Beurs gesloten -
Nasdaq Stockholm
17:29:46 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
485,2
SEK
|
+0,60%
|
|
-1,00%
|
+20,28%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
98.950
|
94.923
|
151.398
|
124.453
|
166.736
|
200.546
|
-
|
-
|
Bedrijfswaarde
1 |
105.378
|
98.941
|
156.286
|
136.401
|
176.347
|
207.063
|
203.551
|
198.132
|
K/w-verhouding
|
18
x
|
26,7
x
|
32
x
|
27,6
x
|
26,3
x
|
25,6
x
|
23,2
x
|
21,5
x
|
Dividendrendement
|
-
|
2,43%
|
1,65%
|
1,99%
|
1,86%
|
1,72%
|
1,81%
|
1,9%
|
Marktkapitalisatie/omzet
|
2,13
x
|
2,29
x
|
3,7
x
|
2,39
x
|
2,62
x
|
2,88
x
|
2,73
x
|
2,62
x
|
Bedrijfswaarde/omzet
|
2,27
x
|
2,39
x
|
3,82
x
|
2,62
x
|
2,77
x
|
2,98
x
|
2,77
x
|
2,59
x
|
Bedrijfswaarde/EBITDA
|
11,6
x
|
11,8
x
|
18,8
x
|
14,1
x
|
15
x
|
15,5
x
|
14,2
x
|
13,1
x
|
Bedrijfswaarde/FCF
|
27,1
x
|
15,2
x
|
38,7
x
|
94,9
x
|
26,2
x
|
31,1
x
|
26
x
|
23
x
|
FCF Yield
|
3,69%
|
6,56%
|
2,58%
|
1,05%
|
3,82%
|
3,21%
|
3,85%
|
4,35%
|
Price to Book
|
3,59
x
|
3,28
x
|
4,75
x
|
3,52
x
|
4,5
x
|
4,77
x
|
4,25
x
|
3,79
x
|
Aantal aandelen (in duizenden)
|
419.456
|
419.456
|
415.473
|
413.326
|
413.326
|
413.326
|
-
|
-
|
Referentieprijs
2 |
235,9
|
226,3
|
364,4
|
301,1
|
403,4
|
485,2
|
485,2
|
485,2
|
Datum van publicatie
|
4/02/20
|
3/02/21
|
2/02/22
|
2/02/23
|
6/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
46.517
|
41.468
|
40.911
|
52.135
|
63.598
|
69.599
|
73.359
|
76.457
|
EBITDA
1 |
9.062
|
8.365
|
8.305
|
9.678
|
11.780
|
13.377
|
14.329
|
15.166
|
Bedrijfsresultaat (EBIT)
1 |
7.198
|
5.580
|
6.126
|
6.519
|
10.221
|
11.383
|
12.320
|
13.058
|
Operationele Marge
|
15,47%
|
13,46%
|
14,97%
|
12,5%
|
16,07%
|
16,36%
|
16,79%
|
17,08%
|
Resultaat voor belastingen (EBT)
1 |
7.221
|
4.977
|
6.142
|
6.179
|
8.650
|
10.614
|
11.786
|
12.726
|
Nettowinst (verlies)
1 |
5.486
|
3.553
|
4.759
|
4.503
|
6.330
|
7.785
|
8.628
|
9.384
|
Nettomarge
|
11,79%
|
8,57%
|
11,63%
|
8,64%
|
9,95%
|
11,19%
|
11,76%
|
12,27%
|
WPA
2 |
13,08
|
8,470
|
11,38
|
10,89
|
15,31
|
18,92
|
20,88
|
22,56
|
Free Cash Flow
1 |
3.886
|
6.491
|
4.035
|
1.438
|
6.729
|
6.648
|
7.842
|
8.620
|
FCF-marge
|
8,35%
|
15,65%
|
9,86%
|
2,76%
|
10,58%
|
9,55%
|
10,69%
|
11,27%
|
Kasstroomconversie (ebitda)
|
42,88%
|
77,6%
|
48,59%
|
14,86%
|
57,12%
|
49,7%
|
54,73%
|
56,83%
|
Kasstroomconversie (nettowinst)
|
70,83%
|
182,69%
|
84,79%
|
31,93%
|
106,3%
|
85,39%
|
90,89%
|
91,85%
|
Dividend per aandeel
2 |
-
|
5,500
|
6,000
|
6,000
|
7,500
|
8,355
|
8,797
|
9,227
|
Datum van publicatie
|
4/02/20
|
3/02/21
|
2/02/22
|
2/02/23
|
6/02/24
|
-
|
-
|
-
|
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 |
11.692
|
10.615
|
11.852
|
13.184
|
16.484
|
14.111
|
15.880
|
15.768
|
17.839
|
14.906
|
17.603
|
17.560
|
19.645
