Beurs gesloten -
Nasdaq Stockholm
17:29:49 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
281
SEK
|
+0,07%
|
|
+7,66%
|
+5,24%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
45.437
|
48.345
|
54.631
|
63.845
|
90.680
|
95.503
|
-
|
-
|
Bedrijfswaarde
1 |
61.161
|
62.093
|
64.131
|
71.251
|
109.945
|
111.240
|
106.216
|
99.569
|
K/w-verhouding
|
13,8
x
|
15,2
x
|
20,5
x
|
24,4
x
|
36,1
x
|
28,4
x
|
19,9
x
|
15,2
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
3,19
x
|
3,17
x
|
3,52
x
|
3,4
x
|
4,1
x
|
3,87
x
|
3,52
x
|
3,13
x
|
Bedrijfswaarde/omzet
|
4,29
x
|
4,07
x
|
4,13
x
|
3,79
x
|
4,97
x
|
4,5
x
|
3,91
x
|
3,26
x
|
Bedrijfswaarde/EBITDA
|
9,99
x
|
9,09
x
|
11,2
x
|
10,5
x
|
14,3
x
|
12,5
x
|
10,1
x
|
8,02
x
|
Bedrijfswaarde/FCF
|
-3,39
x
|
49,7
x
|
12,6
x
|
15,5
x
|
27,1
x
|
17,7
x
|
14,9
x
|
11,6
x
|
FCF Yield
|
-29,5%
|
2,01%
|
7,96%
|
6,45%
|
3,7%
|
5,65%
|
6,7%
|
8,62%
|
Price to Book
|
2,74
x
|
2,42
x
|
2,46
x
|
2,52
x
|
2,79
x
|
2,58
x
|
2,3
x
|
2,01
x
|
Aantal aandelen (in duizenden)
|
294.091
|
291.059
|
295.145
|
295.991
|
339.627
|
339.868
|
-
|
-
|
Referentieprijs
2 |
154,5
|
166,1
|
185,1
|
215,7
|
267,0
|
281,0
|
281,0
|
281,0
|
Datum van publicatie
|
13-02-20
|
18-02-21
|
10-02-22
|
08-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
14.248
|
15.261
|
15.529
|
18.790
|
22.123
|
24.709
|
27.134
|
30.513
|
EBITDA
1 |
6.121
|
6.830
|
5.740
|
6.758
|
7.676
|
8.904
|
10.540
|
12.419
|
Bedrijfsresultaat (EBIT)
1 |
4.533
|
4.818
|
3.733
|
4.488
|
4.485
|
5.335
|
7.196
|
9.189
|
Operationele Marge
|
31,81%
|
31,57%
|
24,04%
|
23,89%
|
20,27%
|
21,59%
|
26,52%
|
30,12%
|
Resultaat voor belastingen (EBT)
1 |
4.247
|
4.217
|
3.295
|
3.321
|
2.954
|
4.221
|
6.092
|
8.201
|
Nettowinst (verlies)
1 |
3.304
|
3.245
|
2.679
|
2.638
|
2.409
|
3.380
|
4.890
|
6.437
|
Nettomarge
|
23,19%
|
21,26%
|
17,25%
|
14,04%
|
10,89%
|
13,68%
|
18,02%
|
21,1%
|
WPA
2 |
11,22
|
10,90
|
9,030
|
8,840
|
7,390
|
9,889
|
14,09
|
18,47
|
Free Cash Flow
1 |
-18.051
|
1.250
|
5.103
|
4.593
|
4.063
|
6.288
|
7.115
|
8.579
|
FCF-marge
|
-126,69%
|
8,19%
|
32,86%
|
24,44%
|
18,37%
|
25,45%
|
26,22%
|
28,12%
|
Kasstroomconversie (ebitda)
|
-
|
18,3%
|
88,9%
|
67,96%
|
52,93%
|
70,62%
|
67,5%
|
69,08%
|
Kasstroomconversie (nettowinst)
|
-
|
38,52%
|
190,48%
|
174,11%
|
168,66%
|
186,05%
|
145,5%
|
133,27%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13-02-20
|
18-02-21
|
10-02-22
|
08-02-23
|
08-02-24
|
-
|
-
|
-
|
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 |
4.896
|
4.925
|
3.876
|
3.999
|
5.991
|
5.239
|
4.872
|
