Beurs gesloten -
Nasdaq Stockholm
17:29:32 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
581
SEK
|
+7,89%
|
|
+3,66%
|
+7,99%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.363
|
10.109
|
8.268
|
14.000
|
29.926
|
33.479
|
-
|
-
|
Bedrijfswaarde
1 |
4.032
|
9.673
|
7.882
|
13.461
|
28.760
|
31.499
|
30.168
|
28.017
|
K/w-verhouding
|
-13,6
x
|
-58,6
x
|
-90,8
x
|
260
x
|
71,7
x
|
101
x
|
34,7
x
|
18,1
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
41,3
x
|
30,1
x
|
13,8
x
|
14,6
x
|
17,4
x
|
17,7
x
|
11,2
x
|
8,06
x
|
Bedrijfswaarde/omzet
|
38,2
x
|
28,8
x
|
13,1
x
|
14,1
x
|
16,8
x
|
16,6
x
|
10,1
x
|
6,75
x
|
Bedrijfswaarde/EBITDA
|
-11,5
x
|
-49,9
x
|
-92,3
x
|
159
x
|
53,3
x
|
71,6
x
|
24,8
x
|
13,2
x
|
Bedrijfswaarde/FCF
|
-9,35
x
|
-39,9
x
|
-53,1
x
|
136
x
|
48,2
x
|
105
x
|
31,5
x
|
15,9
x
|
FCF Yield
|
-10,7%
|
-2,5%
|
-1,88%
|
0,74%
|
2,07%
|
0,95%
|
3,18%
|
6,27%
|
Price to Book
|
6,91
x
|
11,9
x
|
9,67
x
|
14
x
|
20,7
x
|
11,5
x
|
8,43
x
|
5,39
x
|
Aantal aandelen (in duizenden)
|
51.637
|
54.234
|
54.829
|
55.423
|
55.624
|
57.624
|
-
|
-
|
Referentieprijs
2 |
84,50
|
186,4
|
150,8
|
252,6
|
538,0
|
581,0
|
581,0
|
581,0
|
Datum van publicatie
|
12/02/20
|
11/02/21
|
16/02/22
|
14/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
105,6
|
336
|
601
|
956,3
|
1.717
|
1.896
|
2.993
|
4.152
|
EBITDA
1 |
-351
|
-193,7
|
-85,37
|
84,89
|
539,9
|
439,7
|
1.215
|
2.121
|
Bedrijfsresultaat (EBIT)
1 |
-360
|
-205,2
|
-111
|
71,96
|
525,9
|
421,9
|
1.197
|
2.099
|
Operationele Marge
|
-340,91%
|
-61,08%
|
-18,47%
|
7,52%
|
30,63%
|
22,26%
|
39,98%
|
50,55%
|
Resultaat voor belastingen (EBT)
1 |
-361,6
|
-206,6
|
-111,8
|
73,12
|
549,3
|
435,1
|
1.220
|
2.120
|
Nettowinst (verlies)
1 |
-289,9
|
-167,3
|
-90,45
|
55,55
|
431,4
|
335,3
|
977,6
|
1.735
|
Nettomarge
|
-274,53%
|
-49,78%
|
-15,05%
|
5,81%
|
25,13%
|
17,69%
|
32,67%
|
41,78%
|
WPA
2 |
-6,230
|
-3,180
|
-1,660
|
0,9700
|
7,500
|
5,740
|
16,73
|
32,07
|
Free Cash Flow
1 |
-431,4
|
-242,2
|
-148,4
|
99,29
|
596,8
|
300
|
958,9
|
1.757
|
FCF-marge
|
-408,56%
|
-72,07%
|
-24,69%
|
10,38%
|
34,76%
|
15,83%
|
32,04%
|
42,32%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
116,97%
|
110,53%
|
68,23%
|
78,9%
|
82,85%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
178,74%
|
138,32%
|
89,48%
|
98,08%
|
101,28%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12/02/20
|
11/02/21
|
16/02/22
|
14/02/23
|
15/02/24
|
-
|
-
|
-