|
17.978
|
19.572
|
EBITDA
1 |
2.302
|
2.174
|
2.252
|
2.416
|
2.836
|
2.730
|
2.762
|
3.017
|
3.271
|
2.854
|
3.347
|
3.406
|
3.797
|
3.903
|
3.903
|
Bedrijfsresultaat (EBIT)
1 |
1.787
|
1.275
|
1.744
|
1.686
|
1.814
|
2.146
|
2.378
|
2.626
|
2.830
|
2.199
|
2.857
|
2.880
|
3.293
|
3.163
|
3.265
|
Operationele Marge
|
15,28%
|
12,01%
|
14,71%
|
12,79%
|
11%
|
15,21%
|
14,97%
|
16,65%
|
15,86%
|
14,75%
|
16,23%
|
16,4%
|
16,76%
|
17,59%
|
16,68%
|
Resultaat voor belastingen (EBT)
1 |
1.861
|
1.260
|
1.576
|
1.581
|
1.762
|
2.048
|
2.003
|
2.345
|
2.254
|
2.250
|
2.621
|
2.635
|
3.056
|
2.808
|
3.032
|
Nettowinst (verlies)
1 |
1.462
|
932
|
1.137
|
1.207
|
1.239
|
1.515
|
1.502
|
1.770
|
1.554
|
1.693
|
1.903
|
1.930
|
2.193
|
2.100
|
2.268
|
Nettomarge
|
12,5%
|
8,78%
|
9,59%
|
9,16%
|
7,52%
|
10,74%
|
9,46%
|
11,23%
|
8,71%
|
11,36%
|
10,81%
|
10,99%
|
11,17%
|
11,68%
|
11,59%
|
WPA
2 |
3,510
|
2,220
|
2,750
|
2,920
|
3,000
|
3,640
|
3,630
|
4,290
|
3,770
|
4,070
|
4,569
|
4,610
|
5,317
|
5,033
|
5,465
|
Dividend per aandeel
2 |
6,000
|
6,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,750
|
1,750
|
1,750
|
2,188
|
2,188
|
Datum van publicatie
|
2/02/22
|
26/04/22
|
20/07/22
|
25/10/22
|
2/02/23
|
25/04/23
|
20/07/23
|
25/10/23
|
6/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
6.428
|
4.018
|
4.888
|
11.948
|
9.611
|
6.517
|
3.005
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2.414
|
Hefboom (schuld/ebitda)
|
0,7093
x
|
0,4803
x
|
0,5886
x
|
1,235
x
|
0,8159
x
|
0,4872
x
|
0,2097
x
|
-
|
Free Cash Flow
1 |
3.886
|
6.491
|
4.035
|
1.438
|
6.729
|
6.648
|
7.842
|
8.620
|
ROE (netto-inkomsten/eigen vermogen)
|
21,3%
|
12,7%
|
15,8%
|
14,9%
|
17,5%
|
20,6%
|
20%
|
19,1%
|
ROA (netto-inkomsten/totale activa)
|
8,96%
|
5,67%
|
7,84%
|
6,96%
|
7,74%
|
9,7%
|
10,1%
|
9,98%
|
Totale activa
1 |
61.234
|
62.628
|
60.694
|
64.661
|
81.768
|
80.275
|
85.397
|
94.000
|
Nettoactief per aandeel
2 |
65,80
|
68,90
|
76,80
|
85,60
|
89,60
|
102,0
|
114,0
|
128,0
|
Cashflow per aandeel
2 |
12,50
|
18,40
|
12,60
|
7,960
|
22,20
|
23,80
|
24,60
|
27,60
|
Capex
1 |
1.337
|
1.232
|
1.229
|
1.853
|
2.440
|
2.187
|
2.753
|
2.597
|
Capex/omzet
|
2,87%
|
2,97%
|
3%
|
3,55%
|
3,84%
|
3,14%
|
3,75%
|
3,4%
|
Datum van publicatie
|
4/02/20
|
3/02/21
|
2/02/22
|
2/02/23
|
6/02/24
|
-
|
-
|
-
|
Laatste slotkoers
485,2
SEK Gemiddelde koersdoel
428,5
SEK Spread / Gemiddelde doel -11,69% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +20,28% | 19,04 mld. | | +15,70% | 88,8 mld. | | +15,37% | 68,32 mld. | | +20,31% | 37,54 mld. | | +23,31% | 34,19 mld. | | +5,69% | 27,45 mld. | | +6,08% | 26,46 mld. | | +1,10% | 26,21 mld. | | +19,51% | 25,26 mld. | | +2,85% | 22,44 mld. |
Industriële machines & uitrusting - Andere
|