Beurs gesloten -
Nasdaq Stockholm
18:00:00 05-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
79,4
SEK
|
+1,08%
|
|
+1,28%
|
+50,95%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.419
|
6.148
|
5.715
|
4.161
|
4.711
|
6.873
|
-
|
-
|
Bedrijfswaarde
1 |
15.336
|
14.524
|
15.536
|
14.879
|
15.450
|
17.631
|
17.163
|
16.176
|
K/w-verhouding
|
31,2
x
|
17,1
x
|
24,1
x
|
11,3
x
|
10,4
x
|
13,2
x
|
10,9
x
|
9,17
x
|
Dividendrendement
|
-
|
1,77%
|
1,9%
|
2,84%
|
2,38%
|
2,24%
|
2,66%
|
3,12%
|
Marktkapitalisatie/omzet
|
0,67
x
|
0,55
x
|
0,5
x
|
0,33
x
|
0,35
x
|
0,49
x
|
0,47
x
|
0,45
x
|
Bedrijfswaarde/omzet
|
1,39
x
|
1,31
x
|
1,35
x
|
1,18
x
|
1,16
x
|
1,26
x
|
1,17
x
|
1,07
x
|
Bedrijfswaarde/EBITDA
|
10,2
x
|
8,73
x
|
8,66
x
|
7,28
x
|
6,78
x
|
7,07
x
|
6,47
x
|
5,82
x
|
Bedrijfswaarde/FCF
|
-8,8
x
|
12,5
x
|
13,6
x
|
10,3
x
|
9,47
x
|
12,6
x
|
11,5
x
|
10
x
|
FCF Yield
|
-11,4%
|
8,03%
|
7,33%
|
9,75%
|
10,6%
|
7,91%
|
8,73%
|
10%
|
Price to Book
|
1,84
x
|
1,42
x
|
1,26
x
|
0,89
x
|
0,96
x
|
1,34
x
|
1,22
x
|
1,1
x
|
Aantal aandelen (in duizenden)
|
94.505
|
94.437
|
94.302
|
94.533
|
89.563
|
86.563
|
-
|
-
|
Referentieprijs
2 |
78,50
|
65,10
|
60,60
|
44,02
|
52,60
|
79,40
|
79,40
|
79,40
|
Datum van publicatie
|
14/02/20
|
16/02/21
|
9/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
11.040
|
11.083
|
11.478
|
12.635
|
13.312
|
13.974
|
14.611
|
15.179
|
EBITDA
1 |
1.508
|
1.663
|
1.794
|
2.044
|
2.278
|
2.493
|
2.654
|
2.779
|
Bedrijfsresultaat (EBIT)
1 |
525
|
717
|
743
|
843
|
981
|
1.133
|
1.246
|
1.379
|
Operationele Marge
|
4,76%
|
6,47%
|
6,47%
|
6,67%
|
7,37%
|
8,11%
|
8,53%
|
9,09%
|
Resultaat voor belastingen (EBT)
1 |
276
|
457
|
297
|
482
|
565
|
669,7
|
807,6
|
960,5
|
Nettowinst (verlies)
1 |
215
|
359
|
237
|
366
|
455
|
526,1
|
633,8
|
755,8
|
Nettomarge
|
1,95%
|
3,24%
|
2,06%
|
2,9%
|
3,42%
|
3,76%
|
4,34%
|
4,98%
|
WPA
2 |
2,520
|
3,800
|
2,510
|
3,890
|
5,070
|
6,022
|
7,279
|
8,663
|
Free Cash Flow
1 |
-1.743
|
1.166
|
1.139
|
1.451
|
1.631
|
1.394
|
1.498
|
1.617
|
FCF-marge
|
-15,79%
|
10,52%
|
9,92%
|
11,48%
|
12,25%
|
9,98%
|
10,25%
|
10,65%
|
Kasstroomconversie (ebitda)
|
-
|
70,11%
|
63,49%
|
70,99%
|
71,6%
|
55,93%
|
56,43%
|
58,19%
|
Kasstroomconversie (nettowinst)
|
-
|
324,79%
|
480,59%
|
396,45%
|
358,46%
|
265,06%
|
236,27%
|
213,94%
|
Dividend per aandeel
2 |
-
|
1,150
|
1,150
|
1,250
|
1,250
|
1,776
|
2,116
|
2,473
|
Datum van publicatie
|
14/02/20
|
16/02/21
|
9/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
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 |
2.988
|
3.080
|
3.143
