Beurs gesloten -
Nasdaq Stockholm
17:29:38 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3,826
SEK
|
+0,64%
|
|
-7,28%
|
-24,44%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
8.076
|
21.956
|
43.303
|
102.616
|
28.937
|
6.638
|
6.638
|
-
|
Bedrijfswaarde
1 |
22.594
|
65.659
|
84.963
|
180.721
|
111.052
|
66.572
|
73.014
|
70.338
|
K/w-verhouding
|
5,26
x
|
7,86
x
|
4,47
x
|
3,86
x
|
-2,4
x
|
-0,31
x
|
6,18
x
|
4,77
x
|
Dividendrendement
|
2,34%
|
2,61%
|
3,49%
|
1,99%
|
8,29%
|
-
|
-
|
2,61%
|
Marktkapitalisatie/omzet
|
4,81
x
|
11
x
|
8,46
x
|
17,3
x
|
3,89
x
|
1,28
x
|
1,56
x
|
1,38
x
|
Bedrijfswaarde/omzet
|
13,4
x
|
32,9
x
|
16,6
x
|
30,5
x
|
14,9
x
|
9,99
x
|
17,2
x
|
14,6
x
|
Bedrijfswaarde/EBITDA
|
23
x
|
57,5
x
|
25,4
x
|
27,8
x
|
33,3
x
|
16,5
x
|
33,4
x
|
23,8
x
|
Bedrijfswaarde/FCF
|
-5,56
x
|
-1,37
x
|
-7,88
x
|
-4,14
x
|
108
x
|
-7,58
x
|
82,7
x
|
47,6
x
|
FCF Yield
|
-18%
|
-73,2%
|
-12,7%
|
-24,1%
|
0,93%
|
-13,2%
|
1,21%
|
2,1%
|
Price to Book
|
0,74
x
|
0,98
x
|
0,74
x
|
1,21
x
|
0,57
x
|
0,22
x
|
0,66
x
|
0,61
x
|
Aantal aandelen (in duizenden)
|
738.282
|
916.203
|
1.501.535
|
1.645.008
|
1.648.008
|
1.648.482
|
1.648.482
|
-
|
Referentieprijs
2 |
10,68
|
22,95
|
28,66
|
66,42
|
17,38
|
3,826
|
3,826
|
3,826
|
Datum van publicatie
|
20-02-19
|
19-02-20
|
23-02-21
|
23-02-22
|
23-02-23
|
27-02-24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
1.680
|
1.996
|
5.121
|
5.930
|
7.447
|
6.667
|
4.246
|
4.804
|
EBITDA
1 |
983,5
|
1.141
|
3.349
|
6.490
|
3.339
|
4.043
|
2.188
|
2.958
|
Bedrijfsresultaat (EBIT)
1 |
982,1
|
1.138
|
3.347
|
6.571
|
3.329
|
4.037
|
1.706
|
2.802
|
Operationele Marge
|
58,45%
|
57,01%
|
65,36%
|
110,81%
|
44,7%
|
60,55%
|
40,17%
|
58,32%
|
Resultaat voor belastingen (EBT)
1 |
1.904
|
3.137
|
10.341
|
29.474
|
-10.548
|
-26.578
|
580,6
|
2.222
|
Nettowinst (verlies)
1 |
1.690
|
2.624
|
9.010
|
24.831
|
-9.634
|
-23.204
|
-816,3
|
1.770
|
Nettomarge
|
100,57%
|
131,46%
|
175,94%
|
418,74%
|
-129,37%
|
-348,04%
|
-19,23%
|
36,83%
|
WPA
2 |
2,030
|
2,920
|
6,410
|
17,21
|
-7,230
|
-16,60
|
0,6196
|
0,8019
|
Free Cash Flow
1 |
-4.064
|
-48.094
|
-10.783
|
-43.642
|
1.030
|
-8.779
|
883
|
1.479
|
FCF-marge
|
-241,86%
|
-2.409,52%
|
-210,56%
|
-735,95%
|
13,83%
|
-131,68%
|
20,8%
|
30,78%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
30,85%
|
225,76%
|
40,36%
|
49,99%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
83,58%
|
Dividend per aandeel
2 |
0,2500
|
0,6000
|
1,000
|
1,320
|
1,440
|
-
|
-
|
0,1000
|
Datum van publicatie
|
20-02-19
|
19-02-20
|
23-02-21
|
23-02-22
|
23-02-23
|
27-02-24
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q2
|
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 |
1.451
|
1.459
|
1.695
|
1.831
|
1.878
|
1.888
|
1.850
|
1.725
|
1.747
|
1.793
|
