Beurs gesloten -
Nasdaq Stockholm
17:29:44 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
167,5
SEK
|
+3,46%
|
|
+2,57%
|
+19,90%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
24.367
|
28.392
|
28.869
|
19.355
|
15.821
|
18.970
|
-
|
-
|
Bedrijfswaarde
1 |
28.791
|
31.148
|
32.434
|
19.355
|
22.663
|
24.212
|
23.793
|
22.530
|
K/w-verhouding
|
27,4
x
|
28,5
x
|
25,6
x
|
19,9
x
|
14,4
x
|
13,9
x
|
11,5
x
|
10,2
x
|
Dividendrendement
|
-
|
1,99%
|
2,16%
|
-
|
3,94%
|
3,81%
|
4,25%
|
4,66%
|
Marktkapitalisatie/omzet
|
1,23
x
|
1,5
x
|
1,44
x
|
0,82
x
|
0,59
x
|
0,69
x
|
0,66
x
|
0,62
x
|
Bedrijfswaarde/omzet
|
1,45
x
|
1,64
x
|
1,61
x
|
0,82
x
|
0,84
x
|
0,87
x
|
0,82
x
|
0,74
x
|
Bedrijfswaarde/EBITDA
|
14,2
x
|
13,8
x
|
13,7
x
|
7,96
x
|
8,34
x
|
7,97
x
|
7,2
x
|
6,34
x
|
Bedrijfswaarde/FCF
|
16
x
|
16,3
x
|
22,4
x
|
-
|
13,8
x
|
14,4
x
|
13,3
x
|
11,7
x
|
FCF Yield
|
6,24%
|
6,14%
|
4,46%
|
-
|
7,27%
|
6,93%
|
7,51%
|
8,54%
|
Price to Book
|
2,62
x
|
2,81
x
|
2,63
x
|
-
|
1,27
x
|
1,43
x
|
1,34
x
|
1,25
x
|
Aantal aandelen (in duizenden)
|
111.471
|
113.024
|
113.212
|
113.252
|
113.252
|
113.252
|
-
|
-
|
Referentieprijs
2 |
218,6
|
251,2
|
255,0
|
170,9
|
139,7
|
167,5
|
167,5
|
167,5
|
Datum van publicatie
|
7/02/20
|
5/02/21
|
4/02/22
|
10/02/23
|
2/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
19.792
|
18.991
|
20.104
|
23.552
|
26.978
|
27.679
|
28.938
|
30.412
|
EBITDA
1 |
2.024
|
2.253
|
2.359
|
2.430
|
2.718
|
3.037
|
3.305
|
3.554
|
Bedrijfsresultaat (EBIT)
1 |
1.276
|
1.456
|
1.523
|
1.444
|
1.779
|
2.088
|
2.366
|
2.617
|
Operationele Marge
|
6,45%
|
7,67%
|
7,58%
|
6,13%
|
6,59%
|
7,54%
|
8,18%
|
8,6%
|
Resultaat voor belastingen (EBT)
1 |
1.039
|
1.270
|
1.393
|
1.220
|
1.441
|
1.764
|
2.102
|
2.371
|
Nettowinst (verlies)
1 |
821
|
992
|
1.129
|
974
|
1.100
|
1.368
|
1.645
|
1.857
|
Nettomarge
|
4,15%
|
5,22%
|
5,62%
|
4,14%
|
4,08%
|
4,94%
|
5,68%
|
6,11%
|
WPA
2 |
7,990
|
8,820
|
9,973
|
8,603
|
9,710
|
12,08
|
14,53
|
16,40
|
Free Cash Flow
1 |
1.796
|
1.911
|
1.446
|
-
|
1.647
|
1.677
|
1.788
|
1.925
|
FCF-marge
|
9,07%
|
10,06%
|
7,19%
|
-
|
6,1%
|
6,06%
|
6,18%
|
6,33%
|
Kasstroomconversie (ebitda)
|
88,74%
|
84,82%
|
61,3%
|
-
|
60,6%
|
55,22%
|
54,09%
|
54,15%
|
Kasstroomconversie (nettowinst)
|
218,76%
|
192,64%
|
128,08%
|
-
|
149,73%
|
122,62%
|
108,67%
|
103,64%
|
Dividend per aandeel
2 |
-
|
5,000
|
5,500
|
-
|
5,500
|
6,378
|
7,111
|
7,809
|
Datum van publicatie
|
7/02/20
|
5/02/21
|
4/02/22
|
10/02/23
|
2/02/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
5.509
|
