Beurs gesloten -
Nasdaq Stockholm
17:29:32 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
102,2
SEK
|
+5,25%
|
|
+8,26%
|
+24,48%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.560
|
7.095
|
6.162
|
4.007
|
8.771
|
10.816
|
-
|
-
|
Bedrijfswaarde
1 |
8.568
|
7.775
|
6.500
|
4.007
|
11.876
|
13.791
|
13.092
|
12.691
|
K/w-verhouding
|
19,2
x
|
38,9
x
|
20,1
x
|
10,6
x
|
15,6
x
|
19,2
x
|
15,1
x
|
14,1
x
|
Dividendrendement
|
2,33%
|
2,29%
|
2,88%
|
-
|
3,05%
|
2,77%
|
3,37%
|
3,41%
|
Marktkapitalisatie/omzet
|
1,65
x
|
1,9
x
|
1,65
x
|
0,89
x
|
1,24
x
|
1,53
x
|
1,48
x
|
1,46
x
|
Bedrijfswaarde/omzet
|
1,87
x
|
2,08
x
|
1,74
x
|
0,89
x
|
1,67
x
|
1,96
x
|
1,79
x
|
1,72
x
|
Bedrijfswaarde/EBITDA
|
10,9
x
|
14,6
x
|
10,6
x
|
5,28
x
|
8,64
x
|
10,1
x
|
8,59
x
|
8,08
x
|
Bedrijfswaarde/FCF
|
21,5
x
|
18,8
x
|
11,7
x
|
-
|
13,6
x
|
24,2
x
|
15,8
x
|
14,6
x
|
FCF Yield
|
4,65%
|
5,33%
|
8,53%
|
-
|
7,38%
|
4,14%
|
6,33%
|
6,84%
|
Price to Book
|
2,05
x
|
2,01
x
|
1,61
x
|
-
|
1,27
x
|
1,5
x
|
1,41
x
|
1,35
x
|
Aantal aandelen (in duizenden)
|
54.158
|
54.158
|
53.865
|
53.708
|
106.831
|
105.830
|
-
|
-
|
Referentieprijs
2 |
139,6
|
131,0
|
114,4
|
74,60
|
82,10
|
102,2
|
102,2
|
102,2
|
Datum van publicatie
|
21/02/20
|
11/02/21
|
10/02/22
|
17/02/23
|
12/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.587
|
3.740
|
3.728
|
4.512
|
7.097
|
7.053
|
7.327
|
7.384
|
EBITDA
1 |
783,2
|
533,7
|
614,3
|
759
|
1.374
|
1.365
|
1.524
|
1.571
|
Bedrijfsresultaat (EBIT)
1 |
586,1
|
354,8
|
448,1
|
559
|
945
|
964,3
|
1.120
|
1.165
|
Operationele Marge
|
12,78%
|
9,49%
|
12,02%
|
12,39%
|
13,32%
|
13,67%
|
15,29%
|
15,78%
|
Resultaat voor belastingen (EBT)
1 |
508,6
|
240,6
|
409,6
|
485
|
681
|
774,3
|
955,3
|
1.032
|
Nettowinst (verlies)
1 |
394
|
183
|
307,5
|
376
|
515
|
574
|
727,5
|
779,7
|
Nettomarge
|
8,59%
|
4,89%
|
8,25%
|
8,33%
|
7,26%
|
8,14%
|
9,93%
|
10,56%
|
WPA
2 |
7,280
|
3,370
|
5,680
|
7,040
|
5,250
|
5,335
|
6,762
|
7,250
|
Free Cash Flow
1 |
398,5
|
414,2
|
554,3
|
-
|
876
|
570,5
|
829,3
|
867,5
|
FCF-marge
|
8,69%
|
11,07%
|
14,87%
|
-
|
12,34%
|
8,09%
|
11,32%
|
11,75%
|
Kasstroomconversie (ebitda)
|
50,88%
|
77,61%
|
90,23%
|
-
|
63,76%
|
41,8%
|
54,43%
|
55,22%
|
Kasstroomconversie (nettowinst)
|
101,14%
|
226,34%
|
180,26%
|
-
|
170,1%
|
99,4%
|
113,99%
|
111,27%
|
Dividend per aandeel
2 |
3,250
|
3,000
|
3,300
|
-
|
2,500
|
2,832
|
3,448
|
3,487
|
Datum van publicatie
|
21/02/20
|
11/02/21
|
10/02/22
|
17/02/23
|
