Beurs gesloten -
Nasdaq Stockholm
18:00:00 11-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
584,6
SEK
|
-0,68%
|
|
+1,32%
|
+31,28%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
51.425
|
57.669
|
76.061
|
56.623
|
81.660
|
102.957
|
-
|
-
|
Bedrijfswaarde
1 |
56.374
|
57.781
|
75.963
|
59.402
|
83.651
|
103.938
|
101.407
|
98.823
|
K/w-verhouding
|
36
x
|
11,5
x
|
17
x
|
23,3
x
|
22
x
|
26,2
x
|
23,6
x
|
21,9
x
|
Dividendrendement
|
3,42%
|
3,16%
|
2,34%
|
2,77%
|
2,29%
|
1,78%
|
1,89%
|
1,95%
|
Marktkapitalisatie/omzet
|
1,84
x
|
2,21
x
|
2,63
x
|
1,92
x
|
2,53
x
|
3,08
x
|
2,91
x
|
2,75
x
|
Bedrijfswaarde/omzet
|
2,01
x
|
2,21
x
|
2,62
x
|
2,02
x
|
2,6
x
|
3,11
x
|
2,87
x
|
2,64
x
|
Bedrijfswaarde/EBITDA
|
19,4
x
|
23
x
|
11,5
x
|
14,3
x
|
14,8
x
|
16,6
x
|
14,6
x
|
13,3
x
|
Bedrijfswaarde/FCF
|
37,7
x
|
57,8
x
|
30,3
x
|
113
x
|
23,8
x
|
27,7
x
|
25,8
x
|
22,8
x
|
FCF Yield
|
2,65%
|
1,73%
|
3,3%
|
0,88%
|
4,21%
|
3,61%
|
3,87%
|
4,38%
|
Price to Book
|
3,8
x
|
3,63
x
|
4,8
x
|
4,43
x
|
6,09
x
|
7,01
x
|
6,08
x
|
5,29
x
|
Aantal aandelen (in duizenden)
|
2.132.868
|
2.058.789
|
1.992.148
|
1.866.376
|
1.842.990
|
1.847.889
|
-
|
-
|
Referentieprijs
2 |
24,11
|
28,01
|
38,18
|
30,34
|
44,31
|
55,72
|
55,72
|
55,72
|
Datum van publicatie
|
5/02/20
|
4/02/21
|
3/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
27.978
|
26.134
|
28.945
|
29.446
|
32.235
|
33.440
|
35.345
|
37.457
|
EBITDA
1 |
2.899
|
2.508
|
6.611
|
4.151
|
5.651
|
6.265
|
6.938
|
7.414
|
Bedrijfsresultaat (EBIT)
1 |
1.938
|
1.593
|
5.718
|
3.337
|
4.871
|
5.407
|
5.972
|
6.363
|
Operationele Marge
|
6,93%
|
6,1%
|
19,75%
|
11,33%
|
15,11%
|
16,17%
|
16,9%
|
16,99%
|
Resultaat voor belastingen (EBT)
1 |
1.862
|
841
|
5.787
|
3.394
|
4.778
|
5.335
|
5.892
|
6.316
|
Nettowinst (verlies)
1 |
1.439
|
5.146
|
4.546
|
2.475
|
3.745
|
3.942
|
4.371
|
4.705
|
Nettomarge
|
5,14%
|
19,69%
|
15,71%
|
8,41%
|
11,62%
|
11,79%
|
12,37%
|
12,56%
|
WPA
2 |
0,6700
|
2,440
|
2,250
|
1,300
|
2,010
|
2,128
|
2,357
|
2,541
|
Free Cash Flow
1 |
1.495
|
999
|
2.510
|
525
|
3.520
|
3.749
|
3.927
|
4.325
|
FCF-marge
|
5,34%
|
3,82%
|
8,67%
|
1,78%
|
10,92%
|
11,21%
|
11,11%
|
11,55%
|
Kasstroomconversie (ebitda)
|
51,57%
|
39,83%
|
37,97%
|
12,65%
|
62,29%
|
59,84%
|
56,6%
|
58,34%
|
Kasstroomconversie (nettowinst)
|
103,89%
|
19,41%
|
55,21%
|
21,21%
|
93,99%
|
95,09%
|
89,84%
|
91,94%
|
Dividend per aandeel
2 |
0,8246
|
0,8857
|
0,8934
|
0,8400
|
1,013
|
0,9932
|
1,055
|
1,086
|
Datum van publicatie
|
5/02/20
|
4/02/21
|
3/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
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 |
7.567
|
6.965
|
7.251
|
7.406
|
7.824
|
7.859
|
8.163
|
7.968
|
8.245
