Beurs gesloten -
Nasdaq Helsinki
17:29:45 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
17,4
EUR
|
+11,40%
|
|
+14,29%
|
+32,57%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.828
|
4.823
|
7.293
|
4.642
|
7.731
|
10.250
|
-
|
-
|
Bedrijfswaarde
1 |
6.554
|
5.217
|
7.297
|
5.123
|
7.770
|
10.460
|
10.063
|
9.751
|
K/w-verhouding
|
26,6
x
|
35,4
x
|
37,5
x
|
-71,5
x
|
29,8
x
|
20,7
x
|
19,3
x
|
17,3
x
|
Dividendrendement
|
4,87%
|
2,45%
|
1,94%
|
3,3%
|
2,44%
|
2,36%
|
2,71%
|
2,96%
|
Marktkapitalisatie/omzet
|
1,13
x
|
1,05
x
|
1,53
x
|
0,79
x
|
1,29
x
|
1,54
x
|
1,4
x
|
1,3
x
|
Bedrijfswaarde/omzet
|
1,27
x
|
1,13
x
|
1,53
x
|
0,88
x
|
1,29
x
|
1,57
x
|
1,37
x
|
1,24
x
|
Bedrijfswaarde/EBITDA
|
10,3
x
|
11,6
x
|
14,1
x
|
8,71
x
|
11,3
x
|
12
x
|
10,7
x
|
9,53
x
|
Bedrijfswaarde/FCF
|
56,5
x
|
9,33
x
|
12,4
x
|
-23
x
|
11,5
x
|
39,3
x
|
25,3
x
|
20,5
x
|
FCF Yield
|
1,77%
|
10,7%
|
8,07%
|
-4,35%
|
8,66%
|
2,54%
|
3,96%
|
4,87%
|
Price to Book
|
2,43
x
|
2,21
x
|
3,15
x
|
2,17
x
|
3,47
x
|
4,09
x
|
3,64
x
|
3,2
x
|
Aantal aandelen (in duizenden)
|
591.723
|
591.723
|
590.023
|
590.023
|
589.023
|
589.081
|
-
|
-
|
Referentieprijs
2 |
9,850
|
8,150
|
12,36
|
7,868
|
13,12
|
17,40
|
17,40
|
17,40
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
28-01-22
|
31-01-23
|
31-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.170
|
4.604
|
4.778
|
5.842
|
6.015
|
6.647
|
7.336
|
7.863
|
EBITDA
1 |
637
|
449
|
519
|
588
|
690
|
874,3
|
942,1
|
1.023
|
Bedrijfsresultaat (EBIT)
1 |
457
|
275
|
357
|
325
|
497
|
710,8
|
780,2
|
863,3
|
Operationele Marge
|
8,84%
|
5,97%
|
7,47%
|
5,56%
|
8,26%
|
10,69%
|
10,64%
|
10,98%
|
Resultaat voor belastingen (EBT)
1 |
315
|
191
|
296
|
-32
|
364
|
635,2
|
737,8
|
833,7
|
Nettowinst (verlies)
1 |
217
|
134
|
194
|
-65
|
258
|
499,6
|
550,5
|
623,4
|
Nettomarge
|
4,2%
|
2,91%
|
4,06%
|
-1,11%
|
4,29%
|
7,52%
|
7,5%
|
7,93%
|
WPA
2 |
0,3700
|
0,2300
|
0,3300
|
-0,1100
|
0,4400
|
0,8386
|
0,8997
|
1,003
|
Free Cash Flow
1 |
116
|
559
|
589
|
-223
|
673
|
266
|
398,4
|
475,2
|
FCF-marge
|
2,24%
|
12,14%
|
12,33%
|
-3,82%
|
11,19%
|
4%
|
5,43%
|
6,04%
|
Kasstroomconversie (ebitda)
|
18,21%
|
124,5%
|
113,49%
|
-
|
97,54%
|
30,43%
|
42,29%
|
46,46%
|
Kasstroomconversie (nettowinst)
|
53,46%
|
417,16%
|
303,61%
|
-
|
260,85%
|
53,24%
|
72,37%
|
76,22%
|
Dividend per aandeel
2 |
0,4800
|
0,2000
|
0,2400
|
0,2600
|
0,3200
|
0,4115
|
0,4710
|
0,5152
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
28-01-22
|
31-01-23
|
31-01-24
|
-
|
-
|
-
|
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 |
1.597
|
1.231
|
1.407
|
1.433
|
1.770
|
1.465
|
1.454
|
