Beurs gesloten -
Nasdaq Stockholm
17:29:58 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
232,8
SEK
|
+1,84%
|
|
+0,09%
|
+5,15%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
12.933
|
16.404
|
34.999
|
49.044
|
51.837
|
62.795
|
-
|
-
|
Bedrijfswaarde
1 |
14.894
|
18.989
|
38.133
|
52.791
|
55.944
|
66.785
|
65.508
|
64.234
|
K/w-verhouding
|
19,7
x
|
19,1
x
|
50
x
|
46,1
x
|
34,6
x
|
37,9
x
|
35,6
x
|
31,4
x
|
Dividendrendement
|
2,59%
|
1,64%
|
0,92%
|
0,99%
|
1,3%
|
1,2%
|
1,33%
|
1,47%
|
Marktkapitalisatie/omzet
|
1,27
x
|
1,4
x
|
3,09
x
|
3,49
x
|
2,77
x
|
3,1
x
|
3,01
x
|
2,83
x
|
Bedrijfswaarde/omzet
|
1,47
x
|
1,62
x
|
3,36
x
|
3,76
x
|
2,99
x
|
3,29
x
|
3,14
x
|
2,9
x
|
Bedrijfswaarde/EBITDA
|
13,1
x
|
12
x
|
25,4
x
|
25,4
x
|
19,5
x
|
21,5
x
|
20,6
x
|
18,8
x
|
Bedrijfswaarde/FCF
|
33,5
x
|
18,7
x
|
26,8
x
|
52,5
x
|
32,4
x
|
33,7
x
|
31,9
x
|
30,5
x
|
FCF Yield
|
2,98%
|
5,35%
|
3,73%
|
1,9%
|
3,09%
|
2,97%
|
3,13%
|
3,28%
|
Price to Book
|
5,24
x
|
5,44
x
|
10,9
x
|
12,5
x
|
9,99
x
|
9,78
x
|
8,45
x
|
7,3
x
|
Aantal aandelen (in duizenden)
|
268.034
|
268.374
|
269.227
|
269.474
|
269.565
|
269.737
|
-
|
-
|
Referentieprijs
2 |
48,25
|
61,12
|
130,0
|
182,0
|
192,3
|
232,8
|
232,8
|
232,8
|
Datum van publicatie
|
15/05/19
|
13/05/20
|
18/05/21
|
17/05/22
|
17/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
10.148
|
11.735
|
11.336
|
14.038
|
18.714
|
20.276
|
20.844
|
22.170
|
EBITDA
1 |
1.137
|
1.579
|
1.501
|
2.077
|
2.872
|
3.112
|
3.186
|
3.425
|
Bedrijfsresultaat (EBIT)
1 |
910
|
1.161
|
989
|
1.501
|
2.167
|
2.436
|
2.523
|
2.736
|
Operationele Marge
|
8,97%
|
9,89%
|
8,72%
|
10,69%
|
11,58%
|
12,02%
|
12,11%
|
12,34%
|
Resultaat voor belastingen (EBT)
1 |
865
|
1.105
|
937
|
1.433
|
2.005
|
2.198
|
2.320
|
2.619
|
Nettowinst (verlies)
1 |
660
|
862
|
706
|
1.074
|
1.495
|
1.656
|
1.770
|
2.004
|
Nettomarge
|
6,5%
|
7,35%
|
6,23%
|
7,65%
|
7,99%
|
8,17%
|
8,49%
|
9,04%
|
WPA
2 |
2,450
|
3,200
|
2,600
|
3,950
|
5,550
|
6,136
|
6,542
|
7,407
|
Free Cash Flow
1 |
444
|
1.015
|
1.424
|
1.005
|
1.728
|
1.982
|
2.052
|
2.109
|
FCF-marge
|
4,38%
|
8,65%
|
12,56%
|
7,16%
|
9,23%
|
9,78%
|
9,84%
|
9,51%
|
Kasstroomconversie (ebitda)
|
39,05%
|
64,28%
|
94,87%
|
48,39%
|
60,17%
|
63,68%
|
64,4%
|
61,57%
|
Kasstroomconversie (nettowinst)
|
67,27%
|
117,75%
|
201,7%
|
93,58%
|
115,59%
|
119,72%
|
115,94%
|
105,26%
|
Dividend per aandeel
2 |
1,250
|
1,000
|
1,200
|
1,800
|
2,500
|
2,800
|
3,100
|