5.168
|
6.844
|
6.256
|
5.254
|
5.794
|
7.285
|
6.570
|
6.146
|
EBITDA
1 |
2.061
|
1.461
|
997
|
1.278
|
2.493
|
2.159
|
1.286
|
1.585
|
2.645
|
2.377
|
1.398
|
2.040
|
3.075
|
2.713
|
2.476
|
Bedrijfsresultaat (EBIT)
1 |
1.525
|
1.437
|
423
|
699
|
1.916
|
1.495
|
413
|
547
|
1.691
|
1.468
|
347
|
1.197
|
2.343
|
-
|
-
|
Operationele Marge
|
31,15%
|
29,18%
|
10,91%
|
17,48%
|
31,98%
|
28,54%
|
8,48%
|
10,58%
|
24,71%
|
23,47%
|
6,6%
|
20,66%
|
32,16%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
1.423
|
674
|
317
|
564
|
1.766
|
1.325
|
275
|
116
|
1.237
|
982
|
262,9
|
818,5
|
1.879
|
1.589
|
1.384
|
Nettowinst (verlies)
1 |
1.241
|
543
|
258
|
451
|
1.386
|
1.067
|
222
|
94
|
1.026
|
800
|
173,8
|
666,9
|
1.421
|
-
|
-
|
Nettomarge
|
25,35%
|
11,03%
|
6,66%
|
11,28%
|
23,13%
|
20,37%
|
4,56%
|
1,82%
|
14,99%
|
12,79%
|
3,31%
|
11,51%
|
19,51%
|
-
|
-
|
WPA
2 |
4,180
|
1,830
|
0,8600
|
1,510
|
4,640
|
3,560
|
0,7400
|
0,3000
|
2,990
|
2,330
|
0,6800
|
1,750
|
4,320
|
3,550
|
3,090
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10-02-22
|
28-04-22
|
19-07-22
|
27-10-22
|
08-02-23
|
27-04-23
|
18-07-23
|
30-10-23
|
08-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
15.724
|
13.748
|
9.500
|
7.406
|
19.265
|
15.737
|
10.713
|
4.066
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,569
x
|
2,013
x
|
1,655
x
|
1,096
x
|
2,51
x
|
1,767
x
|
1,016
x
|
0,3274
x
|
Free Cash Flow
1 |
-18.051
|
1.250
|
5.103
|
4.593
|
4.063
|
6.288
|
7.115
|
8.579
|
ROE (netto-inkomsten/eigen vermogen)
|
25,4%
|
17,5%
|
12,3%
|
10,6%
|
7,98%
|
9,64%
|
12,2%
|
14,1%
|
ROA (netto-inkomsten/totale activa)
|
10,5%
|
6,91%
|
5,53%
|
5,22%
|
3,81%
|
4,52%
|
6,29%
|
7,12%
|
Totale activa
1 |
31.422
|
46.970
|
48.472
|
50.579
|
63.228
|
74.815
|
77.755
|
90.360
|
Nettoactief per aandeel
2 |
56,40
|
68,50
|
75,10
|
85,60
|
95,60
|
109,0
|
122,0
|
140,0
|
Cashflow per aandeel
2 |
12,30
|
17,50
|
18,40
|
15,80
|
13,70
|
18,90
|
22,00
|
28,10
|
Capex
1 |
37
|
41
|
47
|
72
|
407
|
398
|
422
|
729
|
Capex/omzet
|
0,26%
|
0,27%
|
0,3%
|
0,38%
|
1,84%
|
1,61%
|
1,55%
|
2,39%
|
Datum van publicatie
|
13-02-20
|
18-02-21
|
10-02-22
|
08-02-23
|
08-02-24
|
-
|
-
|
-
|
Laatste slotkoers
281
SEK Gemiddelde koersdoel
317,2
SEK Spread / Gemiddelde doel +12,89% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,24% | 8,71 mld. | | -4,66% | 86,13 mld. | | +1,32% | 39,82 mld. | | -19,27% | 30,42 mld. | | +57,86% | 25,23 mld. | | -16,09% | 15,35 mld. | | -9,14% | 11,95 mld. | | -17,69% | 11,6 mld. | | -43,00% | 11,51 mld. | | -8,42% | 8,12 mld. |
Biofarmaceutica
|