Beurs gesloten -
London S.E.
17:25:00 07-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
271,6
SEK
|
+8,57%
|
|
+9,87%
|
+78,73%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
41.680
|
31.651
|
30.325
|
54.355
|
80.855
|
144.452
|
-
|
-
|
Bedrijfswaarde
1 |
48.749
|
35.924
|
32.450
|
51.923
|
78.512
|
141.336
|
140.237
|
136.633
|
K/w-verhouding
|
21,2
x
|
29,9
x
|
15,9
x
|
25
x
|
24,1
x
|
34,5
x
|
28,1
x
|
22,5
x
|
Dividendrendement
|
-
|
1,96%
|
2,13%
|
1,29%
|
1,05%
|
0,84%
|
1%
|
1,21%
|
Marktkapitalisatie/omzet
|
1,18
x
|
0,89
x
|
0,77
x
|
1,29
x
|
1,57
x
|
2,34
x
|
2,06
x
|
1,78
x
|
Bedrijfswaarde/omzet
|
1,38
x
|
1,01
x
|
0,83
x
|
1,24
x
|
1,52
x
|
2,29
x
|
2
x
|
1,68
x
|
Bedrijfswaarde/EBITDA
|
11,3
x
|
12,7
x
|
6,72
x
|
9,61
x
|
12
x
|
17,3
x
|
14,4
x
|
11,6
x
|
Bedrijfswaarde/FCF
|
-30,3
x
|
12,3
x
|
10,2
x
|
22,2
x
|
26,9
x
|
186
x
|
45,7
x
|
26,8
x
|
FCF Yield
|
-3,3%
|
8,1%
|
9,84%
|
4,51%
|
3,72%
|
0,54%
|
2,19%
|
3,74%
|
Price to Book
|
2,03
x
|
1,48
x
|
1,32
x
|
1,85
x
|
2,53
x
|
4,12
x
|
3,7
x
|
3,25
x
|
Aantal aandelen (in duizenden)
|
531.297
|
528.614
|
526.704
|
529.386
|
532.293
|
530.684
|
-
|
-
|
Referentieprijs
2 |
78,45
|
59,88
|
57,58
|
102,7
|
151,9
|
272,2
|
272,2
|
272,2
|
Datum van publicatie
|
07-02-20
|
11-02-21
|
11-02-22
|
10-02-23
|
09-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
35.433
|
35.431
|
39.154
|
42.006
|
51.609
|
61.664
|
70.265
|
81.183
|
EBITDA
1 |
4.305
|
2.833
|
4.826
|
5.401
|
6.558
|
8.177
|
9.724
|
11.760
|
Bedrijfsresultaat (EBIT)
1 |
2.937
|
2.738
|
2.888
|
3.274
|
4.272
|
5.688
|
6.881
|
8.550
|
Operationele Marge
|
8,29%
|
7,73%
|
7,38%
|
7,79%
|
8,28%
|
9,22%
|
9,79%
|
10,53%
|
Resultaat voor belastingen (EBT)
1 |
2.607
|
1.112
|
2.577
|
2.819
|
4.418
|
5.643
|
6.868
|
8.528
|
Nettowinst (verlies)
1 |
1.983
|
1.073
|
1.926
|
2.195
|
3.381
|
4.255
|
5.215
|
6.511
|
Nettomarge
|
5,6%
|
3,03%
|
4,92%
|
5,23%
|
6,55%
|
6,9%
|
7,42%
|
8,02%
|
WPA
2 |
3,702
|
2,002
|
3,612
|
4,102
|
6,290
|
7,892
|
9,679
|
12,08
|
Free Cash Flow
1 |
-1.607
|
2.909
|
3.193
|
2.344
|
2.924
|
759
|
3.070
|
5.104
|
FCF-marge
|
-4,54%
|
8,21%
|
8,15%
|
5,58%
|
5,67%
|
1,23%
|
4,37%
|
6,29%
|
Kasstroomconversie (ebitda)
|
-
|
102,68%
|
66,16%
|
43,4%
|
44,59%
|
9,28%
|
31,56%
|
43,41%
|
Kasstroomconversie (nettowinst)
|
-
|
271,11%
|
165,78%
|
106,79%
|
86,48%
|
17,84%
|
58,86%
|
78,4%
|
Dividend per aandeel
2 |
-
|
1,175
|
1,225
|
1,325
|
1,600
|
2,281
|
2,728
|
3,290
|
Datum van publicatie
|
07-02-20
|
11-02-21
|
11-02-22
|
10-02-23
|
09-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
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 |
16.876
|
11.943
|
9.218
|
10.171
|
8.751
|
13.866