5.670
|
5.975
|
5.298
|
6.609
|
6.916
|
6.869
|
6.059
|
7.135
|
6.891
|
6.527
|
5.682
|
6.782
|
7.427
|
7.528
|
EBITDA
1 |
640
|
526
|
602
|
549
|
753
|
881
|
594
|
509
|
732
|
757
|
652,9
|
525,4
|
746,9
|
899
|
769
|
Bedrijfsresultaat (EBIT)
1 |
416
|
317
|
335
|
265
|
527
|
646
|
363
|
270
|
501
|
541
|
522,6
|
404,5
|
543,7
|
685
|
602
|
Operationele Marge
|
7,55%
|
5,59%
|
5,61%
|
5%
|
7,97%
|
9,34%
|
5,28%
|
4,46%
|
7,02%
|
7,85%
|
8,01%
|
7,12%
|
8,02%
|
9,22%
|
8%
|
Resultaat voor belastingen (EBT)
1 |
371
|
290
|
237
|
218
|
475
|
568
|
287
|
196
|
391
|
471
|
356,1
|
269,5
|
441,1
|
614
|
531
|
Nettowinst (verlies)
1 |
301
|
223
|
173
|
180
|
398
|
436
|
201
|
150
|
314
|
355
|
277,9
|
200,1
|
350,2
|
479
|
414
|
Nettomarge
|
5,46%
|
3,93%
|
2,9%
|
3,4%
|
6,02%
|
6,3%
|
2,93%
|
2,48%
|
4,4%
|
5,15%
|
4,26%
|
3,52%
|
5,16%
|
6,45%
|
5,5%
|
WPA
2 |
2,663
|
1,970
|
1,533
|
1,593
|
3,513
|
3,850
|
1,770
|
1,320
|
2,770
|
3,130
|
3,237
|
2,376
|
3,073
|
4,230
|
3,660
|
Dividend per aandeel
|
5,500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/02/22
|
28/04/22
|
14/07/22
|
28/10/22
|
10/02/23
|
27/04/23
|
18/07/23
|
27/10/23
|
2/02/24
|
23/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.424
|
2.756
|
3.565
|
-
|
6.842
|
5.242
|
4.823
|
3.561
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,186
x
|
1,223
x
|
1,511
x
|
-
|
2,517
x
|
1,726
x
|
1,46
x
|
1,002
x
|
Free Cash Flow
1 |
1.796
|
1.911
|
1.446
|
-
|
1.647
|
1.677
|
1.788
|
1.925
|
ROE (netto-inkomsten/eigen vermogen)
|
10,6%
|
10,1%
|
10,8%
|
-
|
8,8%
|
10,9%
|
12,3%
|
13%
|
ROA (netto-inkomsten/totale activa)
|
4,37%
|
4,13%
|
4,57%
|
-
|
3,92%
|
4,87%
|
5,7%
|
6,54%
|
Totale activa
1 |
18.791
|
23.993
|
24.715
|
-
|
28.084
|
28.064
|
28.883
|
28.412
|
Nettoactief per aandeel
2 |
83,50
|
89,30
|
97,10
|
-
|
110,0
|
117,0
|
125,0
|
134,0
|
Cashflow per aandeel
2 |
19,20
|
18,20
|
13,30
|
-
|
15,80
|
19,60
|
20,80
|
22,30
|
Capex
1 |
197
|
174
|
52
|
-
|
147
|
209
|
232
|
234
|
Capex/omzet
|
1%
|
0,92%
|
0,26%
|
-
|
0,54%
|
0,76%
|
0,8%
|
0,77%
|
Datum van publicatie
|
7/02/20
|
5/02/21
|
4/02/22
|
10/02/23
|
2/02/24
|
-
|
-
|
-
|
Laatste slotkoers
167,5
SEK Gemiddelde koersdoel
200,8
SEK Spread / Gemiddelde doel +19,88% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +19,90% | 1,73 mld. | | +10,55% | 67,6 mld. | | +11,64% | 18,21 mld. | | +21,03% | 13,41 mld. | | +9,40% | 13,37 mld. | | +16,53% | 9,94 mld. | | -32,90% | 5,74 mld. | | -10,98% | 5,57 mld. | | -4,09% | 4,91 mld. | | -4,83% | 4,87 mld. |
Bedrijfsondersteunende diensten - NEC
|