Beurs gesloten -
Nasdaq Stockholm
17:29:57 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
281,3
SEK
|
+1,52%
|
|
+0,39%
|
+7,49%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
319.557
|
394.800
|
427.626
|
387.546
|
534.513
|
576.326
|
-
|
-
|
Bedrijfswaarde
1 |
284.157
|
343.800
|
377.226
|
326.246
|
467.813
|
488.813
|
473.018
|
455.945
|
K/w-verhouding
|
8,89
x
|
20,4
x
|
13
x
|
11,7
x
|
10,7
x
|
11,9
x
|
11,2
x
|
10,5
x
|
Dividendrendement
|
-
|
3,1%
|
6,2%
|
7,43%
|
6,88%
|
6,4%
|
5,66%
|
6,11%
|
Marktkapitalisatie/omzet
|
0,74
x
|
1,17
x
|
1,15
x
|
0,82
x
|
0,97
x
|
1,12
x
|
1,06
x
|
1
x
|
Bedrijfswaarde/omzet
|
0,66
x
|
1,02
x
|
1,01
x
|
0,69
x
|
0,85
x
|
0,95
x
|
0,87
x
|
0,8
x
|
Bedrijfswaarde/EBITDA
|
4,46
x
|
6,99
x
|
6,31
x
|
4,58
x
|
4,73
x
|
5,95
x
|
5,43
x
|
4,91
x
|
Bedrijfswaarde/FCF
|
14
x
|
21,1
x
|
24,3
x
|
25,5
x
|
42
x
|
12,2
x
|
11,4
x
|
10,4
x
|
FCF Yield
|
7,13%
|
4,74%
|
4,12%
|
3,92%
|
2,38%
|
8,18%
|
8,81%
|
9,61%
|
Price to Book
|
2,3
x
|
2,71
x
|
3,02
x
|
2,36
x
|
2,99
x
|
3,42
x
|
2,78
x
|
2,41
x
|
Aantal aandelen (in duizenden)
|
2.032.914
|
2.033.452
|
2.033.452
|
2.033.452
|
2.033.452
|
2.033.452
|
-
|
-
|
Referentieprijs
2 |
156,9
|
193,8
|
209,6
|
188,5
|
261,7
|
281,3
|
281,3
|
281,3
|
Datum van publicatie
|
30/01/20
|
3/02/21
|
28/01/22
|
26/01/23
|
26/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
431.980
|
338.446
|
372.216
|
473.479
|
552.764
|
514.373
|
541.941
|
573.488
|
EBITDA
1 |
63.707
|
49.163
|
59.735
|
71.196
|
98.865
|
82.197
|
87.091
|
92.895
|
Bedrijfsresultaat (EBIT)
1 |
47.910
|
28.564
|
41.015
|
50.467
|
77.638
|
64.883
|
68.495
|
74.053
|
Operationele Marge
|
11,09%
|
8,44%
|
11,02%
|
10,66%
|
14,05%
|
12,61%
|
12,64%
|
12,91%
|
Resultaat voor belastingen (EBT)
1 |
46.832
|
25.917
|
43.190
|
45.077
|
66.726
|
63.946
|
69.087
|
74.956
|
Nettowinst (verlies)
1 |
34.598
|
19.318
|
32.787
|
32.722
|
49.825
|
48.075
|
51.232
|
54.925
|
Nettomarge
|
8,01%
|
5,71%
|
8,81%
|
6,91%
|
9,01%
|
9,35%
|
9,45%
|
9,58%
|
WPA
2 |
17,64
|
9,500
|
16,12
|
16,09
|
24,50
|
23,60
|
25,18
|
26,92
|
Free Cash Flow
1 |
20.254
|
16.313
|
15.530
|
12.788
|
11.130
|
39.970
|
41.658
|
43.814
|
FCF-marge
|
4,69%
|
4,82%
|
4,17%
|
2,7%
|
2,01%
|
7,77%
|
7,69%
|
7,64%
|
Kasstroomconversie (ebitda)
|
31,79%
|
33,18%
|
26%
|
17,96%
|
11,26%
|
48,63%
|
47,83%
|
47,16%
|
Kasstroomconversie (nettowinst)
|
58,54%
|
84,44%
|
47,37%
|
39,08%
|
22,34%
|
83,14%
|
81,31%
|
79,77%
|
Dividend per aandeel
2 |
-
|
6,000
|
13,00
|
14,00
|
18,00
|
18,00
|
15,91
|
17,18
|
Datum van publicatie
|
30/01/20
|
3/02/21
|
28/01/22
|
26/01/23
|
26/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
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 |
-
|
102.378
|
105.317
|
118.943
|
-
|
114.917
|
134.302
|
131.420
|
140.821
|
132.405
|
148.117
|
131.177
