Beurs gesloten -
Nasdaq Stockholm
17:29:42 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
200,8
SEK
|
+1,06%
|
|
-1,57%
|
+15,70%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
435.589
|
491.424
|
726.136
|
580.332
|
808.050
|
935.470
|
-
|
-
|
Bedrijfswaarde
1 |
447.602
|
507.845
|
734.287
|
606.902
|
831.491
|
944.230
|
922.839
|
909.388
|
K/w-verhouding
|
27,5
x
|
34,7
x
|
42,1
x
|
25,6
x
|
30,2
x
|
32
x
|
30
x
|
27,8
x
|
Dividendrendement
|
1,87%
|
1,73%
|
1,21%
|
1,87%
|
1,61%
|
1,51%
|
1,61%
|
1,77%
|
Marktkapitalisatie/omzet
|
4,2
x
|
4,92
x
|
6,55
x
|
4,11
x
|
4,68
x
|
5,16
x
|
4,86
x
|
4,57
x
|
Bedrijfswaarde/omzet
|
4,31
x
|
5,09
x
|
6,62
x
|
4,29
x
|
4,82
x
|
5,21
x
|
4,8
x
|
4,44
x
|
Bedrijfswaarde/EBITDA
|
16,3
x
|
20,2
x
|
24,7
x
|
16,7
x
|
18,1
x
|
19,7
x
|
18
x
|
16,5
x
|
Bedrijfswaarde/FCF
|
33,2
x
|
26,2
x
|
37,1
x
|
37,1
x
|
36,7
x
|
29,9
x
|
27,9
x
|
25,7
x
|
FCF Yield
|
3,01%
|
3,82%
|
2,7%
|
2,69%
|
2,72%
|
3,35%
|
3,59%
|
3,89%
|
Price to Book
|
8,49
x
|
9,57
x
|
11,3
x
|
7,69
x
|
9,13
x
|
8,87
x
|
7,65
x
|
6,7
x
|
Aantal aandelen (in duizenden)
|
4.865.847
|
4.863.710
|
4.874.791
|
4.866.473
|
4.873.209
|
4.872.869
|
-
|
-
|
Referentieprijs
2 |
93,40
|
105,3
|
156,4
|
123,1
|
173,6
|
200,8
|
200,8
|
200,8
|
Datum van publicatie
|
28/01/20
|
29/01/21
|
25/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
103.756
|
99.787
|
110.912
|
141.325
|
172.664
|
181.171
|
192.403
|
204.760
|
EBITDA
1 |
27.377
|
25.187
|
29.712
|
36.398
|
45.978
|
47.867
|
51.344
|
54.963
|
Bedrijfsresultaat (EBIT)
1 |
22.677
|
19.998
|
24.246
|
30.065
|
38.217
|
40.482
|
43.299
|
46.638
|
Operationele Marge
|
21,86%
|
20,04%
|
21,86%
|
21,27%
|
22,13%
|
22,34%
|
22,5%
|
22,78%
|
Resultaat voor belastingen (EBT)
1 |
21.572
|
18.825
|
23.410
|
30.044
|
36.442
|
39.789
|
42.524
|
46.347
|
Nettowinst (verlies)
1 |
16.522
|
14.779
|
18.130
|
23.477
|
28.040
|
30.411
|
32.753
|
35.432
|
Nettomarge
|
15,92%
|
14,81%
|
16,35%
|
16,61%
|
16,24%
|
16,79%
|
17,02%
|
17,3%
|
WPA
2 |
3,398
|
3,035
|
3,712
|
4,810
|
5,750
|
6,275
|
6,698
|
7,225
|
Free Cash Flow
1 |
13.473
|
19.408
|
19.793
|
16.346
|
22.633
|
31.609
|
33.089
|
35.374
|
FCF-marge
|
12,99%
|
19,45%
|
17,85%
|
11,57%
|
13,11%
|
17,45%
|
17,2%
|
17,28%
|
Kasstroomconversie (ebitda)
|
49,21%
|
77,06%
|
66,62%
|
44,91%
|
49,23%
|
66,04%
|
64,45%
|
64,36%
|
Kasstroomconversie (nettowinst)
|
81,55%
|
131,32%
|
109,17%
|
69,63%
|
80,72%
|
103,94%
|
101,03%
|
99,84%
|
Dividend per aandeel
2 |
1,750
|
1,825
|
1,900
|
2,300
|
2,800
|
3,027
|
3,227
|
3,546
|
Datum van publicatie
|
28/01/20
|
29/01/21
|
25/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
29.533
|
30.086
|
33.111
|
38.074
|
40.054
|
39.861
|
43.364
|
