Beurs gesloten -
Nasdaq Stockholm
17:29:46 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
66,05
SEK
|
-2,37%
|
|
-3,44%
|
-13,80%
|
Fiscaal tijdperk: december |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
9.639
|
19.191
|
16.543
|
-
|
-
|
Bedrijfswaarde
1 |
9.757
|
18.992
|
14.974
|
14.774
|
13.448
|
K/w-verhouding
|
6,56
x
|
12,2
x
|
12,4
x
|
9,86
x
|
8,88
x
|
Dividendrendement
|
3,64%
|
2,61%
|
3,29%
|
4,09%
|
5,35%
|
Marktkapitalisatie/omzet
|
0,52
x
|
0,93
x
|
0,81
x
|
0,77
x
|
0,73
x
|
Bedrijfswaarde/omzet
|
0,53
x
|
0,92
x
|
0,73
x
|
0,69
x
|
0,59
x
|
Bedrijfswaarde/EBITDA
|
3,84
x
|
6,21
x
|
4,84
x
|
4,61
x
|
3,88
x
|
Bedrijfswaarde/FCF
|
315
x
|
13,4
x
|
7,39
x
|
9
x
|
7,65
x
|
FCF Yield
|
0,32%
|
7,47%
|
13,5%
|
11,1%
|
13,1%
|
Price to Book
|
0,61
x
|
1,22
x
|
1
x
|
0,94
x
|
0,86
x
|
Aantal aandelen (in duizenden)
|
250.877
|
250.467
|
250.467
|
-
|
-
|
Referentieprijs
2 |
38,42
|
76,62
|
66,05
|
66,05
|
66,05
|
Datum van publicatie
|
24/01/23
|
23/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
-
|
18.405
|
20.669
|
20.543
|
21.420
|
22.601
|
EBITDA
1 |
-
|
2.540
|
3.056
|
3.095
|
3.205
|
3.462
|
Bedrijfsresultaat (EBIT)
1 |
-
|
1.681
|
2.141
|
2.143
|
2.262
|
2.482
|
Operationele Marge
|
-
|
9,13%
|
10,36%
|
10,43%
|
10,56%
|
10,98%
|
Resultaat voor belastingen (EBT)
1 |
-
|
1.938
|
2.074
|
1.788
|
2.245
|
2.487
|
Nettowinst (verlies)
1 |
1.205
|
1.470
|
1.574
|
1.337
|
1.680
|
1.865
|
Nettomarge
|
-
|
7,99%
|
7,62%
|
6,51%
|
7,84%
|
8,25%
|
WPA
2 |
4,800
|
5,860
|
6,280
|
5,335
|
6,700
|
7,440
|
Free Cash Flow
1 |
-
|
31
|
1.419
|
2.025
|
1.642
|
1.757
|
FCF-marge
|
-
|
0,17%
|
6,87%
|
9,86%
|
7,67%
|
7,77%
|
Kasstroomconversie (ebitda)
|
-
|
1,22%
|
46,43%
|
65,43%
|
51,23%
|
50,74%
|
Kasstroomconversie (nettowinst)
|
-
|
2,11%
|
90,15%
|
151,41%
|
97,71%
|
94,22%
|
Dividend per aandeel
2 |
-
|
1,400
|
2,000
|
2,170
|
2,700
|
3,535
|
Datum van publicatie
|
4/08/22
|
24/01/23
|
23/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
4.270
|
5.159
|
5.376
|
5.638
|
4.617
|
5.038
|
4.740
|
5.292
|
4.919
|
5.606
|
4.751
|
EBITDA
1 |
403
|
785
|
-
|
-
|
439
|
822
|
683
|
742
|
676
|
984
|
-
|
Bedrijfsresultaat (EBIT)
1 |
195
|
555
|
567
|
642
|
350
|
582
|
453
|
603
|
387
|
699
|
452
|
Operationele Marge
|
4,57%
|
10,76%
|
10,55%
|
11,39%
|
7,58%
|
11,55%
|
9,56%
|
11,39%
|
7,87%
|
12,47%
|
9,51%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
310
|
191
|
524
|
83
|
492
|
443
|
714
|
222
|
Nettowinst (verlies)
1 |
-154
|
413
|
-
|
218
|
137
|
403
|
51
|
369
|
332
|
536
|
167
|
Nettomarge
|
-3,61%
|
8,01%
|
-
|
3,87%
|
2,97%
|
8%
|
1,08%
|
6,97%
|
6,75%
|
9,56%
|
3,52%
|
WPA
2 |
-0,6200
|
1,650
|
-
|
0,8700
|
0,5500
|
1,610
|
0,2100
|
1,470
|
1,320
|
2,130
|
0,6600
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
17/10/22
|
24/01/23
|
26/04/23
|
21/07/23
|
24/10/23
|
23/01/24
|
23/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
118
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
199
|
1.569
|
1.770
|
3.096
|
Hefboom (schuld/ebitda)
|
-
|
0,0465
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
31
|
1.419
|
2.025
|
1.642
|
1.757
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
9,14%
|
10,4%
|
9,5%
|
9,8%
|
10%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
-
|
63,40
|
62,70
|
66,30
|
70,50
|
76,90
|
Cashflow per aandeel
2 |
-
|
2,740
|
8,900
|
12,20
|
9,800
|
10,40
|
Capex
1 |
-
|
656
|
815
|
863
|
885
|
853
|
Capex/omzet
|
-
|
3,56%
|
3,94%
|
4,2%
|
4,13%
|
3,77%
|
Datum van publicatie
|
4/08/22
|
24/01/23
|
23/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
66,05
SEK Gemiddelde koersdoel
72,67
SEK Spread / Gemiddelde doel +10,02% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -13,80% | 1,53 mld. | | +4,91% | 2,72 mld. | | +21,12% | 1,61 mld. | | +13,35% | 1,41 mld. | | -9,76% | 1,34 mld. | | -7,80% | 1,1 mld. | | -3,48% | 940 mln. | | +7,34% | 722 mln. | | -.--% | 689 mln. | | +69,77% | 576 mln. |
Metaalwalsen & tekenproducten
|