|
7.870
|
8.454
|
8.439
|
8.759
|
8.565
|
9.077
|
EBITDA
1 |
3.191
|
1.067
|
794
|
906
|
1.384
|
1.389
|
1.494
|
1.453
|
1.315
|
1.418
|
1.547
|
1.573
|
1.577
|
1.777
|
1.777
|
Bedrijfsresultaat (EBIT)
1 |
2.975
|
857
|
587
|
708
|
1.185
|
1.198
|
1.298
|
1.259
|
1.116
|
1.217
|
1.404
|
1.430
|
1.397
|
1.574
|
1.574
|
Operationele Marge
|
39,32%
|
12,3%
|
8,1%
|
9,56%
|
15,15%
|
15,24%
|
15,9%
|
15,8%
|
13,54%
|
15,46%
|
16,61%
|
16,94%
|
15,95%
|
18,38%
|
17,34%
|
Resultaat voor belastingen (EBT)
1 |
2.985
|
884
|
599
|
714
|
1.197
|
1.184
|
1.281
|
1.231
|
1.082
|
1.253
|
1.361
|
1.375
|
1.363
|
1.532
|
1.595
|
Nettowinst (verlies)
1 |
2.640
|
604
|
379
|
360
|
1.132
|
1.036
|
906
|
882
|
921
|
905
|
1.024
|
1.048
|
1.034
|
1.129
|
1.177
|
Nettomarge
|
34,89%
|
8,67%
|
5,23%
|
4,86%
|
14,47%
|
13,18%
|
11,1%
|
11,07%
|
11,17%
|
11,5%
|
12,11%
|
12,42%
|
11,81%
|
13,18%
|
12,97%
|
WPA
2 |
1,330
|
0,3100
|
0,2000
|
0,1900
|
0,6000
|
0,5500
|
0,4800
|
0,4700
|
0,5000
|
0,4900
|
0,5540
|
0,5624
|
0,5670
|
-
|
-
|
Dividend per aandeel
2 |
0,8934
|
-
|
-
|
-
|
0,8400
|
-
|
-
|
-
|
0,9784
|
-
|
-
|
-
|
1,137
|
-
|
-
|
Datum van publicatie
|
3/02/22
|
21/04/22
|
21/07/22
|
20/10/22
|
2/02/23
|
25/04/23
|
20/07/23
|
18/10/23
|
1/02/24
|
18/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.949
|
112
|
-
|
2.779
|
1.991
|
981
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
98
|
-
|
-
|
-
|
1.550
|
4.134
|
Hefboom (schuld/ebitda)
|
1,707
x
|
0,0447
x
|
-
|
0,6695
x
|
0,3523
x
|
0,1566
x
|
-
|
-
|
Free Cash Flow
1 |
1.495
|
999
|
2.510
|
525
|
3.520
|
3.749
|
3.927
|
4.325
|
ROE (netto-inkomsten/eigen vermogen)
|
19,3%
|
14,2%
|
29,1%
|
23,3%
|
28,6%
|
28,8%
|
28,2%
|
26,3%
|
ROA (netto-inkomsten/totale activa)
|
3,18%
|
11,8%
|
11,2%
|
6,23%
|
9,35%
|
9,5%
|
10,2%
|
10,3%
|
Totale activa
1 |
45.274
|
43.598
|
40.674
|
39.702
|
40.044
|
41.491
|
42.824
|
45.660
|
Nettoactief per aandeel
2 |
6,340
|
7,720
|
7,960
|
6,850
|
7,280
|
7,940
|
9,160
|
10,50
|
Cashflow per aandeel
2 |
1,090
|
0,8000
|
1,650
|
0,6700
|
2,300
|
2,520
|
2,630
|
2,830
|
Capex
1 |
762
|
694
|
820
|
762
|
770
|
874
|
904
|
943
|
Capex/omzet
|
2,72%
|
2,66%
|
2,83%
|
2,59%
|
2,39%
|
2,61%
|
2,56%
|
2,52%
|
Datum van publicatie
|
5/02/20
|
4/02/21
|
3/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
Laatste slotkoers
55,72
USD Gemiddelde koersdoel
47,24
USD Spread / Gemiddelde doel -15,22% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +74,61% | 29,23 mld. | | +77,58% | 20,43 mld. | | +47,90% | 11,97 mld. | | +20,50% | 9,06 mld. | | +31,39% | 7,77 mld. | | -7,36% | 7,35 mld. | | +142,20% | 5,98 mld. | | +44,02% | 5,13 mld. | | +44,49% | 4,51 mld. |
Zwaar elektrisch materiaal - Andere
|