Beurs gesloten -
Nasdaq Stockholm
17:29:45 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
30,9
SEK
|
+0,98%
|
|
+2,49%
|
+10,36%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
47.168
|
57.813
|
101.048
|
78.649
|
97.299
|
98.244
|
-
|
-
|
Bedrijfswaarde
1 |
62.400
|
77.617
|
127.317
|
109.965
|
97.299
|
128.550
|
128.303
|
132.469
|
K/w-verhouding
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
18,1
x
|
19,9
x
|
32,4
x
|
21,1
x
|
22,5
x
|
20,4
x
|
18,8
x
|
16,2
x
|
Bedrijfswaarde/omzet
|
23,9
x
|
26,7
x
|
40,8
x
|
29,5
x
|
22,5
x
|
26,6
x
|
24,5
x
|
21,8
x
|
Bedrijfswaarde/EBITDA
|
31
x
|
34,3
x
|
52,5
x
|
38,5
x
|
28,9
x
|
31,2
x
|
29,5
x
|
31,1
x
|
Bedrijfswaarde/FCF
|
-50,4
x
|
-
|
-56,9
x
|
43,8
x
|
-
|
41,2
x
|
44,1
x
|
39,4
x
|
FCF Yield
|
-1,99%
|
-
|
-1,76%
|
2,28%
|
-
|
2,43%
|
2,27%
|
2,54%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
424.791
|
443.080
|
443.915
|
444.281
|
464.596
|
464.596
|
-
|
-
|
Referentieprijs
2 |
139,0
|
168,5
|
303,0
|
239,0
|
274,0
|
277,0
|
277,0
|
277,0
|
Datum van publicatie
|
7/02/20
|
8/02/21
|
11/02/22
|
17/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.608
|
2.908
|
3.123
|
3.727
|
4.318
|
4.827
|
5.235
|
6.068
|
EBITDA
1 |
2.011
|
2.265
|
2.426
|
2.858
|
3.369
|
4.114
|
4.351
|
4.265
|
Bedrijfsresultaat (EBIT)
1 |
2.011
|
3.298
|
5.144
|
3.624
|
4.306
|
4.297
|
4.695
|
5.146
|
Operationele Marge
|
77,11%
|
113,41%
|
164,71%
|
97,24%
|
99,72%
|
89,02%
|
89,68%
|
84,8%
|
Resultaat voor belastingen (EBT)
1 |
4.627
|
4.330
|
10.543
|
3.305
|
159
|
4.878
|
5.796
|
7.186
|
Nettowinst (verlies)
1 |
4.111
|
3.711
|
9.807
|
2.718
|
-13
|
3.592
|
4.182
|
4.845
|
Nettomarge
|
157,63%
|
127,61%
|
314,02%
|
72,93%
|
-0,3%
|
74,41%
|
79,89%
|
79,85%
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-1.239
|
-
|
-2.236
|
2.512
|
-
|
3.124
|
2.912
|
3.362
|
FCF-marge
|
-47,51%
|
-
|
-71,6%
|
67,4%
|
-
|
64,7%
|
55,62%
|
55,4%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
87,89%
|
-
|
75,92%
|
66,92%
|
78,81%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
92,42%
|
-
|
86,95%
|
69,62%
|
69,38%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
7/02/20
|
8/02/21
|
11/02/22
|
17/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
793
|
810
|
891
|
908
|
954
|
974
|
1.011
|
1.045
|
1.117
|
1.146
|
1.217
|
1.235
|
1.253
|
1.272
|
-
|
EBITDA
1 |
637
|
602
|
-
|
-
|
770
|
703
|
767
|
832
|
903
|
866
|
909,5
|
960,7
|
986,3
|
927,6
|
925
|
Bedrijfsresultaat (EBIT)
1 |
1.230
|
1.546
|
-
|
-
|
984
|
863
|
952
|
1.269
|
-
|
1.105
|
890
|
934
|
957
|
894
|
925
|
Operationele Marge
|
155,11%
|
190,86%
|
-
|
-
|
103,14%
|
88,6%
|
94,16%
|
121,44%
|
-
|
96,42%
|
73,14%
|
75,62%
|
76,35%
|
70,3%
|
-
|
Resultaat voor belastingen (EBT)
1 |
1.794
|
4.090
|
1.780
|
396
|
888
|
241
|
-232
|
119
|
674
|
-402
|
721,3
|
1.343
|
1.267
|
1.292
|
1.203
|
Nettowinst (verlies)
1 |
1.610
|
3.893
|
1.581
|
161
|
702
|
274
|
-267
|
53
|
634
|
-433
|
654,4
|
920
|
899,3
|
891,4
|
863,5
|
Nettomarge
|
203,03%
|
480,62%
|
177,44%
|
17,73%
|
73,58%
|
28,13%
|
-26,41%
|
5,07%
|
56,76%
|
-37,78%
|
53,77%
|
74,49%
|
71,75%
|
70,1%
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28/10/21
|
11/02/22
|
11/05/22
|
14/07/22
|
27/10/22
|
17/02/23
|
9/05/23
|
17/07/23
|
27/10/23
|
22/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
15.232
|
19.804
|
26.269
|
31.316
|
-
|
30.307
|
30.059
|
34.225
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
7,574
x
|
8,743
x
|
10,83
x
|
10,96
x
|
-
|
7,366
x
|
6,909
x
|
8,024
x
|
Free Cash Flow
1 |
-1.239
|
-
|
-2.236
|
2.512
|
-
|
3.124
|
2.912
|
3.362
|
ROE (netto-inkomsten/eigen vermogen)
|
24%
|
18%
|
37%
|
8,4%
|
-
|
10,4%
|
11,4%
|
12,8%
|
ROA (netto-inkomsten/totale activa)
|
11,1%
|
-
|
18%
|
4,05%
|
-
|
5,72%
|
6,95%
|
7,13%
|
Totale activa
1 |
36.936
|
-
|
54.547
|
67.151
|
-
|
62.758
|
60.193
|
67.978
|
Nettoactief per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
707
|
5.585
|
658
|
715
|
-
|
694
|
717
|
452
|
Capex/omzet
|
27,11%
|
192,06%
|
21,07%
|
19,18%
|
-
|
14,38%
|
13,7%
|
7,45%
|
Datum van publicatie
|
7/02/20
|
8/02/21
|
11/02/22
|
17/02/23
|
22/02/24
|
-
|
-
|
-
|
|
Vaira. 1 jan.
|
Kapi.
|
---|
| -9,00% | 3,09 mld. | | -14,47% | 2,2 mld. | | -3,77% | 2,07 mld. | | -14,77% | 712 mln. | | +1,69% | 695 mln. | | -1,33% | 671 mln. | | -0,17% | 605 mln. | | -0,61% | 486 mln. | | +12,68% | 478 mln. |
industrieel onroerend goed ontwikkeling
|