Beurs gesloten -
London S.E.
17:25:00 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
100,4
SEK
|
+0,55%
|
|
+0,79%
|
-8,21%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
199.873
|
163.889
|
194.116
|
208.704
|
217.446
|
200.640
|
-
|
-
|
Bedrijfswaarde
1 |
199.873
|
163.889
|
194.116
|
208.704
|
217.446
|
200.640
|
200.640
|
200.640
|
K/w-verhouding
|
11,8
x
|
10,5
x
|
9,92
x
|
9,7
x
|
7,45
x
|
8,17
x
|
9,25
x
|
9,59
x
|
Dividendrendement
|
5,45%
|
4,96%
|
5,11%
|
5,23%
|
5,94%
|
10,4%
|
9,26%
|
8,72%
|
Marktkapitalisatie/omzet
|
4,49
x
|
3,7
x
|
4,09
x
|
4,15
x
|
3,49
x
|
3,39
x
|
3,52
x
|
3,53
x
|
Bedrijfswaarde/omzet
|
4,49
x
|
3,7
x
|
4,09
x
|
4,15
x
|
3,49
x
|
3,39
x
|
3,52
x
|
3,53
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,25
x
|
0,95
x
|
1,07
x
|
1,06
x
|
1,06
x
|
0,97
x
|
0,97
x
|
0,96
x
|
Aantal aandelen (in duizenden)
|
1.980.028
|
1.980.028
|
1.980.028
|
1.980.028
|
1.980.028
|
1.980.028
|
-
|
-
|
Referentieprijs
2 |
100,9
|
82,60
|
97,86
|
105,1
|
109,4
|
101,0
|
101,0
|
101,0
|
Datum van publicatie
|
05-02-20
|
03-02-21
|
09-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
44.564
|
44.248
|
47.405
|
50.249
|
62.249
|
59.229
|
56.961
|
56.830
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
22.821
|
20.914
|
24.647
|
28.953
|
39.067
|
34.117
|
31.268
|
30.577
|
Operationele Marge
|
51,21%
|
47,27%
|
51,99%
|
57,62%
|
62,76%
|
57,6%
|
54,89%
|
53,8%
|
Resultaat voor belastingen (EBT)
1 |
21.796
|
20.135
|
24.680
|
26.619
|
36.322
|
30.718
|
27.693
|
26.827
|
Nettowinst (verlies)
1 |
16.922
|
15.585
|
19.543
|
21.468
|
29.107
|
24.322
|
21.565
|
21.031
|
Nettomarge
|
37,97%
|
35,22%
|
41,23%
|
42,72%
|
46,76%
|
41,06%
|
37,86%
|
37,01%
|
WPA
2 |
8,580
|
7,870
|
9,860
|
10,84
|
14,70
|
12,35
|
10,91
|
10,52
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
5,500
|
4,100
|
5,000
|
5,500
|
6,500
|
10,49
|
9,344
|
8,802
|
Datum van publicatie
|
05-02-20
|
03-02-21
|
09-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
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
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
12.696
|
12.305
|
11.040
|
12.897
|
14.007
|
14.985
|
15.166
|
16.244
|
15.854
|
15.318
|
14.859
|
14.743
|
14.577
|
14.230
|
14.216
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
6.492
|
6.166
|
5.892
|
7.776
|
8.147
|
9.210
|
9.531
|
10.558
|
9.768
|
8.848
|
8.644
|
8.870
|
8.484
|
8.136
|
8.335
|
Operationele Marge
|
51,13%
|
50,11%
|
53,37%
|
60,29%
|
58,16%
|
61,46%
|
62,84%
|
65%
|
61,61%
|
57,76%
|
58,17%
|
60,16%
|
58,21%
|
57,17%
|
58,63%
|
Resultaat voor belastingen (EBT)
1 |
6.526
|
6.586
|
5.246
|
7.277
|
7.510
|
8.516
|
8.841
|
9.908
|
9.057
|
8.267
|
7.561
|
7.542
|
6.987
|
6.711
|
6.702
|
Nettowinst (verlies)
1 |
5.236
|
5.650
|
4.176
|
5.723
|
5.920
|
6.814
|
7.104
|
7.952
|
7.240
|
6.603
|
6.075
|
6.057
|
5.591
|
5.377
|
5.369
|
Nettomarge
|
41,24%
|
45,92%
|
37,83%
|
44,37%
|
42,26%
|
45,47%
|
46,84%
|
48,95%
|
45,67%
|
43,11%
|
40,89%
|
41,08%
|
38,35%
|
37,79%
|
37,77%
|
WPA
2 |
2,640
|
2,850
|
2,110
|
2,890
|
2,990
|
3,440
|
3,590
|
4,020
|
3,660
|
3,330
|
3,075
|
3,067
|
2,819
|
2,717
|
2,709
|
Dividend per aandeel
2 |
5,000
|
-
|
-
|
-
|
5,500
|
-
|
-
|
-
|
6,500
|
-
|
-
|
-
|
10,16
|
-
|
-
|
Datum van publicatie
|
09-02-22
|
27-04-22
|
15-07-22
|
19-10-22
|
08-02-23
|
26-04-23
|
19-07-23
|
18-10-23
|
07-02-24
|
24-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
11,9%
|
10%
|
11,8%
|
12,5%
|
15,9%
|
11,8%
|
10,6%
|
10,1%
|
ROA (netto-inkomsten/totale activa)
|
0,56%
|
0,5%
|
0,6%
|
0,63%
|
0,83%
|
0,68%
|
0,57%
|
0,56%
|
Totale activa
1 |
3.023.946
|
3.102.727
|
3.243.651
|
3.400.063
|
3.495.916
|
3.573.565
|
3.770.168
|
3.759.475
|
Nettoactief per aandeel
2 |
80,70
|
86,60
|
91,80
|
99,00
|
104,0
|
105,0
|
104,0
|
105,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
05-02-20
|
03-02-21
|
09-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
Laatste slotkoers
101
SEK Gemiddelde koersdoel
105,7
SEK Spread / Gemiddelde doel +4,67% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +18,91% | 581 mld. | | +18,12% | 311 mld. | | +21,47% | 263 mld. | | +24,09% | 187 mld. | | +29,19% | 175 mld. | | +7,62% | 158 mld. | | -0,78% | 154 mld. | | +8,69% | 150 mld. | | +12,88% | 142 mld. |
Banken - Andere
|