1.452
|
1.644
|
1.321
|
1.632
|
1.641
|
1.883
|
1.564
|
1.682
|
EBITDA
1 |
198
|
187
|
119
|
133
|
149
|
121
|
189
|
159
|
222
|
167
|
197,4
|
196,4
|
273,4
|
181
|
218
|
Bedrijfsresultaat (EBIT)
1 |
158
|
65
|
85
|
82
|
93
|
88
|
108
|
125
|
177
|
132
|
157,9
|
153,4
|
227
|
-
|
-
|
Operationele Marge
|
9,89%
|
5,28%
|
6,04%
|
5,72%
|
5,25%
|
6,01%
|
7,43%
|
8,61%
|
10,77%
|
9,99%
|
9,68%
|
9,35%
|
12,05%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
134
|
-147
|
72
|
7
|
35
|
84
|
53
|
107
|
120
|
118
|
152,1
|
150,2
|
224,5
|
145,4
|
183,2
|
Nettowinst (verlies)
1 |
84
|
-143
|
51
|
-1
|
28
|
55
|
27
|
81
|
94
|
85
|
109,7
|
109,9
|
157,1
|
109
|
137,7
|
Nettomarge
|
5,26%
|
-11,62%
|
3,62%
|
-0,07%
|
1,58%
|
3,75%
|
1,86%
|
5,58%
|
5,72%
|
6,43%
|
6,72%
|
6,7%
|
8,34%
|
6,97%
|
8,19%
|
WPA
2 |
0,1400
|
-0,2400
|
0,0900
|
-
|
0,0500
|
0,0900
|
0,0500
|
0,1400
|
0,1600
|
0,1400
|
0,1847
|
0,1930
|
0,2660
|
0,1838
|
0,2353
|
Dividend per aandeel
2 |
0,1400
|
-
|
-
|
-
|
0,2600
|
0,1300
|
-
|
-
|
0,1900
|
-
|
-
|
-
|
0,4000
|
-
|
-
|
Datum van publicatie
|
28-01-22
|
28-04-22
|
21-07-22
|
25-10-22
|
31-01-23
|
25-04-23
|
21-07-23
|
31-10-23
|
31-01-24
|
26-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
726
|
394
|
4
|
481
|
39
|
210
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
187
|
499
|
Hefboom (schuld/ebitda)
|
1,14
x
|
0,8775
x
|
0,007707
x
|
0,818
x
|
0,0565
x
|
0,24
x
|
-
|
-
|
Free Cash Flow
1 |
116
|
559
|
589
|
-223
|
673
|
266
|
398
|
475
|
ROE (netto-inkomsten/eigen vermogen)
|
9%
|
5,8%
|
8,6%
|
-2,6%
|
12,3%
|
20,7%
|
20,2%
|
20,6%
|
ROA (netto-inkomsten/totale activa)
|
3,48%
|
2,12%
|
3,04%
|
-0,99%
|
3,85%
|
7,8%
|
7,04%
|
7,63%
|
Totale activa
1 |
6.228
|
6.315
|
6.378
|
6.565
|
6.705
|
6.405
|
7.825
|
8.167
|
Nettoactief per aandeel
2 |
4,050
|
3,680
|
3,920
|
3,620
|
3,780
|
4,250
|
4,780
|
5,440
|
Cashflow per aandeel
2 |
0,4000
|
1,170
|
1,240
|
-0,1100
|
1,390
|
0,7500
|
1,140
|
1,230
|
Capex
1 |
116
|
122
|
142
|
161
|
149
|
169
|
168
|
180
|
Capex/omzet
|
2,24%
|
2,65%
|
2,97%
|
2,76%
|
2,48%
|
2,55%
|
2,29%
|
2,29%
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
28-01-22
|
31-01-23
|
31-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
17,4
EUR Gemiddelde koersdoel
14,61
EUR Spread / Gemiddelde doel -16,04% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +32,57% | 10,94 mld. | | +11,73% | 82,35 mld. | | +20,17% | 71,09 mld. | | +20,89% | 37,73 mld. | | +15,77% | 32,01 mld. | | +9,19% | 27,2 mld. | | +3,18% | 26,74 mld. | | +4,22% | 26 mld. | | +16,93% | 25,5 mld. | | +17,14% | 24,76 mld. |
Industriële machines & uitrusting - Andere
|