Beurs gesloten -
Nasdaq Stockholm
18:00:00 03-12-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
279,00 SEK
|
+0,83%
|
|
+4,26%
|
+6,61%
|
Fiscaal tijdperk: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
431.980
|
338.446
|
372.216
|
473.479
|
552.764
|
519.431
|
523.903
|
555.874
|
Variatie
|
-
|
-21,65%
|
9,98%
|
27,21%
|
16,75%
|
-6,03%
|
0,86%
|
6,1%
|
EBITDA
1 |
63.707
|
49.163
|
59.735
|
71.196
|
98.865
|
85.229
|
85.703
|
92.255
|
Variatie
|
-
|
-22,83%
|
21,5%
|
19,19%
|
38,86%
|
-13,79%
|
0,56%
|
7,64%
|
Bedrijfsresultaat (EBIT)
1 |
47.910
|
28.564
|
41.015
|
50.467
|
77.638
|
65.648
|
65.731
|
71.648
|
Variatie
|
-
|
-40,38%
|
43,59%
|
23,05%
|
53,84%
|
-15,44%
|
0,13%
|
9%
|
Betaalde rente
1 |
-2.699
|
-1.568
|
117
|
-634
|
-58
|
-200
|
-200
|
-200
|
Resultaat voor belastingen (EBT)
1 |
46.832
|
25.917
|
43.190
|
45.077
|
66.726
|
66.478
|
65.187
|
71.524
|
Variatie
|
-
|
-44,66%
|
66,65%
|
4,37%
|
48,03%
|
-0,37%
|
-1,94%
|
9,72%
|
Nettowinst (verlies)
1 |
34.598
|
19.318
|
32.787
|
32.722
|
49.825
|
50.441
|
49.304
|
54.039
|
Variatie
|
-
|
-44,16%
|
69,72%
|
-0,2%
|
52,27%
|
1,24%
|
-2,25%
|
9,6%
|
Datum van publicatie
|
30/01/20
|
3/02/21
|
28/01/22
|
26/01/23
|
26/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 Q4
|
2020 Q1
|
2020 Q2
|
2020 Q3
|
2020 Q4
|
2021 Q1
|
2021 Q2
|
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
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
2026 Q2
|
2026 Q3
|
---|
Omzet
1 |
105.355
|
91.449
|
73.227
|
76.852
|
96.917
|
94.018
|
90.561
|
85.258
|
102.378
|
105.317
|
118.943
|
114.917
|
134.302
|
131.420
|
140.821
|
132.405
|
148.117
|
131.177
|
140.249
|
116.978
|
128.358
|
121.843
|
130.162
|
120.483
|
136.254
|
138.185
|
143.379
|
136.183
|
Variatie
|
-
|
-13,2%
|
-19,93%
|
4,95%
|
26,11%
|
-2,99%
|
-3,68%
|
-5,86%
|
20,08%
|
2,87%
|
12,94%
|
-3,38%
|
16,87%
|
-2,15%
|
7,15%
|
-5,98%
|
11,87%
|
-11,44%
|
6,92%
|
-16,59%
|
9,73%
|
-5,08%
|
6,83%
|
-7,44%
|
13,09%
|
1,42%
|
3,76%
|
-5,02%
|
EBITDA
1 |
14.058
|
10.848
|
7.589
|
10.990
|
16.216
|
16.363
|
14.271
|
14.220
|
14.879
|
17.566
|
18.723
|
16.910
|
17.996
|
23.517
|
27.022
|
24.448
|
23.879
|
23.325
|
23.563
|
17.189
|
18.802
|
20.886
|
21.512
|
20.814
|
21.236
|
23.007
|
24.848
|
23.430
|
Variatie
|
-
|
-22,83%
|
-30,04%
|
44,81%
|
47,55%
|
0,91%
|
-12,78%
|
-0,36%
|
4,63%
|
18,06%
|
6,59%
|
-9,68%
|
6,42%
|
30,68%
|
14,9%
|
-9,53%
|
-2,33%
|
-2,32%
|
1,02%
|
-27,05%
|
9,38%
|
11,09%
|
3%
|
-3,25%
|
2,03%
|
8,34%
|
8%
|
-5,7%
|
Bedrijfsresultaat (EBIT)
1 |
9.223
|
7.140
|
3.272
|
7.217
|
10.934
|
11.821
|
9.730
|
9.403
|
10.060
|
12.681
|
13.745
|
11.869
|
12.171
|
18.409
|
21.732
|
19.114
|
18.384
|
18.159
