Beurs gesloten -
Nasdaq Stockholm
17:29:31 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
294,4
SEK
|
+1,59%
|
|
+1,31%
|
+30,96%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
45.164
|
42.399
|
50.485
|
46.163
|
58.349
|
76.414
|
-
|
-
|
Bedrijfswaarde
1 |
48.281
|
45.137
|
54.302
|
51.870
|
60.774
|
77.608
|
75.393
|
73.772
|
K/w-verhouding
|
30,4
x
|
27,3
x
|
35,1
x
|
26
x
|
19,8
x
|
21,7
x
|
20,6
x
|
18,8
x
|
Dividendrendement
|
1,18%
|
1,39%
|
1,28%
|
1,55%
|
1,65%
|
1,6%
|
1,72%
|
1,68%
|
Marktkapitalisatie/omzet
|
1,58
x
|
1,52
x
|
1,42
x
|
0,92
x
|
1,27
x
|
1,69
x
|
1,62
x
|
1,57
x
|
Bedrijfswaarde/omzet
|
1,69
x
|
1,62
x
|
1,53
x
|
1,03
x
|
1,32
x
|
1,71
x
|
1,6
x
|
1,51
x
|
Bedrijfswaarde/EBITDA
|
17,1
x
|
15,4
x
|
17,8
x
|
15,5
x
|
12,2
x
|
13,7
x
|
12,7
x
|
12,1
x
|
Bedrijfswaarde/FCF
|
63,8
x
|
35,2
x
|
-489
x
|
-39,9
x
|
14,9
x
|
28,4
x
|
23,8
x
|
21,9
x
|
FCF Yield
|
1,57%
|
2,84%
|
-0,2%
|
-2,5%
|
6,7%
|
3,53%
|
4,2%
|
4,56%
|
Price to Book
|
4,37
x
|
4,37
x
|
4,28
x
|
3,07
x
|
3,41
x
|
3,87
x
|
3,45
x
|
3,09
x
|
Aantal aandelen (in duizenden)
|
253.731
|
255.414
|
258.501
|
259.559
|
259.559
|
259.559
|
-
|
-
|
Referentieprijs
2 |
178,0
|
166,0
|
195,3
|
177,8
|
224,8
|
294,4
|
294,4
|
294,4
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
4/02/22
|
2/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
28.510
|
27.934
|
35.452
|
50.425
|
46.028
|
45.295
|
47.230
|
48.722
|
EBITDA
1 |
2.829
|
2.922
|
3.047
|
3.337
|
4.993
|
5.651
|
5.928
|
6.080
|
Bedrijfsresultaat (EBIT)
1 |
2.142
|
2.165
|
2.393
|
2.538
|
4.116
|
4.850
|
5.085
|
5.213
|
Operationele Marge
|
7,51%
|
7,75%
|
6,75%
|
5,03%
|
8,94%
|
10,71%
|
10,77%
|
10,7%
|
Resultaat voor belastingen (EBT)
1 |
2.011
|
2.040
|
1.987
|
2.350
|
3.824
|
4.546
|
4.751
|
5.049
|
Nettowinst (verlies)
1 |
1.487
|
1.563
|
1.437
|
1.770
|
2.946
|
3.586
|
3.796
|
4.246
|
Nettomarge
|
5,22%
|
5,6%
|
4,05%
|
3,51%
|
6,4%
|
7,92%
|
8,04%
|
8,71%
|
WPA
2 |
5,860
|
6,070
|
5,570
|
6,840
|
11,35
|
13,54
|
14,26
|
15,65
|
Free Cash Flow
1 |
757
|
1.281
|
-111
|
-1.299
|
4.069
|
2.736
|
3.167
|
3.362
|
FCF-marge
|
2,66%
|
4,59%
|
-0,31%
|
-2,58%
|
8,84%
|
6,04%
|
6,71%
|
6,9%
|
Kasstroomconversie (ebitda)
|
26,76%
|
43,84%
|
-
|
-
|
81,49%
|
48,42%
|
53,43%
|
55,3%
|
Kasstroomconversie (nettowinst)
|
50,91%
|
81,96%
|
-
|
-
|
138,12%
|
76,3%
|
83,44%
|
79,2%
|
Dividend per aandeel
2 |
2,100
|
2,300
|
2,500
|
2,750
|
3,700
|
4,718
|
5,068
|
4,948
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
4/02/22
|
2/02/23
|
7/02/24
|
-
|
-
|
-
|
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 |
10.441
|
11.239
|
12.563
|
13.306
|
13.317
|
12.345
|
11.229
|
11.619
|
