Beurs gesloten -
Nasdaq Stockholm
17:29:53 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
33,54
SEK
|
+0,63%
|
|
-17,91%
|
+3,01%
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
229.483
|
141.170
|
97.013
|
99.933
|
-
|
-
|
Bedrijfswaarde
1 |
191.608
|
109.454
|
75.512
|
79.544
|
75.478
|
64.445
|
K/w-verhouding
|
16,3
x
|
9,06
x
|
7,43
x
|
5,64
x
|
4,59
x
|
3,96
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
0,3%
|
2,38%
|
Marktkapitalisatie/omzet
|
0,81
x
|
0,43
x
|
0,24
x
|
0,23
x
|
0,21
x
|
0,19
x
|
Bedrijfswaarde/omzet
|
0,68
x
|
0,33
x
|
0,19
x
|
0,18
x
|
0,16
x
|
0,13
x
|
Bedrijfswaarde/EBITDA
|
5,43
x
|
2,85
x
|
1,99
x
|
1,87
x
|
1,58
x
|
1,19
x
|
Bedrijfswaarde/FCF
|
29,4
x
|
73,6
x
|
20,4
x
|
-80,9
x
|
21,1
x
|
5,77
x
|
FCF Yield
|
3,41%
|
1,36%
|
4,9%
|
-1,24%
|
4,74%
|
17,3%
|
Price to Book
|
2,54
x
|
1,24
x
|
0,77
x
|
0,7
x
|
0,61
x
|
0,52
x
|
Aantal aandelen (in duizenden)
|
2.979.524
|
2.979.524
|
2.979.524
|
2.979.524
|
-
|
-
|
Referentieprijs
2 |
77,02
|
47,38
|
32,56
|
33,54
|
33,54
|
33,54
|
Datum van publicatie
|
11-02-22
|
08-02-23
|
01-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
262.833
|
282.045
|
330.145
|
399.343
|
430.310
|
478.162
|
512.789
|
EBITDA
1 |
-
|
35.280
|
38.423
|
37.988
|
42.519
|
47.838
|
54.302
|
Bedrijfsresultaat (EBIT)
1 |
-
|
20.275
|
22.332
|
20.539
|
25.716
|
28.518
|
32.372
|
Operationele Marge
|
-
|
7,19%
|
6,76%
|
5,14%
|
5,98%
|
5,96%
|
6,31%
|
Resultaat voor belastingen (EBT)
1 |
-
|
18.760
|
20.815
|
20.860
|
26.733
|
30.913
|
35.474
|
Nettowinst (verlies)
1 |
5.834
|
12.546
|
15.577
|
13.053
|
17.526
|
21.907
|
27.618
|
Nettomarge
|
2,22%
|
4,45%
|
4,72%
|
3,27%
|
4,07%
|
4,58%
|
5,39%
|
WPA
2 |
-
|
4,720
|
5,230
|
4,380
|
5,944
|
7,304
|
8,466
|
Free Cash Flow
1 |
-
|
6.528
|
1.487
|
3.702
|
-983
|
3.576
|
11.164
|
FCF-marge
|
-
|
2,31%
|
0,45%
|
0,93%
|
-0,23%
|
0,75%
|
2,18%
|
Kasstroomconversie (ebitda)
|
-
|
18,5%
|
3,87%
|
9,75%
|
-
|
7,48%
|
20,56%
|
Kasstroomconversie (nettowinst)
|
-
|
52,03%
|
9,55%
|
28,36%
|
-
|
16,33%
|
40,43%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
0,1000
|
0,7989
|
Datum van publicatie
|
04-02-21
|
11-02-22
|
08-02-23
|
01-02-24
|
-
|
-
|
-
|
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 |
80.076
|
74.269
|
71.300
|
79.329
|
105.247
|
95.705
|
102.152
|
92.045
|
109.441
|
93.878
|
101.572
|
96.698
|
