Beurs gesloten -
Nasdaq Stockholm
17:29:35 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
911,2
SEK
|
-0,98%
|
|
+1,63%
|
+49,97%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
41.680
|
31.651
|
30.325
|
54.355
|
80.855
|
121.609
|
-
|
-
|
Bedrijfswaarde
1 |
48.749
|
35.924
|
32.450
|
51.923
|
83.198
|
118.589
|
117.257
|
113.048
|
K/w-verhouding
|
21,2
x
|
29,9
x
|
15,9
x
|
25
x
|
24,1
x
|
29,5
x
|
24,1
x
|
19,2
x
|
Dividendrendement
|
-
|
1,96%
|
2,13%
|
1,29%
|
1,05%
|
0,94%
|
1,19%
|
1,42%
|
Marktkapitalisatie/omzet
|
1,18
x
|
0,89
x
|
0,77
x
|
1,29
x
|
1,57
x
|
2,04
x
|
1,79
x
|
1,6
x
|
Bedrijfswaarde/omzet
|
1,38
x
|
1,01
x
|
0,83
x
|
1,24
x
|
1,61
x
|
1,99
x
|
1,73
x
|
1,49
x
|
Bedrijfswaarde/EBITDA
|
11,3
x
|
12,7
x
|
6,72
x
|
9,61
x
|
12,7
x
|
14,8
x
|
12,3
x
|
9,99
x
|
Bedrijfswaarde/FCF
|
-30,3
x
|
12,3
x
|
10,2
x
|
22,2
x
|
28,5
x
|
46,7
x
|
37,1
x
|
22,3
x
|
FCF Yield
|
-3,3%
|
8,1%
|
9,84%
|
4,51%
|
3,51%
|
2,14%
|
2,69%
|
4,48%
|
Price to Book
|
2,03
x
|
1,48
x
|
1,32
x
|
1,85
x
|
2,53
x
|
3,46
x
|
3,11
x
|
2,75
x
|
Aantal aandelen (in duizenden)
|
132.824
|
132.153
|
131.676
|
132.347
|
133.073
|
133.460
|
-
|
-
|
Referentieprijs
2 |
313,8
|
239,5
|
230,3
|
410,7
|
607,6
|
911,2
|
911,2
|
911,2
|
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
|
59.588
|
67.808
|
75.949
|
EBITDA
1 |
4.305
|
2.833
|
4.826
|
5.401
|
6.558
|
8.029
|
9.525
|
11.319
|
Bedrijfsresultaat (EBIT)
1 |
2.937
|
2.738
|
2.888
|
3.274
|
4.272
|
5.519
|
6.725
|
8.260
|
Operationele Marge
|
8,29%
|
7,73%
|
7,38%
|
7,79%
|
8,28%
|
9,26%
|
9,92%
|
10,88%
|
Resultaat voor belastingen (EBT)
1 |
2.607
|
1.112
|
2.577
|
2.819
|
4.418
|
5.434
|
6.663
|
8.419
|
Nettowinst (verlies)
1 |
1.983
|
1.073
|
1.926
|
2.195
|
3.381
|
4.148
|
5.087
|
6.387
|
Nettomarge
|
5,6%
|
3,03%
|
4,92%
|
5,23%
|
6,55%
|
6,96%
|
7,5%
|
8,41%
|
WPA
2 |
14,81
|
8,010
|
14,45
|
16,41
|
25,16
|
30,84
|
37,82
|
47,47
|
Free Cash Flow
1 |
-1.607
|
2.909
|
3.193
|
2.344
|
2.924
|
2.540
|
3.159
|
5.062
|
FCF-marge
|
-4,54%
|
8,21%
|
8,15%
|
5,58%
|
5,67%
|
4,26%
|
4,66%
|
6,67%
|
Kasstroomconversie (ebitda)
|
-
|
102,68%
|
66,16%
|
43,4%
|
44,59%
|
31,63%
|
33,17%
|
44,72%
|
Kasstroomconversie (nettowinst)
|
-
|
271,11%
|
165,78%
|
106,79%
|
86,48%
|
61,23%
|
62,1%
|
79,26%
|
Dividend per aandeel
2 |
-
|
4,700
|
4,900
|
5,300
|
6,400
|
8,586
|
10,81
|
12,98
|
Datum van publicatie
|
07-02-20
|
11-02-21
|
11-02-22
|
10-02-23
|
09-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
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 |
16.876
|
7.992
|
11.943
|
9.218
|
10.171
|
8.751