|
19.446
|
14.074
|
13.283
|
15.008
|
15.550
|
15.213
|
14.697
|
-
|
-
|
-
|
Variatie
|
-
|
-22,58%
|
-54,17%
|
120,57%
|
51,5%
|
8,11%
|
-17,69%
|
-3,36%
|
6,99%
|
26,05%
|
8,39%
|
-13,65%
|
2,54%
|
51,25%
|
18,05%
|
-12,05%
|
-3,82%
|
-1,22%
|
7,09%
|
-27,63%
|
-5,62%
|
12,99%
|
3,61%
|
-2,17%
|
-3,39%
|
-100%
|
-
|
-
|
Charge d'intérêts
|
-521
|
-884
|
-478
|
132
|
-338
|
223
|
-120
|
30
|
-17
|
471
|
127
|
487
|
-1.122
|
-312
|
-52
|
317
|
-10
|
283
|
-
|
-501
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
8.857
|
6.490
|
-90
|
7.640
|
11.877
|
12.290
|
11.265
|
9.433
|
10.202
|
9.027
|
13.873
|
11.758
|
10.420
|
16.797
|
14.409
|
18.636
|
16.884
|
18.442
|
20.534
|
13.573
|
13.881
|
16.383
|
16.488
|
15.171
|
16.015
|
-
|
-
|
-
|
Variatie
|
-
|
-26,72%
|
-
|
-
|
55,46%
|
3,48%
|
-8,34%
|
-16,26%
|
8,15%
|
-11,52%
|
53,68%
|
-15,25%
|
-11,38%
|
61,2%
|
-14,22%
|
29,34%
|
-9,4%
|
9,23%
|
11,34%
|
-33,9%
|
2,27%
|
18,02%
|
0,64%
|
-7,99%
|
5,56%
|
-100%
|
-
|
-
|
Nettowinst (verlies)
1 |
6.539
|
4.675
|
-282
|
5.723
|
9.202
|
8.841
|
8.900
|
7.052
|
7.995
|
7.033
|
10.443
|
8.627
|
6.620
|
12.910
|
10.770
|
14.092
|
12.053
|
14.080
|
15.551
|
10.017
|
10.418
|
12.200
|
12.684
|
11.809
|
12.346
|
13.459
|
14.842
|
13.702
|
Variatie
|
-
|
-28,5%
|
-
|
-
|
60,79%
|
-3,92%
|
0,67%
|
-20,76%
|
13,37%
|
-12,03%
|
48,49%
|
-17,39%
|
-23,26%
|
95,02%
|
-16,58%
|
30,84%
|
-14,47%
|
16,82%
|
10,45%
|
-35,59%
|
4%
|
17,11%
|
3,96%
|
-6,9%
|
4,55%
|
9,02%
|
10,27%
|
-7,68%
|
Datum van publicatie
|
30/01/20
|
23/04/20
|
17/07/20
|
16/10/20
|
3/02/21
|
22/04/21
|
20/07/21
|
21/10/21
|
28/01/22
|
22/04/22
|
19/07/22
|
20/10/22
|
26/01/23
|
20/04/23
|
19/07/23
|
18/10/23
|
26/01/24
|
17/04/24
|
18/07/24
|
18/10/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 S1
|
2022 S1
|
---|
Omzet
|
-
|
-
|
Variatie
|
-
|
-
|
EBITDA
|
-
|
-
|
Variatie
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
21.551
|
26.426
|
Variatie
|
-
|
22,62%
|
Charge d'intérêts
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
Variatie
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
Variatie
|
-
|
-
|
Datum van publicatie
|
20/07/21
|
19/07/22
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuld
1 |
-35.400
|
-51.000
|
-50.400
|
-61.300
|
-66.700
|
-77.979
|
-87.892
|
-100.934
|
Variatie
|
-
|
-244,07%
|
-198,82%
|
-221,63%
|
-208,81%
|
-216,91%
|
-212,71%
|
-214,84%
|
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
|
---|
CAPEX
1 |
18.055
|
14.297
|
18.117
|
20.456
|
23.387
|
19.093
|
19.723
|
21.255
|
Variatie
|
-
|
-20,81%
|
26,72%
|
12,91%
|
14,33%
|
-18,36%
|
3,3%
|
7,77%
|
Vrije kasstroom (FCF)
1 |
20.254
|
16.313
|
15.530
|
12.788
|
11.130
|