|
134.564
|
119.182
|
129.644
|
135.567
|
140.933
|
EBITDA
1 |
-
|
14.879
|
17.566
|
18.723
|
-
|
16.910
|
17.996
|
23.517
|
27.022
|
24.448
|
23.879
|
23.325
|
23.390
|
19.386
|
18.695
|
22.785
|
23.131
|
Bedrijfsresultaat (EBIT)
1 |
21.551
|
10.060
|
12.681
|
13.745
|
26.426
|
11.869
|
12.171
|
18.409
|
21.732
|
19.114
|
18.384
|
18.159
|
18.188
|
15.041
|
14.160
|
18.564
|
18.564
|
Operationele Marge
|
-
|
9,83%
|
12,04%
|
11,56%
|
-
|
10,33%
|
9,06%
|
14,01%
|
15,43%
|
14,44%
|
12,41%
|
13,84%
|
13,52%
|
12,62%
|
10,92%
|
13,69%
|
13,17%
|
Resultaat voor belastingen (EBT)
1 |
-
|
10.202
|
9.027
|
13.873
|
-
|
11.758
|
10.420
|
16.797
|
14.409
|
18.636
|
16.884
|
18.442
|
18.406
|
14.934
|
13.690
|
18.359
|
18.506
|
Nettowinst (verlies)
1 |
-
|
7.995
|
7.033
|
10.443
|
-
|
8.627
|
6.620
|
12.910
|
10.770
|
14.092
|
12.053
|
14.080
|
14.329
|
11.410
|
10.130
|
13.341
|
13.496
|
Nettomarge
|
-
|
7,81%
|
6,68%
|
8,78%
|
-
|
7,51%
|
4,93%
|
9,82%
|
7,65%
|
10,64%
|
8,14%
|
10,73%
|
10,65%
|
9,57%
|
7,81%
|
9,84%
|
9,58%
|
WPA
2 |
-
|
3,930
|
3,460
|
5,140
|
-
|
4,240
|
3,260
|
6,350
|
5,300
|
6,930
|
5,930
|
6,920
|
6,887
|
5,475
|
4,698
|
6,567
|
6,643
|
Dividend per aandeel
2 |
-
|
13,00
|
-
|
-
|
-
|
-
|
14,00
|
-
|
-
|
-
|
18,00
|
-
|
18,00
|
-
|
5,560
|
-
|
9,000
|
Datum van publicatie
|
20/07/21
|
28/01/22
|
22/04/22
|
19/07/22
|
19/07/22
|
20/10/22
|
26/01/23
|
20/04/23
|
19/07/23
|
18/10/23
|
26/01/24
|
17/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
35.400
|
51.000
|
50.400
|
61.300
|
66.700
|
87.513
|
103.308
|
120.381
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
20.254
|
16.313
|
15.530
|
12.788
|
11.130
|
39.970
|
41.658
|
43.814
|
ROE (netto-inkomsten/eigen vermogen)
|
27,3%
|
14,2%
|
21,8%
|
23,8%
|
34,3%
|
28,2%
|
28,1%
|
27,2%
|
ROA (netto-inkomsten/totale activa)
|
7,16%
|
3,89%
|
6,39%
|
5,72%
|
8,95%
|
7,55%
|
7,92%
|
7,87%
|
Totale activa
1 |
483.196
|
496.317
|
513.339
|
572.463
|
556.567
|
637.024
|
647.064
|
697.676
|
Nettoactief per aandeel
2 |
68,20
|
71,50
|
69,40
|
80,00
|
87,50
|
82,20
|
101,0
|
117,0
|
Cashflow per aandeel
2 |
16,40
|
15,10
|
16,60
|
16,40
|
13,10
|
32,50
|
34,80
|
35,20
|
Capex
1 |
18.055
|
14.297
|
18.117
|
20.456
|
23.387
|
22.339
|
22.484
|
24.574
|
Capex/omzet
|
4,18%
|
4,22%
|
4,87%
|
4,32%
|
4,23%
|
4,34%
|
4,15%
|
4,28%
|
Datum van publicatie
|
30/01/20
|
3/02/21
|
28/01/22
|
26/01/23
|
26/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
281,3
SEK Gemiddelde koersdoel
312,6
SEK Spread / Gemiddelde doel +11,12% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +7,49% | 52,56 mld. | | +25,72% | 6,79 mld. | | +6,92% | 3,87 mld. | | +27,62% | 2,75 mld. | | +30,15% | 2,56 mld. | | +7,07% | 2,6 mld. | | -3,94% | 1,11 mld. | | +8,76% | 1,02 mld. | | -28,26% | 682 mln. | | -.--% | 669 mln. |
Zware vrachtwagens
|