Beurs gesloten -
Nasdaq Stockholm
17:29:43 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
243,5
SEK
|
-0,20%
|
|
+0,83%
|
-5,07%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
347,7
|
695,5
|
1.044
|
622,8
|
1.244
|
1.340
|
-
|
-
|
Bedrijfswaarde
1 |
361,3
|
765,7
|
1.136
|
849,9
|
1.465
|
1.544
|
1.440
|
1.341
|
K/w-verhouding
|
24,2
x
|
33,4
x
|
58,3
x
|
13,4
x
|
32,9
x
|
23,7
x
|
16,1
x
|
12,7
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
5,16
x
|
7,63
x
|
5,89
x
|
2,31
x
|
3,81
x
|
3,27
x
|
2,85
x
|
2,54
x
|
Bedrijfswaarde/omzet
|
5,36
x
|
8,4
x
|
6,42
x
|
3,16
x
|
4,48
x
|
3,77
x
|
3,06
x
|
2,55
x
|
Bedrijfswaarde/EBITDA
|
12,9
x
|
20,1
x
|
20,4
x
|
9,99
x
|
13,2
x
|
11,5
x
|
8,89
x
|
7,03
x
|
Bedrijfswaarde/FCF
|
-12,3
x
|
31,4
x
|
58,9
x
|
-17
x
|
17,5
x
|
17,7
x
|
12,9
x
|
9,25
x
|
FCF Yield
|
-8,15%
|
3,19%
|
1,7%
|
-5,89%
|
5,73%
|
5,65%
|
7,76%
|
10,8%
|
Price to Book
|
2,51
x
|
4,31
x
|
-
|
1,5
x
|
2,93
x
|
1,99
x
|
1,77
x
|
1,56
x
|
Aantal aandelen (in duizenden)
|
46.425
|
46.278
|
54.202
|
54.547
|
53.980
|
62.846
|
-
|
-
|
Referentieprijs
2 |
7,490
|
15,03
|
19,25
|
11,42
|
23,04
|
21,31
|
21,31
|
21,31
|
Datum van publicatie
|
19/02/20
|
24/02/21
|
24/02/22
|
21/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
67,45
|
91,19
|
177,1
|
269,3
|
326,7
|
409,5
|
469,9
|
526,9
|
EBITDA
1 |
28,06
|
38,15
|
55,78
|
85,08
|
111,1
|
134
|
162
|
190,8
|
Bedrijfsresultaat (EBIT)
1 |
21,82
|
30,37
|
45,5
|
70,41
|
82,84
|
94
|
119,3
|
145
|
Operationele Marge
|
32,35%
|
33,3%
|
25,7%
|
26,14%
|
25,36%
|
22,95%
|
25,38%
|
27,52%
|
Resultaat voor belastingen (EBT)
1 |
18,76
|
28,71
|
26,23
|
64,96
|
58,01
|
70,75
|
107,5
|
135,5
|
Nettowinst (verlies)
1 |
13,94
|
21,93
|
17,29
|
48,08
|
39,84
|
53,04
|
81,12
|
102,7
|
Nettomarge
|
20,67%
|
24,05%
|
9,77%
|
17,85%
|
12,19%
|
12,95%
|
17,26%
|
19,5%
|
WPA
2 |
0,3100
|
0,4500
|
0,3300
|
0,8500
|
0,7000
|
0,8987
|
1,325
|
1,677
|
Free Cash Flow
1 |
-29,44
|
24,41
|
19,28
|
-50,06
|
83,87
|
87,2
|
111,8
|
145
|
FCF-marge
|
-43,65%
|
26,77%
|
10,89%
|
-18,59%
|
25,67%
|
21,29%
|
23,78%
|
27,52%
|
Kasstroomconversie (ebitda)
|
-
|
63,99%
|
34,57%
|
-
|
75,5%
|
65,06%
|
68,98%
|
75,98%
|
Kasstroomconversie (nettowinst)
|
-
|
111,34%
|
111,52%
|
-
|
210,53%
|
164,39%
|
137,76%
|
141,14%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
19/02/20
|
24/02/21
|
24/02/22
|
21/02/23
|
21/02/24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
52,79
|
67,39
|
56,04