122.143
|
123.103
|
125.386
|
EBITDA
1 |
7.425
|
10.023
|
14.821
|
6.055
|
7.524
|
9.229
|
9.198
|
8.651
|
10.310
|
10.124
|
8.372
|
9.700
|
10.978
|
12.902
|
13.826
|
Bedrijfsresultaat (EBIT)
1 |
3.708
|
6.000
|
10.800
|
2.050
|
3.443
|
5.100
|
4.993
|
4.458
|
5.388
|
4.706
|
5.015
|
5.191
|
8.065
|
6.290
|
6.823
|
Operationele Marge
|
4,63%
|
8,08%
|
15,15%
|
2,58%
|
3,27%
|
5,33%
|
4,89%
|
4,84%
|
4,92%
|
5,01%
|
4,94%
|
5,37%
|
6,6%
|
5,11%
|
5,44%
|
Resultaat voor belastingen (EBT)
1 |
3.691
|
5.783
|
9.999
|
1.917
|
3.116
|
5.384
|
5.373
|
4.722
|
5.381
|
5.098
|
7.478
|
5.100
|
8.848
|
6.527
|
7.065
|
Nettowinst (verlies)
1 |
2.115
|
3.853
|
8.935
|
333
|
2.456
|
3.611
|
3.332
|
3.001
|
3.109
|
3.342
|
917,5
|
2.962
|
3.803
|
6.338
|
6.338
|
Nettomarge
|
2,64%
|
5,19%
|
12,53%
|
0,42%
|
2,33%
|
3,77%
|
3,26%
|
3,26%
|
2,84%
|
3,56%
|
0,9%
|
3,06%
|
3,11%
|
5,15%
|
5,05%
|
WPA
2 |
0,6600
|
1,290
|
3,000
|
0,1100
|
0,8200
|
1,210
|
1,120
|
1,010
|
1,040
|
1,120
|
0,8139
|
1,095
|
1,526
|
1,680
|
1,820
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,064
|
Datum van publicatie
|
11-02-22
|
28-04-22
|
20-07-22
|
27-10-22
|
08-02-23
|
27-04-23
|
20-07-23
|
26-10-23
|
01-02-24
|
24-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
37.875
|
31.716
|
21.501
|
20.389
|
24.456
|
35.488
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
6.528
|
1.487
|
3.702
|
-983
|
3.577
|
11.165
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
16,7%
|
15,3%
|
10,9%
|
10,8%
|
13,2%
|
13,5%
|
ROA (netto-inkomsten/totale activa)
|
-
|
4,59%
|
5,07%
|
3,8%
|
4,94%
|
5,47%
|
6,24%
|
Totale activa
1 |
-
|
273.068
|
307.141
|
343.643
|
354.845
|
400.241
|
442.590
|
Nettoactief per aandeel
2 |
-
|
30,30
|
38,20
|
42,40
|
47,90
|
55,10
|
64,60
|
Cashflow per aandeel
2 |
-
|
11,20
|
11,30
|
14,40
|
13,00
|
14,10
|
16,00
|
Capex
1 |
-
|
23.324
|
32.112
|
39.165
|
41.269
|
42.513
|
39.551
|
Capex/omzet
|
-
|
8,27%
|
9,73%
|
9,81%
|
9,59%
|
8,89%
|
7,71%
|
Datum van publicatie
|
04-02-21
|
11-02-22
|
08-02-23
|
01-02-24
|
-
|
-
|
-
|
Laatste slotkoers
33,54
SEK Gemiddelde koersdoel
39,18
SEK Spread / Gemiddelde doel +16,82% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,01% | 9,11 mld. | | -15,70% | 1,6 mld. | | -21,91% | 1,43 mld. | | +6,68% | 790 mln. | | +14,15% | 397 mln. | | +22,64% | 121 mln. | | 0,00% | 76,21 mln. |
Auto & Truck Groothandel
|