35.909
|
41.116
|
41.668
|
Variatie
|
-
|
-19,46%
|
-4,8%
|
-17,66%
|
-12,97%
|
222,63%
|
14,5%
|
1,34%
|
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
|
---|
Winstgevendheid
| | | | | | | | |
---|
EBITDA-marge (%)
|
14,75%
|
14,53%
|
16,05%
|
15,04%
|
17,89%
|
16,41%
|
16,36%
|
16,6%
|
EBIT-marge (%)
|
11,09%
|
8,44%
|
11,02%
|
10,66%
|
14,05%
|
12,64%
|
12,55%
|
12,89%
|
EBT-marge (%)
|
10,84%
|
7,66%
|
11,6%
|
9,52%
|
12,07%
|
12,8%
|
12,44%
|
12,87%
|
Nettomarge (%)
|
8,01%
|
5,71%
|
8,81%
|
6,91%
|
9,01%
|
9,71%
|
9,41%
|
9,72%
|
FCF-marge (%)
|
4,69%
|
4,82%
|
4,17%
|
2,7%
|
2,01%
|
6,91%
|
7,85%
|
7,5%
|
Vrije kasstroom/nettoresultaat (%)
|
58,54%
|
84,44%
|
47,37%
|
39,08%
|
22,34%
|
71,19%
|
83,39%
|
77,11%
|
Winstgevendheid
| | | | | | | | |
---|
ROA
|
7,16%
|
3,89%
|
6,39%
|
5,72%
|
8,95%
|
8,04%
|
7,64%
|
8%
|
ROE
|
27,32%
|
14,2%
|
21,79%
|
23,83%
|
34,26%
|
27,88%
|
25,79%
|
26,29%
|
Financiële gezondheid
| | | | | | | | |
---|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Schuld/vrije kasstroom
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kapitaalintensiteit
| | | | | | | | |
---|
Kapitaaluitgaven/omzet (%)
|
4,18%
|
4,22%
|
4,87%
|
4,32%
|
4,23%
|
3,68%
|
3,76%
|
3,82%
|
CAPEX / EBITDA (%)
|
28,34%
|
29,08%
|
30,33%
|
28,73%
|
23,66%
|
22,4%
|
23,01%
|
23,04%
|
CAPEX / FCF (%)
|
89,14%
|
87,64%
|
116,66%
|
159,96%
|
210,13%
|
53,17%
|
47,97%
|
51,01%
|
Bestanddelen per aandeel
| | | | | | | | |
---|
Kasstroom per aandeel
1 |
16,44
|
15,06
|
16,55
|
16,35
|
13,12
|
28,28
|
35,44
|
35,16
|
Variatie
|
-
|
-8,42%
|
9,92%
|
-1,2%
|
-19,76%
|
115,56%
|
25,29%
|
-0,8%
|
Dividend per aandeel
1 |
-
|
6
|
13
|
14
|
18
|
18,44
|
19,01
|
19,83
|
Variatie
|
-
|
-
|
116,67%
|
7,69%
|
28,57%
|
2,42%
|
3,11%
|
4,35%
|
Nettoactief per aandeel
1 |
68,17
|
71,45
|
69,36
|
80,03
|
87,45
|
93,54
|
99,62
|
109
|
Variatie
|
-
|
4,81%
|
-2,93%
|
15,39%
|
9,28%
|
6,97%
|
6,49%
|
9,43%
|
WPA
1 |
17,64
|
9,5
|
16,12
|
16,09
|
24,5
|
24,97
|
24,62
|
26,7
|
Variatie
|
-
|
-46,15%
|
69,68%
|
-0,19%
|
52,27%
|
1,93%
|
-1,42%
|
8,44%
|
Aantal aandelen (in duizend)
|
2.032.914
|
2.033.452
|
2.033.452
|
2.033.452
|
2.033.452
|
2.033.452
|
2.033.452
|
2.033.452
|
Datum van publicatie
|
30/01/20
|
3/02/21
|
28/01/22
|
26/01/23
|
26/01/24
|
-
|
-
|
-
|
| 2024 * | 2025 * |
---|
K/w-verhouding |
11,2x |
11,3x |
---|
PBR-ratio |
2,98x |
2,8x |
---|
EV/omzet |
0,94x |
0,92x |
---|
Dividendrendement |
6,61% |
6,81% |
---|
Gemiddeld advies Accumuleren Laatste slotkoers 279,00SEK Gemiddelde koersdoel 310,47SEK Spread / Gemiddelde doel +11,28% Consensus
MarketScreener is also available in this country: United States.
Switch edition
Ik blijf hier.
|