10.835
|
11.118
|
11.390
|
11.801
|
11.246
|
-
|
-
|
EBITDA
1 |
841
|
852
|
827
|
1.021
|
987
|
1.180
|
1.086
|
1.392
|
1.335
|
1.466
|
1.378
|
1.442
|
1.421
|
1.440
|
1.414
|
Bedrijfsresultaat (EBIT)
1 |
659
|
664
|
624
|
822
|
778
|
952
|
880
|
1.143
|
1.141
|
1.254
|
1.147
|
1.224
|
1.225
|
1.196
|
1.141
|
Operationele Marge
|
6,31%
|
5,91%
|
4,97%
|
6,18%
|
5,84%
|
7,71%
|
7,84%
|
9,84%
|
10,53%
|
11,28%
|
10,07%
|
10,37%
|
10,89%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
633
|
646
|
268
|
803
|
633
|
875
|
812
|
1.058
|
1.079
|
1.231
|
1.131
|
1.156
|
1.131
|
1.152
|
1.100
|
Nettowinst (verlies)
1 |
476
|
490
|
155
|
610
|
515
|
661
|
614
|
805
|
866
|
933
|
841,1
|
885,9
|
858,7
|
875
|
836
|
Nettomarge
|
4,56%
|
4,36%
|
1,23%
|
4,58%
|
3,87%
|
5,35%
|
5,47%
|
6,93%
|
7,99%
|
8,39%
|
7,38%
|
7,51%
|
7,63%
|
-
|
-
|
WPA
2 |
1,840
|
1,890
|
0,6000
|
2,360
|
1,980
|
2,550
|
2,360
|
3,100
|
3,340
|
3,590
|
3,328
|
3,543
|
3,354
|
3,360
|
3,210
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
2,750
|
-
|
-
|
-
|
3,700
|
-
|
4,000
|
-
|
-
|
-
|
4,250
|
Datum van publicatie
|
4/02/22
|
27/04/22
|
19/07/22
|
25/10/22
|
2/02/23
|
4/05/23
|
19/07/23
|
25/10/23
|
7/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.117
|
2.738
|
3.817
|
5.707
|
2.425
|
1.194
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
1.021
|
2.643
|
Hefboom (schuld/ebitda)
|
1,102
x
|
0,937
x
|
1,253
x
|
1,71
x
|
0,4857
x
|
0,2114
x
|
-
|
-
|
Free Cash Flow
1 |
757
|
1.281
|
-111
|
-1.299
|
4.069
|
2.736
|
3.167
|
3.362
|
ROE (netto-inkomsten/eigen vermogen)
|
15,5%
|
15,6%
|
13,4%
|
13,2%
|
18,3%
|
19,2%
|
17,1%
|
18%
|
ROA (netto-inkomsten/totale activa)
|
7,26%
|
6,92%
|
5,81%
|
5,79%
|
9,13%
|
11,1%
|
10,5%
|
10,1%
|
Totale activa
1 |
20.477
|
22.598
|
24.722
|
30.578
|
32.271
|
32.221
|
36.223
|
42.193
|
Nettoactief per aandeel
2 |
40,70
|
38,00
|
45,60
|
57,90
|
66,00
|
76,10
|
85,40
|
95,30
|
Cashflow per aandeel
2 |
6,140
|
7,920
|
1,970
|
-0,2800
|
20,50
|
14,00
|
16,80
|
18,60
|
Capex
1 |
801
|
742
|
619
|
1.226
|
1.245
|
1.251
|
1.249
|
1.294
|
Capex/omzet
|
2,81%
|
2,66%
|
1,75%
|
2,43%
|
2,7%
|
2,76%
|
2,64%
|
2,66%
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
4/02/22
|
2/02/23
|
7/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
294,4
SEK Gemiddelde koersdoel
290,7
SEK Spread / Gemiddelde doel -1,25% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +30,96% | 7,25 mld. | | -4,71% | 6,24 mld. | | -2,80% | 5,03 mld. | | +1,92% | 2,49 mld. | | +41,24% | 2,22 mld. | | -1,40% | 1,62 mld. | | +13,75% | 1,01 mld. | | +15,70% | 898 mln. | | -16,37% | 696 mln. | | +2,75% | 684 mln. |
Zetmeel, plantaardig vet en olieproductie
|