|
13.866
|
11.485
|
12.475
|
11.527
|
16.122
|
14.185
|
14.107
|
12.881
|
19.540
|
-
|
EBITDA
1 |
-
|
977
|
1.587
|
1.148
|
1.255
|
1.115
|
1.883
|
1.484
|
1.618
|
1.424
|
2.032
|
1.819
|
1.874
|
1.713
|
2.918
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.212
|
500
|
1.076
|
654
|
738
|
568
|
1.314
|
928
|
1.065
|
859
|
1.420
|
1.191
|
1.246
|
1.064
|
2.255
|
-
|
Operationele Marge
|
7,18%
|
6,26%
|
9,01%
|
7,09%
|
7,26%
|
6,49%
|
9,48%
|
8,08%
|
8,54%
|
7,45%
|
8,81%
|
8,4%
|
8,83%
|
8,26%
|
11,54%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
422
|
1.001
|
485
|
-
|
-
|
1.349
|
930
|
1.012
|
853
|
1.623
|
1.009
|
1.237
|
1.076
|
2.344
|
1.363
|
Nettowinst (verlies)
1 |
-
|
296
|
733
|
354
|
421
|
305
|
1.115
|
732
|
774
|
652
|
1.223
|
770
|
934,8
|
810,3
|
1.791
|
1.022
|
Nettomarge
|
-
|
3,7%
|
6,14%
|
3,84%
|
4,14%
|
3,49%
|
8,04%
|
6,37%
|
6,2%
|
5,66%
|
7,59%
|
5,43%
|
6,63%
|
6,29%
|
9,16%
|
-
|
WPA
2 |
-
|
2,220
|
5,520
|
2,660
|
3,150
|
2,280
|
8,320
|
5,450
|
5,760
|
4,840
|
9,080
|
5,710
|
6,942
|
6,017
|
13,29
|
7,590
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
17-07-20
|
22-10-21
|
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
|
-
|
2.343
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
2.432
|
-
|
3.020
|
4.352
|
8.561
|
Hefboom (schuld/ebitda)
|
1,642
x
|
1,508
x
|
0,4403
x
|
-
|
0,3573
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
-1.607
|
2.909
|
3.193
|
2.344
|
2.924
|
2.540
|
3.159
|
5.063
|
ROE (netto-inkomsten/eigen vermogen)
|
9,93%
|
5,1%
|
9%
|
8,6%
|
11,1%
|
12,3%
|
13,3%
|
15%
|
ROA (netto-inkomsten/totale activa)
|
3,42%
|
1,78%
|
3,07%
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
57.993
|
60.213
|
62.804
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
154,0
|
162,0
|
174,0
|
223,0
|
240,0
|
264,0
|
293,0
|
331,0
|
Cashflow per aandeel
2 |
8,920
|
43,30
|
42,90
|
34,80
|
48,10
|
51,60
|
61,50
|
79,90
|
Capex
1 |
2.801
|
2.891
|
2.520
|
2.310
|
3.538
|
3.566
|
3.832
|
4.135
|
Capex/omzet
|
7,91%
|
8,16%
|
6,44%
|
5,5%
|
6,86%
|
5,98%
|
5,65%
|
5,44%
|
Datum van publicatie
|
07-02-20
|
11-02-21
|
11-02-22
|
10-02-23
|
09-02-24
|
-
|
-
|
-
|
Laatste slotkoers
911,2
SEK Gemiddelde koersdoel
937,6
SEK Spread / Gemiddelde doel +2,90% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +49,97% | 11,09 mld. | | +20,53% | 135 mld. | | +9,53% | 77,91 mld. | | +2,63% | 71,1 mld. | | +20,67% | 50,29 mld. | | +40,51% | 43,87 mld. | | +1,86% | 40,78 mld. | | +42,10% | 31,95 mld. | | +19,32% | 23,26 mld. | | +29,77% | 20,94 mld. |
Lucht- en ruimtevaart & Defensie - Andere
|