Beurs gesloten -
London S.E.
17:36:49 31-01-2022
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
144
SEK
|
+9,57%
|
|
+41,19%
|
+39,81%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.383
|
880,6
|
998,3
|
808,3
|
723,2
|
897,6
|
-
|
-
|
Bedrijfswaarde
1 |
1.350
|
854,3
|
970,9
|
794,1
|
710,9
|
873,6
|
855,6
|
840,6
|
K/w-verhouding
|
28,7
x
|
40,1
x
|
30,6
x
|
24,4
x
|
17,2
x
|
22,4
x
|
17
x
|
14,8
x
|
Dividendrendement
|
3,46%
|
3,22%
|
3,55%
|
4,39%
|
5,39%
|
4,91%
|
6,48%
|
7,42%
|
Marktkapitalisatie/omzet
|
11,9
x
|
9,23
x
|
9,3
x
|
6,81
x
|
5,38
x
|
6,06
x
|
5,41
x
|
4,99
x
|
Bedrijfswaarde/omzet
|
11,6
x
|
8,95
x
|
9,04
x
|
6,69
x
|
5,29
x
|
5,9
x
|
5,15
x
|
4,67
x
|
Bedrijfswaarde/EBITDA
|
31,2
x
|
33,6
x
|
27,5
x
|
22,8
x
|
14,5
x
|
16,5
x
|
12,4
x
|
10,6
x
|
Bedrijfswaarde/FCF
|
36,9
x
|
34,6
x
|
32,1
x
|
32,7
x
|
17,6
x
|
15,3
x
|
13,6
x
|
11,5
x
|
FCF Yield
|
2,71%
|
2,89%
|
3,11%
|
3,06%
|
5,68%
|
6,52%
|
7,36%
|
8,68%
|
Price to Book
|
12,3
x
|
8,12
x
|
8,82
x
|
7,22
x
|
6,37
x
|
8,21
x
|
7,6
x
|
7,45
x
|
Aantal aandelen (in duizenden)
|
7.090
|
7.090
|
7.090
|
7.090
|
7.090
|
7.068
|
-
|
-
|
Referentieprijs
2 |
195,0
|
124,2
|
140,8
|
114,0
|
102,0
|
127,0
|
127,0
|
127,0
|
Datum van publicatie
|
19-02-20
|
10-02-21
|
08-02-22
|
08-02-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
116,5
|
95,4
|
107,4
|
118,7
|
134,4
|
148
|
166
|
180
|
EBITDA
1 |
43,3
|
25,4
|
35,3
|
34,9
|
49,1
|
53
|
69
|
79
|
Bedrijfsresultaat (EBIT)
1 |
40,1
|
21,7
|
31,5
|
30,6
|
42,7
|
50
|
67
|
76
|
Operationele Marge
|
34,42%
|
22,75%
|
29,33%
|
25,78%
|
31,77%
|
33,78%
|
40,36%
|
42,22%
|
Resultaat voor belastingen (EBT)
1 |
39,9
|
22,3
|
29
|
30,3
|
42,6
|
50
|
67
|
76
|
Nettowinst (verlies)
1 |
48,2
|
22,2
|
32,9
|
33,1
|
42,1
|
40
|
53
|
61
|
Nettomarge
|
41,37%
|
23,27%
|
30,63%
|
27,89%
|
31,32%
|
27,03%
|
31,93%
|
33,89%
|
WPA
2 |
6,800
|
3,100
|
4,600
|
4,680
|
5,940
|
5,660
|
7,480
|
8,560
|
Free Cash Flow
1 |
36,6
|
24,7
|
30,2
|
24,3
|
40,4
|
57
|
63
|
73
|
FCF-marge
|
31,42%
|
25,89%
|
28,12%
|
20,47%
|
30,06%
|
38,51%
|
37,95%
|
40,56%
|
Kasstroomconversie (ebitda)
|
84,53%
|
97,24%
|
85,55%
|
69,63%
|
82,28%
|
107,55%
|
91,3%
|
92,41%
|
Kasstroomconversie (nettowinst)
|
75,93%
|
111,26%
|
91,79%
|
73,41%
|
95,96%
|
142,5%
|
118,87%
|
119,67%
|
Dividend per aandeel