|
11.485
|
12.475
|
11.527
|
16.122
|
14.185
|
14.921
|
13.466
|
19.027
|
-
|
-
|
EBITDA
1 |
-
|
1.587
|
1.148
|
1.255
|
1.115
|
1.883
|
1.484
|
1.618
|
1.424
|
2.032
|
1.819
|
1.749
|
1.567
|
2.432
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.212
|
1.076
|
654
|
738
|
568
|
1.314
|
928
|
1.065
|
859
|
1.420
|
1.191
|
1.338
|
1.157
|
2.025
|
-
|
-
|
Operationele Marge
|
7,18%
|
9,01%
|
7,09%
|
7,26%
|
6,49%
|
9,48%
|
8,08%
|
8,54%
|
7,45%
|
8,81%
|
8,4%
|
8,97%
|
8,59%
|
10,64%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
1.001
|
485
|
-
|
-
|
1.349
|
930
|
1.012
|
853
|
1.623
|
1.009
|
1.319
|
1.126
|
2.254
|
1.303
|
1.528
|
Nettowinst (verlies)
1 |
-
|
733
|
354
|
421
|
305
|
1.115
|
732
|
774
|
652
|
1.223
|
770
|
1.010
|
859,6
|
1.731
|
998,5
|
1.173
|
Nettomarge
|
-
|
6,14%
|
3,84%
|
4,14%
|
3,49%
|
8,04%
|
6,37%
|
6,2%
|
5,66%
|
7,59%
|
5,43%
|
6,77%
|
6,38%
|
9,1%
|
-
|
-
|
WPA
2 |
-
|
1,380
|
0,6650
|
0,7875
|
0,5700
|
2,080
|
1,362
|
1,440
|
1,210
|
2,270
|
1,428
|
1,907
|
1,671
|
2,974
|
1,851
|
2,175
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,360
|
-
|
-
|
Datum van publicatie
|
17-07-20
|
11-02-22
|
22-04-22
|
21-07-22
|
28-10-22
|
10-02-23
|
26-04-23
|
20-07-23
|
26-10-23
|
09-02-24
|
26-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
7.069
|
4.273
|
2.125
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
2.432
|
2.343
|
3.116
|
4.216
|
7.819
|
Hefboom (schuld/ebitda)
|
1,642
x
|
1,508
x
|
0,4403
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-1.607
|
2.909
|
3.193
|
2.344
|
2.924
|
759
|
3.070
|
5.105
|
ROE (netto-inkomsten/eigen vermogen)
|
9,93%
|
5,1%
|
9%
|
8,6%
|
11,1%
|
12,3%
|
13,6%
|
15,3%
|
ROA (netto-inkomsten/totale activa)
|
3,42%
|
1,78%
|
3,07%
|
-
|
-
|
4,3%
|
4,9%
|
5,6%
|
Totale activa
1 |
57.993
|
60.213
|
62.804
|
-
|
-
|
98.944
|
106.435
|
116.268
|
Nettoactief per aandeel
2 |
38,60
|
40,60
|
43,60
|
55,60
|
60,10
|
66,10
|
73,60
|
83,70
|
Cashflow per aandeel
2 |
2,230
|
10,80
|
10,70
|
8,700
|
12,00
|
11,20
|
15,40
|
20,40
|
Capex
1 |
2.801
|
2.891
|
2.520
|
2.310
|
3.538
|
3.706
|
4.046
|
4.278
|
Capex/omzet
|
7,91%
|
8,16%
|
6,44%
|
5,5%
|
6,86%
|
6,01%
|
5,76%
|
5,27%
|
Datum van publicatie
|
07-02-20
|
11-02-21
|
11-02-22
|
10-02-23
|
09-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
272,2
SEK Gemiddelde koersdoel
254,5
SEK Spread / Gemiddelde doel -6,50% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +28,49% | 143 mld. | | +15,20% | 81,94 mld. | | -6,00% | 65,12 mld. | | +25,62% | 53,4 mld. | | +52,45% | 48,62 mld. | | +5,36% | 42,09 mld. | | +69,23% | 38 mld. | | +53,78% | 24,78 mld. | | +8,58% | 21,17 mld. |
Lucht- en ruimtevaart & Defensie - Andere
|