|
Resultaat voor belastingen (EBT)
1 |
122
|
289
|
-98
|
825
|
343
|
109
|
90
|
831
|
309
|
1.042
|
185,7
|
829,6
|
358,4
|
238,8
|
Nettowinst (verlies)
1 |
13
|
308
|
-215
|
598
|
200
|
-34
|
-28
|
586
|
184
|
475
|
56,33
|
580,9
|
187,3
|
94,34
|
Nettomarge
|
0,24%
|
5,35%
|
-3,46%
|
7,1%
|
2,84%
|
-0,41%
|
-0,36%
|
5,86%
|
2,31%
|
5,97%
|
0,71%
|
5,81%
|
2,37%
|
1,17%
|
WPA
2 |
0,0400
|
0,9400
|
-0,6600
|
1,830
|
0,6100
|
-0,1100
|
-0,0900
|
1,790
|
0,5700
|
1,450
|
0,1725
|
1,779
|
0,5736
|
0,2889
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,407
|
-
|
-
|
Datum van publicatie
|
25-10-21
|
14-02-22
|
02-05-22
|
18-07-22
|
24-10-22
|
13-02-23
|
27-04-23
|
19-07-23
|
23-10-23
|
22-01-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.803
|
10.468
|
8.118
|
6.239
|
3.964
|
1.536
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,107
x
|
3,539
x
|
1,529
x
|
1,611
x
|
0,9252
x
|
0,3375
x
|
Free Cash Flow
|
-
|
-3.035
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
24%
|
4,6%
|
10%
|
8,05%
|
9,82%
|
9,91%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
3,32%
|
2,96%
|
3,61%
|
-
|
Totale activa
1 |
-
|
-
|
36.653
|
35.316
|
37.347
|
-
|
Nettoactief per aandeel
2 |
37,00
|
38,00
|
37,70
|
40,50
|
43,00
|
43,10
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
405
|
231
|
460
|
510
|
-
|
Capex/omzet
|
-
|
1,36%
|
0,68%
|
1,32%
|
1,39%
|
-
|
Datum van publicatie
|
14-02-22
|
13-02-23
|
22-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
35,36
SEK Gemiddelde koersdoel
42
SEK Spread / Gemiddelde doel +18,78% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,00% | 1,07 mld. | | +3,65% | 31,94 mld. | | 0,00% | 17,45 mld. | | +6,42% | 5,54 mld. | | -0,42% | 3,08 mld. | | +15,23% | 2,98 mld. | | +22,64% | 2,9 mld. | | -18,98% | 2,24 mld. | | +4,02% | 1,23 mld. | | +5,66% | 893 mln. |
Private Equity
|