44.485
|
44.954
|
-
|
42.875
|
45.858
|
46.262
|
47.609
|
46.147
|
50.350
|
EBITDA
1 |
7.912
|
7.966
|
8.533
|
10.102
|
9.797
|
10.441
|
11.369
|
12.100
|
12.068
|
-
|
11.560
|
12.299
|
12.775
|
13.004
|
13.009
|
13.720
|
Bedrijfsresultaat (EBIT)
1 |
6.462
|
6.525
|
7.042
|
8.469
|
8.029
|
8.663
|
9.488
|
10.110
|
9.956
|
-
|
9.486
|
10.248
|
10.504
|
10.619
|
10.568
|
11.427
|
Operationele Marge
|
21,88%
|
21,69%
|
21,27%
|
22,24%
|
20,05%
|
21,73%
|
21,88%
|
22,73%
|
22,15%
|
-
|
22,12%
|
22,35%
|
22,7%
|
22,3%
|
22,9%
|
22,69%
|
Resultaat voor belastingen (EBT)
1 |
6.250
|
6.671
|
7.305
|
8.448
|
7.620
|
8.655
|
9.026
|
9.928
|
8.833
|
-
|
9.361
|
10.080
|
10.301
|
10.503
|
10.412
|
10.511
|
Nettowinst (verlies)
1 |
4.889
|
5.213
|
5.678
|
6.533
|
6.053
|
6.523
|
6.940
|
7.798
|
6.779
|
-
|
7.172
|
7.694
|
8.004
|
8.123
|
7.942
|
8.369
|
Nettomarge
|
16,55%
|
17,33%
|
17,15%
|
17,16%
|
15,11%
|
16,36%
|
16%
|
17,53%
|
15,08%
|
-
|
16,73%
|
16,78%
|
17,3%
|
17,06%
|
17,21%
|
16,62%
|
WPA
2 |
1,000
|
1,068
|
1,160
|
1,340
|
1,240
|
1,340
|
1,420
|
1,600
|
1,390
|
-
|
1,470
|
1,591
|
1,653
|
1,671
|
1,614
|
1,716
|
Dividend per aandeel
2 |
1,900
|
-
|
-
|
-
|
2,300
|
-
|
-
|
-
|
2,800
|
2,800
|
-
|
-
|
-
|
2,935
|
-
|
-
|
Datum van publicatie
|
25/01/22
|
26/04/22
|
19/07/22
|
19/10/22
|
26/01/23
|
27/04/23
|
19/07/23
|
25/10/23
|
25/01/24
|
25/01/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
12.013
|
16.421
|
8.151
|
26.570
|
23.441
|
8.760
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
12.631
|
26.082
|
Hefboom (schuld/ebitda)
|
0,4388
x
|
0,652
x
|
0,2743
x
|
0,73
x
|
0,5098
x
|
0,183
x
|
-
|
-
|
Free Cash Flow
1 |
13.473
|
19.408
|
19.793
|
16.346
|
22.633
|
31.609
|
33.089
|
35.374
|
ROE (netto-inkomsten/eigen vermogen)
|
35%
|
27%
|
30%
|
32%
|
32,7%
|
30,6%
|
28,1%
|
26,5%
|
ROA (netto-inkomsten/totale activa)
|
15,6%
|
13,1%
|
14,5%
|
15,2%
|
15,8%
|
16,1%
|
15,9%
|
16%
|
Totale activa
1 |
105.837
|
112.542
|
125.024
|
154.492
|
177.468
|
188.617
|
205.998
|
221.386
|
Nettoactief per aandeel
2 |
11,00
|
11,00
|
13,90
|
16,00
|
19,00
|
22,60
|
26,30
|
30,00
|
Cashflow per aandeel
2 |
3,320
|
4,560
|
4,740
|
4,380
|
5,760
|
7,310
|
7,950
|
8,470
|
Capex
1 |
2.678
|
2.796
|
3.359
|
5.031
|
5.451
|
5.830
|
5.987
|
6.180
|
Capex/omzet
|
2,58%
|
2,8%
|
3,03%
|
3,56%
|
3,16%
|
3,22%
|
3,11%
|
3,02%
|
Datum van publicatie
|
28/01/20
|
29/01/21
|
25/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Laatste slotkoers
200,8
SEK Gemiddelde koersdoel
185,8
SEK Spread / Gemiddelde doel -7,48% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +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. | | +20,28% | 19,04 mld. |
Industriële machines & uitrusting - Andere
|