3,433
|
Datum van publicatie
|
15/05/19
|
13/05/20
|
18/05/21
|
17/05/22
|
17/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
3.257
|
3.586
|
3.916
|
4.376
|
4.418
|
4.653
|
5.267
|
5.089
|
4.879
|
4.960
|
5.463
|
EBITDA
1 |
568
|
371
|
791
|
569
|
739
|
517
|
-
|
709
|
898
|
674
|
792
|
Bedrijfsresultaat (EBIT)
1 |
351
|
382
|
436
|
482
|
489
|
536
|
660
|
595
|
618
|
564
|
673
|
Operationele Marge
|
10,78%
|
10,65%
|
11,13%
|
11,01%
|
11,07%
|
11,52%
|
12,53%
|
11,69%
|
12,67%
|
11,37%
|
12,32%
|
Resultaat voor belastingen (EBT)
1 |
337
|
364
|
414
|
438
|
464
|
492
|
611
|
905
|
579
|
516
|
592
|
Nettowinst (verlies)
1 |
253
|
265
|
-
|
329
|
350
|
374
|
442
|
378
|
434
|
387
|
457,5
|
Nettomarge
|
7,77%
|
7,39%
|
-
|
7,52%
|
7,92%
|
8,04%
|
8,39%
|
7,43%
|
8,9%
|
7,8%
|
8,37%
|
WPA
2 |
0,9500
|
0,9500
|
1,150
|
1,200
|
-
|
1,400
|
-
|
1,400
|
-
|
1,450
|
2,050
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28/10/21
|
8/02/22
|
17/05/22
|
15/07/22
|
27/10/22
|
2/02/23
|
17/05/23
|
14/07/23
|
26/10/23
|
7/02/24
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.961
|
2.585
|
3.134
|
3.747
|
4.107
|
3.990
|
2.713
|
1.439
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,725
x
|
1,637
x
|
2,088
x
|
1,804
x
|
1,43
x
|
1,282
x
|
0,8516
x
|
0,4201
x
|
Free Cash Flow
1 |
444
|
1.015
|
1.424
|
1.005
|
1.728
|
1.982
|
2.052
|
2.109
|
ROE (netto-inkomsten/eigen vermogen)
|
29%
|
32%
|
23%
|
30%
|
32%
|
29,8%
|
27%
|
26,2%
|
ROA (netto-inkomsten/totale activa)
|
10,5%
|
11,1%
|
7,71%
|
9,66%
|
10,8%
|
9,91%
|
9,73%
|
10,1%
|
Totale activa
1 |
6.282
|
7.776
|
9.156
|
11.117
|
13.849
|
16.699
|
18.184
|
19.861
|
Nettoactief per aandeel
2 |
9,200
|
11,20
|
12,00
|
14,60
|
19,30
|
23,80
|
27,50
|
31,90
|
Cashflow per aandeel
2 |
1,950
|
4,160
|
5,600
|
4,150
|
7,100
|
8,000
|
8,200
|
8,400
|
Capex
1 |
80
|
102
|
79
|
116
|
183
|
169
|
158
|
168
|
Capex/omzet
|
0,79%
|
0,87%
|
0,7%
|
0,83%
|
0,98%
|
0,84%
|
0,76%
|
0,76%
|
Datum van publicatie
|
15/05/19
|
13/05/20
|
18/05/21
|
17/05/22
|
17/05/23
|
-
|
-
|
-
|
Laatste slotkoers
232,8
SEK Gemiddelde koersdoel
241,7
SEK Spread / Gemiddelde doel +3,81% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,15% | 5,81 mld. | | +11,13% | 865 mld. | | +0,03% | 239 mld. | | +28,62% | 180 mld. | | -6,63% | 128 mld. | | +42,13% | 87,6 mld. | | -11,13% | 53,76 mld. | | +41,87% | 38,73 mld. | | -27,13% | 37,3 mld. | | +71,52% | 31,07 mld. |
consumenten goederen conglomeraten
|