2 |
6,750
|
4,000
|
5,000
|
5,000
|
5,500
|
6,230
|
8,230
|
9,420
|
Datum van publicatie
|
19-02-20
|
10-02-21
|
08-02-22
|
08-02-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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 |
29,6
|
28,1
|
27,9
|
29,8
|
32,9
|
26,4
|
31,7
|
40,3
|
36
|
32,1
|
39
|
38
|
39
|
EBITDA
1 |
8,7
|
8,7
|
11,4
|
14
|
-
|
-
|
-
|
-
|
-
|
8,3
|
15
|
16
|
14
|
Bedrijfsresultaat (EBIT)
1 |
7,8
|
7,6
|
10,4
|
12,9
|
8
|
6,5
|
6,3
|
14,3
|
15,6
|
7,4
|
15
|
15
|
13
|
Operationele Marge
|
26,35%
|
27,05%
|
37,28%
|
43,29%
|
24,32%
|
24,62%
|
19,87%
|
35,48%
|
43,33%
|
23,05%
|
38,46%
|
39,47%
|
33,33%
|
Resultaat voor belastingen (EBT)
1 |
7,3
|
7,9
|
3,4
|
11
|
7,9
|
6,4
|
6,2
|
14,2
|
15,8
|
7,3
|
15
|
15
|
15
|
Nettowinst (verlies)
1 |
7,2
|
7,9
|
6,4
|
11
|
7,8
|
6,3
|
6,2
|
14,2
|
15,5
|
6,2
|
12
|
12
|
11
|
Nettomarge
|
24,32%
|
28,11%
|
22,94%
|
36,91%
|
23,71%
|
23,86%
|
19,56%
|
35,24%
|
43,06%
|
19,31%
|
30,77%
|
31,58%
|
28,21%
|
WPA
2 |
1,000
|
1,100
|
0,9000
|
1,600
|
-
|
-
|
-
|
-
|
-
|
0,8700
|
1,600
|
1,700
|
1,500
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
08-02-22
|
27-04-22
|
17-08-22
|
04-11-22
|
08-02-23
|
26-04-23
|
16-08-23
|
08-11-23
|
28-02-24
|
24-04-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
32,9
|
26,3
|
27,4
|
14,2
|
12,3
|
24
|
42
|
57
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
36,6
|
24,7
|
30,2
|
24,3
|
40,4
|
57
|
63
|
73
|
ROE (netto-inkomsten/eigen vermogen)
|
45,7%
|
20,2%
|
29,7%
|
29,4%
|
37,3%
|
36%
|
46,5%
|
50,7%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
31%
|
39%
|
42%
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
129
|
135,9
|
145,2
|
Nettoactief per aandeel
2 |
15,80
|
15,30
|
16,00
|
15,80
|
16,00
|
15,50
|
16,70
|
17,10
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
1,2
|
2,8
|
0,8
|
1,1
|
5,1
|
1
|
2
|
2
|
Capex/omzet
|
1,03%
|
2,94%
|
0,74%
|
0,93%
|
3,79%
|
0,68%
|
1,2%
|
1,11%
|
Datum van publicatie
|
19-02-20
|
10-02-21
|
08-02-22
|
08-02-23
|
28-02-24
|
-
|
-
|
-
|
|
Vaira. 1 jan.
|
Kapi.
|
---|
| +19,20% | 39,06 mld. | | +97,21% | 12,62 mld. | | +71,22% | 5,34 mld. | | -10,74% | 3,04 mld. | | +9,50% | 2,83 mld. | | +28,14% | 2,51 mld. | | -2,07% | 2,14 mld. | | +95,02% | 2,05 mld. | | -15,06% | 1,21 mld. |
Motor & aandrijfsystemen
|