1.402
|
1.068
|
1.048
|
1.061
|
1.070
|
EBITDA
1 |
1.036
|
1.238
|
-
|
1.076
|
1.060
|
444
|
-135
|
-
|
1.149
|
1.131
|
684
|
527,6
|
544,4
|
613,2
|
502,8
|
Bedrijfsresultaat (EBIT)
1 |
1.036
|
1.237
|
3.259
|
1.523
|
1.060
|
440
|
-139
|
841
|
1.149
|
1.131
|
684
|
376,4
|
421,1
|
471,8
|
436,8
|
Operationele Marge
|
71,4%
|
84,78%
|
192,27%
|
83,18%
|
56,44%
|
23,31%
|
-7,51%
|
48,75%
|
65,77%
|
63,08%
|
48,79%
|
35,26%
|
40,2%
|
44,45%
|
40,83%
|
Resultaat voor belastingen (EBT)
1 |
6.942
|
5.687
|
13.728
|
3.472
|
-2.612
|
-2.566
|
-8.842
|
-3.959
|
-11.101
|
-6.115
|
-5.398
|
-74,31
|
139,9
|
271
|
243,7
|
Nettowinst (verlies)
1 |
5.726
|
4.003
|
12.528
|
2.926
|
-2.668
|
-1.987
|
-7.904
|
-5.577
|
-8.744
|
-4.669
|
-4.213
|
-559,6
|
-274,2
|
-11,29
|
28,83
|
Nettomarge
|
394,62%
|
274,37%
|
739,12%
|
159,8%
|
-142,07%
|
-105,24%
|
-427,24%
|
-323,3%
|
-500,52%
|
-260,4%
|
-300,5%
|
-52,42%
|
-26,18%
|
-1,06%
|
2,69%
|
WPA
2 |
4,050
|
-
|
-
|
-
|
-1,990
|
-1,530
|
-5,580
|
-4,000
|
-6,180
|
-3,370
|
-3,050
|
0,1700
|
0,2100
|
0,1500
|
0,0900
|
Dividend per aandeel
2 |
-
|
-
|
1,320
|
-
|
-
|
-
|
1,440
|
-
|
-
|
-
|
-
|
-
|
0,6000
|
-
|
-
|
Datum van publicatie
|
15-07-21
|
04-11-21
|
23-02-22
|
27-04-22
|
14-07-22
|
27-10-22
|
23-02-23
|
28-04-23
|
14-07-23
|
13-11-23
|
27-02-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
14.518
|
43.703
|
41.660
|
78.105
|
82.115
|
58.033
|
66.376
|
63.700
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
14,76
x
|
38,3
x
|
12,44
x
|
12,03
x
|
24,59
x
|
14,35
x
|
30,34
x
|
21,53
x
|
Free Cash Flow
1 |
-4.064
|
-48.094
|
-10.783
|
-43.642
|
1.030
|
-8.779
|
883
|
1.479
|
ROE (netto-inkomsten/eigen vermogen)
|
18,9%
|
13,2%
|
22,3%
|
38%
|
-13%
|
-46%
|
2,5%
|
7,54%
|
ROA (netto-inkomsten/totale activa)
|
-
|
3,98%
|
8,03%
|
15,8%
|
-5,31%
|
-16,9%
|
0,8%
|
0,97%
|
Totale activa
1 |
-
|
65.921
|
112.205
|
157.487
|
181.444
|
137.663
|
-102.037
|
183.273
|
Nettoactief per aandeel
2 |
14,40
|
23,30
|
38,90
|
55,00
|
30,50
|
23,10
|
5,780
|
6,240
|
Cashflow per aandeel
|
-0,2200
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
3.903
|
19
|
3
|
31
|
-
|
2.930
|
1.639
|
902
|
Capex/omzet
|
232,29%
|
0,95%
|
0,06%
|
0,52%
|
-
|
46,43%
|
38,6%
|
18,77%
|
Datum van publicatie
|
20-02-19
|
19-02-20
|
23-02-21
|
23-02-22
|
23-02-23
|
27-02-24
|
-
|
-
|
Gemiddeld advies Onderwogen Laatste slotkoers
3,826
SEK Gemiddelde koersdoel
6,4
SEK Spread / Gemiddelde doel +67,25% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -24,44% | 605 mln. | | +36,16% | 27,94 mld. | | -13,74% | 26,97 mld. | | +25,00% | 26,95 mld. | | -0,71% | 25,32 mld. | | +44,49% | 22,58 mld. | | +2,78% | 19,59 mld. | | +1,45% | 19,52 mld. | | +28,54% | 16,23 mld. | | -14,80% | 14,98 mld. |
andere onroerend goed ontwikkeling & transacties
|