|
59,72
|
86,14
|
87,9
|
78,12
|
75,43
|
85,2
|
95,03
|
102,6
|
102,8
|
106,8
|
EBITDA
1 |
16,34
|
23,11
|
12,23
|
14,56
|
35,18
|
33,3
|
28,7
|
19,6
|
29,51
|
29
|
33,9
|
33,65
|
35,05
|
Bedrijfsresultaat (EBIT)
1 |
12,33
|
20,34
|
8,991
|
10,25
|
30,83
|
28,69
|
21,93
|
12,02
|
20,2
|
19,3
|
26
|
25
|
22
|
Operationele Marge
|
23,36%
|
30,17%
|
16,04%
|
17,17%
|
35,79%
|
32,64%
|
28,07%
|
15,93%
|
23,71%
|
20,31%
|
25,34%
|
24,33%
|
20,59%
|
Resultaat voor belastingen (EBT)
|
-
|
18,03
|
-
|
9,017
|
29,01
|
27,35
|
-
|
-
|
13,7
|
10,26
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
13,74
|
-
|
6,949
|
20,28
|
20,94
|
8,302
|
3,107
|
7,491
|
7,553
|
12,3
|
11,9
|
16,9
|
Nettomarge
|
-
|
20,39%
|
-
|
11,64%
|
23,54%
|
23,82%
|
10,63%
|
4,12%
|
8,79%
|
7,95%
|
11,99%
|
11,58%
|
15,82%
|
WPA
2 |
-
|
0,2400
|
-
|
0,1200
|
0,3500
|
0,3800
|
0,1400
|
0,0500
|
0,1300
|
0,1200
|
0,2100
|
0,2100
|
0,3000
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
24/02/22
|
18/05/22
|
24/08/22
|
17/11/22
|
21/02/23
|
17/05/23
|
22/08/23
|
15/11/23
|
21/02/24
|
21/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
13,6
|
70,2
|
92,4
|
227
|
221
|
204
|
100
|
1,67
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,4863
x
|
1,84
x
|
1,657
x
|
2,67
x
|
1,991
x
|
1,524
x
|
0,6181
x
|
0,008724
x
|
Free Cash Flow
1 |
-29,4
|
24,4
|
19,3
|
-50,1
|
83,9
|
87,2
|
112
|
145
|
ROE (netto-inkomsten/eigen vermogen)
|
12,4%
|
14,6%
|
6,82%
|
12,7%
|
9,39%
|
9,55%
|
11%
|
13%
|
ROA (netto-inkomsten/totale activa)
|
7,37%
|
8,05%
|
-
|
6,95%
|
4,62%
|
-
|
-
|
-
|
Totale activa
1 |
189,1
|
272,3
|
-
|
691,3
|
861,5
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
2,980
|
3,480
|
-
|
7,600
|
7,860
|
10,70
|
12,00
|
13,70
|
Cashflow per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
1,600
|
1,800
|
2,400
|
Capex
1 |
0,96
|
2,26
|
0,69
|
1,8
|
5,14
|
4,73
|
5,5
|
5,98
|
Capex/omzet
|
1,42%
|
2,48%
|
0,39%
|
0,67%
|
1,57%
|
1,15%
|
1,17%
|
1,13%
|
Datum van publicatie
|
19/02/20
|
24/02/21
|
24/02/22
|
21/02/23
|
21/02/24
|
-
|
-
|
-
|
Laatste slotkoers
21,31
EUR Gemiddelde koersdoel
31,41
EUR Spread / Gemiddelde doel +47,34% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -5,07% | 1,45 mld. | | +22,55% | 426 mld. | | +31,87% | 276 mld. | | +6,46% | 92,01 mld. | | +23,70% | 89,16 mld. | | +57,95% | 58,86 mld. | | +11,34% | 45,03 mld. | | +19,19% | 34,77 mld. | | -10,48% | 31,93 mld. | | +12,01% | 28,34 mld. |
Internetdiensten - Andere
|