12/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
1.028
|
936
|
1.078
|
1.095
|
1.403
|
1.745
|
1.784
|
1.730
|
1.838
|
1.672
|
1.676
|
1.793
|
1.765
|
1.777
|
EBITDA
1 |
178
|
132
|
175
|
186
|
290
|
340
|
343
|
369
|
321
|
315
|
328
|
354
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
134,6
|
98
|
132
|
107
|
189
|
-
|
236
|
256
|
205
|
225
|
238
|
264
|
-
|
-
|
Operationele Marge
|
13,09%
|
10,47%
|
12,24%
|
9,77%
|
13,47%
|
-
|
13,23%
|
14,8%
|
11,15%
|
13,46%
|
14,2%
|
14,72%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
120,2
|
91
|
127
|
98
|
169
|
166
|
178
|
189
|
148
|
166,5
|
174
|
204,5
|
217
|
264
|
Nettowinst (verlies)
1 |
92,2
|
70
|
98
|
77
|
130
|
124
|
130
|
141
|
121
|
125,5
|
131
|
154
|
163
|
198
|
Nettomarge
|
8,97%
|
7,48%
|
9,09%
|
7,03%
|
9,27%
|
7,11%
|
7,29%
|
8,15%
|
6,58%
|
7,51%
|
7,81%
|
8,59%
|
9,24%
|
11,14%
|
WPA
2 |
1,700
|
1,300
|
1,820
|
1,430
|
2,430
|
1,720
|
1,210
|
1,320
|
1,130
|
1,170
|
1,220
|
1,435
|
1,510
|
1,840
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/02/22
|
27/04/22
|
19/07/22
|
20/10/22
|
17/02/23
|
3/05/23
|
20/07/23
|
24/10/23
|
12/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.007
|
680
|
338
|
-
|
3.105
|
2.975
|
2.276
|
1.875
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,286
x
|
1,275
x
|
0,5507
x
|
-
|
2,26
x
|
2,18
x
|
1,494
x
|
1,194
x
|
Free Cash Flow
1 |
399
|
414
|
554
|
-
|
876
|
571
|
829
|
868
|
ROE (netto-inkomsten/eigen vermogen)
|
11,1%
|
5,07%
|
8,35%
|
-
|
9,09%
|
9,45%
|
10,8%
|
10,7%
|
ROA (netto-inkomsten/totale activa)
|
6,33%
|
5,1%
|
5,34%
|
-
|
3,68%
|
-
|
-
|
-
|
Totale activa
1 |
6.225
|
3.589
|
5.761
|
-
|
14.005
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
68,00
|
65,10
|
70,90
|
-
|
64,70
|
68,30
|
72,20
|
75,60
|
Cashflow per aandeel
2 |
9,270
|
9,300
|
11,90
|
-
|
10,90
|
7,540
|
8,910
|
9,010
|
Capex
1 |
104
|
90,9
|
91,6
|
-
|
191
|
136
|
145
|
137
|
Capex/omzet
|
2,26%
|
2,43%
|
2,46%
|
-
|
2,69%
|
1,92%
|
1,98%
|
1,86%
|
Datum van publicatie
|
21/02/20
|
11/02/21
|
10/02/22
|
17/02/23
|
12/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
102,2
SEK Gemiddelde koersdoel
101,4
SEK Spread / Gemiddelde doel -0,78% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +24,48% | 986 mln. | | +11,73% | 82,35 mld. | | +20,17% | 71,09 mld. | | +20,89% | 37,73 mld. | | +15,77% | 32,01 mld. | | +9,19% | 27,2 mld. | | +3,18% | 26,74 mld. | | +4,22% | 26 mld. | | +16,93% | 25,5 mld. | | +17,14% | 24,76 mld. |
Industriële machines & uitrusting - Andere
|