|
3.187
|
3.225
|
3.235
|
3.310
|
3.355
|
3.412
|
3.484
|
3.496
|
3.462
|
3.525
|
3.666
|
3.683
|
EBITDA
1 |
492
|
451
|
511
|
634
|
447
|
510
|
485
|
693
|
591
|
593
|
561,8
|
722,6
|
615,8
|
628
|
623
|
Bedrijfsresultaat (EBIT)
1 |
182
|
167
|
202
|
333
|
140
|
191
|
167
|
360
|
264
|
256
|
228,5
|
386,5
|
279
|
289
|
284
|
Operationele Marge
|
6,09%
|
5,42%
|
6,43%
|
10,45%
|
4,34%
|
5,9%
|
5,05%
|
10,73%
|
7,74%
|
7,35%
|
6,54%
|
11,16%
|
7,92%
|
7,88%
|
7,71%
|
Resultaat voor belastingen (EBT)
1 |
-49
|
83
|
117
|
249
|
33
|
89
|
59
|
261
|
157
|
140
|
109,9
|
269
|
163,6
|
173
|
169
|
Nettowinst (verlies)
1 |
-37
|
66
|
86
|
193
|
22
|
70
|
46
|
206
|
133
|
111
|
85,88
|
212,7
|
128,1
|
134
|
132
|
Nettomarge
|
-1,24%
|
2,14%
|
2,74%
|
6,06%
|
0,68%
|
2,16%
|
1,39%
|
6,14%
|
3,9%
|
3,19%
|
2,46%
|
6,14%
|
3,63%
|
3,66%
|
3,58%
|
WPA
2 |
-0,3900
|
0,7000
|
0,9100
|
2,040
|
0,2400
|
0,7700
|
0,5100
|
2,300
|
1,480
|
1,250
|
0,9803
|
2,438
|
1,472
|
1,550
|
1,520
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
9/02/22
|
4/05/22
|
18/08/22
|
3/11/22
|
9/02/23
|
4/05/23
|
17/08/23
|
2/11/23
|
8/02/24
|
3/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
7.917
|
8.376
|
9.821
|
10.718
|
10.739
|
10.757
|
10.290
|
9.303
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,25
x
|
5,037
x
|
5,474
x
|
5,244
x
|
4,714
x
|
4,315
x
|
3,877
x
|
3,348
x
|
Free Cash Flow
1 |
-1.743
|
1.166
|
1.139
|
1.451
|
1.631
|
1.395
|
1.498
|
1.617
|
ROE (netto-inkomsten/eigen vermogen)
|
6,4%
|
8,59%
|
5,35%
|
7,95%
|
9,48%
|
10,6%
|
12,1%
|
12,6%
|
ROA (netto-inkomsten/totale activa)
|
2,19%
|
2,52%
|
1,51%
|
2,12%
|
2,54%
|
2,96%
|
3,58%
|
4,08%
|
Totale activa
1 |
9.817
|
14.264
|
15.696
|
17.275
|
17.884
|
17.792
|
17.699
|
18.529
|
Nettoactief per aandeel
2 |
42,70
|
45,80
|
47,90
|
49,70
|
54,80
|
59,40
|
64,90
|
71,90
|
Cashflow per aandeel
|
11,40
|
13,60
|
12,80
|
15,30
|
-
|
-
|
-
|
-
|
Capex
1 |
111
|
112
|
131
|
105
|
90
|
113
|
134
|
140
|
Capex/omzet
|
1,01%
|
1,01%
|
1,14%
|
0,83%
|
0,68%
|
0,81%
|
0,92%
|
0,92%
|
Datum van publicatie
|
14/02/20
|
16/02/21
|
9/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Laatste slotkoers
79,4
SEK Gemiddelde koersdoel
89,33
SEK Spread / Gemiddelde doel +12,51% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +50,95% | 656 mln. | | +18,33% | 83,89 mld. | | -28,29% | 71,08 mld. | | +1,34% | 26,77 mld. | | +3,67% | 17,74 mld. | | -9,99% | 17,24 mld. | | +1,86% | 15,6 mld. | | +79,98% | 13,84 mld. | | -25,09% | 12,92 mld. | | +74,41% | 12,87 mld. |
Gezondheidszorgvoorzieningen & -diensten - Andere
|