|
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 |
183
|
220,3
|
226,7
|
241,4
|
268
|
284
|
674,3
|
384
|
374,6
|
390
|
449,3
|
512,7
|
638,9
|
EBITDA
1 |
-10,1
|
7,928
|
10,04
|
44,28
|
22,64
|
77,6
|
379,4
|
107,5
|
-24,65
|
82,35
|
84,92
|
113,7
|
227,1
|
Bedrijfsresultaat (EBIT)
1 |
-18
|
4,791
|
6,915
|
41,37
|
18,88
|
74,34
|
376,1
|
104
|
-28,54
|
78,66
|
86,12
|
102,8
|
186,3
|
Operationele Marge
|
-9,84%
|
2,17%
|
3,05%
|
17,14%
|
7,04%
|
26,17%
|
55,77%
|
27,1%
|
-7,62%
|
20,17%
|
19,17%
|
20,05%
|
29,16%
|
Resultaat voor belastingen (EBT)
1 |
-18,44
|
4,498
|
6,622
|
41,51
|
20,49
|
76,87
|
380,6
|
109,8
|
-18,01
|
96,86
|
95,38
|
112,1
|
195,2
|
Nettowinst (verlies)
1 |
-14,02
|
-0,752
|
8,239
|
35
|
13,07
|
58,83
|
301,4
|
86,4
|
-15,21
|
77,86
|
75,51
|
88,77
|
154,6
|
Nettomarge
|
-7,66%
|
-0,34%
|
3,63%
|
14,5%
|
4,88%
|
20,71%
|
44,7%
|
22,5%
|
-4,06%
|
19,97%
|
16,81%
|
17,31%
|
24,2%
|
WPA
2 |
-0,2600
|
-0,0100
|
0,1400
|
0,6100
|
0,2300
|
1,020
|
5,240
|
1,500
|
-0,2700
|
1,320
|
1,300
|
1,525
|
2,651
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
16/02/22
|
12/05/22
|
15/07/22
|
10/11/22
|
14/02/23
|
10/05/23
|
18/07/23
|
9/11/23
|
15/02/24
|
8/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
331
|
436
|
386
|
539
|
1.165
|
1.980
|
3.312
|
5.462
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-431
|
-242
|
-148
|
99,3
|
597
|
300
|
959
|
1.757
|
ROE (netto-inkomsten/eigen vermogen)
|
-65,6%
|
-22,6%
|
-10,7%
|
6,03%
|
34,7%
|
17,4%
|
37,2%
|
48,8%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-18,4%
|
-8,51%
|
4,65%
|
26,9%
|
-
|
-
|
-
|
Totale activa
1 |
-
|
908,1
|
1.063
|
1.194
|
1.607
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
12,20
|
15,60
|
15,60
|
18,10
|
26,00
|
50,40
|
68,90
|
108,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
4,63
|
3,33
|
4,94
|
1,91
|
10,1
|
29,4
|
23
|
26,2
|
Capex/omzet
|
4,39%
|
0,99%
|
0,82%
|
0,2%
|
0,59%
|
1,55%
|
0,77%
|
0,63%
|
Datum van publicatie
|
12/02/20
|
11/02/21
|
16/02/22
|
14/02/23
|
15/02/24
|
-
|
-
|
-
|
Laatste slotkoers
581
SEK Gemiddelde koersdoel
612,3
SEK Spread / Gemiddelde doel +5,39% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +7,99% | 3,18 mld. | | +40,73% | 739 mld. | | +32,83% | 598 mld. | | -6,30% | 353 mld. | | +15,15% | 318 mld. | | +4,05% | 285 mld. | | +15,00% | 240 mld. | | +9,78% | 210 mld. | | -5,52% | 206 mld. | | +6,17% | 164 mld. |
Farmaceutische producten - Andere
|