Beurs gesloten -
Nasdaq Stockholm
17:29:33 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
115,6
SEK
|
+2,76%
|
|
+2,76%
|
-14,43%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
42.536
|
53.666
|
60.838
|
35.813
|
48.548
|
41.529
|
-
|
-
|
Bedrijfswaarde
1 |
44.650
|
54.609
|
61.751
|
36.888
|
54.085
|
45.182
|
44.228
|
42.141
|
K/w-verhouding
|
31,4
x
|
41,5
x
|
40,7
x
|
21,7
x
|
29,1
x
|
20,8
x
|
18
x
|
16,4
x
|
Dividendrendement
|
1,72%
|
1,46%
|
1,44%
|
2,7%
|
2,18%
|
2,65%
|
2,94%
|
3,23%
|
Marktkapitalisatie/omzet
|
2,06
x
|
2,57
x
|
2,79
x
|
1,47
x
|
1,7
x
|
1,35
x
|
1,29
x
|
1,23
x
|
Bedrijfswaarde/omzet
|
2,16
x
|
2,62
x
|
2,83
x
|
1,52
x
|
1,9
x
|
1,47
x
|
1,37
x
|
1,25
x
|
Bedrijfswaarde/EBITDA
|
20,7
x
|
26,7
x
|
26,9
x
|
14,9
x
|
19,2
x
|
13,8
x
|
12,5
x
|
11,1
x
|
Bedrijfswaarde/FCF
|
21,5
x
|
18
x
|
31,4
x
|
16,7
x
|
25,2
x
|
19
x
|
16,4
x
|
13,7
x
|
FCF Yield
|
4,64%
|
5,56%
|
3,19%
|
6%
|
3,97%
|
5,26%
|
6,11%
|
7,28%
|
Price to Book
|
5,95
x
|
7,11
x
|
7,08
x
|
3,6
x
|
4,6
x
|
3,6
x
|
3,27
x
|
3,01
x
|
Aantal aandelen (in duizenden)
|
353.395
|
355.197
|
357.485
|
358.619
|
359.141
|
359.141
|
-
|
-
|
Referentieprijs
2 |
120,4
|
151,0
|
170,2
|
99,85
|
135,1
|
115,6
|
115,6
|
115,6
|
Datum van publicatie
|
12-02-20
|
11-02-21
|
11-02-22
|
09-02-23
|
09-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
20.629
|
20.858
|
21.792
|
24.296
|
28.523
|
30.715
|
32.228
|
33.759
|
EBITDA
1 |
2.160
|
2.044
|
2.294
|
2.481
|
2.811
|
3.276
|
3.552
|
3.813
|
Bedrijfsresultaat (EBIT)
1 |
1.892
|
1.706
|
1.974
|
2.245
|
2.416
|
2.836
|
3.189
|
3.448
|
Operationele Marge
|
9,17%
|
8,18%
|
9,06%
|
9,24%
|
8,47%
|
9,23%
|
9,9%
|
10,21%
|
Resultaat voor belastingen (EBT)
1 |
1.777
|
1.608
|
1.897
|
2.156
|
2.179
|
2.526
|
2.907
|
3.202
|
Nettowinst (verlies)
1 |
1.393
|
1.293
|
1.492
|
1.652
|
1.667
|
2.009
|
2.326
|
2.547
|
Nettomarge
|
6,75%
|
6,2%
|
6,85%
|
6,8%
|
5,84%
|
6,54%
|
7,22%
|
7,54%
|
WPA
2 |
3,840
|
3,640
|
4,180
|
4,610
|
4,650
|
5,551
|
6,427
|
7,044
|
Free Cash Flow
1 |
2.073
|
3.038
|
1.968
|
2.213
|
2.146
|
2.379
|
2.702
|
3.070
|
FCF-marge
|
10,05%
|
14,57%
|
9,03%
|
9,11%
|
7,52%
|
7,74%
|
8,38%
|
9,09%
|
Kasstroomconversie (ebitda)
|
95,97%
|
148,63%
|
85,79%
|
89,2%
|
76,34%
|
72,62%
|
76,07%
|
80,51%
|
Kasstroomconversie (nettowinst)
|
148,82%
|
234,96%
|
131,9%
|
133,96%
|
128,73%
|
118,41%
|
116,2%
|
120,53%
|
Dividend per aandeel
2 |
2,067
|
2,200
|
2,450
|
2,700
|
2,950
|
3,060
|
3,402
|
3,738
|
Datum van publicatie
|
12-02-20
|
11-02-21
|
11-02-22
|
09-02-23
|
09-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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 |
4.691
|
5.920
|
6.077
|
6.116
|
5.372
|
6.732
|
7.140
|
7.249
|
6.417
|
7.717
|
7.767
|
7.872
|
6.911
|
8.291
|
8.405
|
EBITDA
1 |
427
|
661
|
713
|
547
|
443
|
777
|
913
|
634
|
536
|
728
|
875,6
|
786,8
|
595,7
|
1.018
|
1.154
|
Bedrijfsresultaat (EBIT)
1 |
360
|
582
|
629
|
535
|
387
|
693
|
839
|
532
|
428
|
618
|
740,2
|
712,8
|
496,6
|
873,5
|
1.045
|
Operationele Marge
|
7,67%
|
9,83%
|
10,35%
|
8,75%
|
7,2%
|
10,29%
|
11,75%
|
7,34%
|
6,67%
|
8,01%
|
9,53%
|
9,05%
|
7,19%
|
10,54%
|
12,43%
|
Resultaat voor belastingen (EBT)
1 |
-
|
564
|
608
|
515
|
366
|
666
|
800
|
474
|
359
|
546
|
728
|
558
|
418
|
1.115
|
1.003
|
Nettowinst (verlies)
1 |
267
|
454
|
463
|
409
|
278
|
502
|
625
|
357
|
268
|
417
|
567,8
|
461,5
|
318,5
|
717,2
|
777
|
Nettomarge
|
5,69%
|
7,67%
|
7,62%
|
6,69%
|
5,17%
|
7,46%
|
8,75%
|
4,92%
|
4,18%
|
5,4%
|
7,31%
|
5,86%
|
4,61%
|
8,65%
|
9,24%
|
WPA
2 |
0,7500
|
1,270
|
1,290
|
1,140
|
0,7800
|
1,400
|
1,750
|
0,9900
|
0,7500
|
1,160
|
1,453
|
1,394
|
0,9354
|
1,762
|
2,160
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
29-10-21
|
11-02-22
|
12-05-22
|
15-07-22
|
27-10-22
|
09-02-23
|
12-05-23
|
18-07-23
|
27-10-23
|
09-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.114
|
943
|
913
|
1.075
|
5.537
|
3.652
|
2.699
|
612
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,9787
x
|
0,4614
x
|
0,398
x
|
0,4333
x
|
1,97
x
|
1,115
x
|
0,7598
x
|
0,1605
x
|
Free Cash Flow
1 |
2.073
|
3.038
|
1.968
|
2.213
|
2.146
|
2.379
|
2.702
|
3.070
|
ROE (netto-inkomsten/eigen vermogen)
|
20,9%
|
17,6%
|
18,5%
|
17,8%
|
16,2%
|
18,4%
|
19,3%
|
19,3%
|
ROA (netto-inkomsten/totale activa)
|
10,4%
|
6,59%
|
7,53%
|
7,95%
|
7,03%
|
7,6%
|
8,34%
|
8,96%
|
Totale activa
1 |
13.394
|
19.625
|
19.803
|
20.786
|
23.714
|
26.443
|
27.901
|
28.428
|
Nettoactief per aandeel
2 |
20,20
|
21,30
|
24,00
|
27,70
|
29,40
|
32,10
|
35,40
|
38,50
|
Cashflow per aandeel
2 |
6,340
|
9,160
|
6,150
|
7,000
|
6,980
|
5,800
|
6,200
|
7,500
|
Capex
1 |
226
|
211
|
231
|
302
|
358
|
369
|
393
|
414
|
Capex/omzet
|
1,1%
|
1,01%
|
1,06%
|
1,24%
|
1,26%
|
1,2%
|
1,22%
|
1,23%
|
Datum van publicatie
|
12-02-20
|
11-02-21
|
11-02-22
|
09-02-23
|
09-02-24
|
-
|
-
|
-
|
Laatste slotkoers
115,6
SEK Gemiddelde koersdoel
137,4
SEK Spread / Gemiddelde doel +18,86% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -14,43% | 3,79 mld. | | +54,25% | 2,35 mld. | | +13,91% | 1,87 mld. | | +20,86% | 1,67 mld. | | -15,42% | 1,5 mld. | | +14,56% | 1,13 mld. | | +18,13% | 1,02 mld. | | +36,71% | 959 mln. | | +38,61% | 918 mln. | | -1,16% | 894 mln. |
Burgerlijke ingenieurs & architecten
|