Vertraagde tijd
Nasdaq Stockholm
12:59:40 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
27
SEK
|
+2,66%
|
|
+3,05%
|
-16,92%
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.355
|
1.551
|
1.752
|
1.456
|
-
|
-
|
Bedrijfswaarde
1 |
2.241
|
2.305
|
1.752
|
2.582
|
3.124
|
3.738
|
K/w-verhouding
|
49,3
x
|
-25,7
x
|
9,48
x
|
28,1
x
|
6,95
x
|
-
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
6,3%
|
Marktkapitalisatie/omzet
|
22,5
x
|
37,7
x
|
1,18
x
|
1,17
x
|
0,82
x
|
0,73
x
|
Bedrijfswaarde/omzet
|
21,4
x
|
56
x
|
1,18
x
|
2,08
x
|
1,75
x
|
1,87
x
|
Bedrijfswaarde/EBITDA
|
44,4
x
|
-38,4
x
|
8,37
x
|
13,3
x
|
13,2
x
|
12,7
x
|
Bedrijfswaarde/FCF
|
-16,1
x
|
-5,38
x
|
-
|
-8,07
x
|
-4,94
x
|
-3.738
x
|
FCF Yield
|
-6,2%
|
-18,6%
|
-
|
-12,4%
|
-20,3%
|
-0,03%
|
Price to Book
|
2,87
x
|
1,25
x
|
-
|
1,04
x
|
0,8
x
|
-
|
Aantal aandelen (in duizenden)
|
37.920
|
37.920
|
53.908
|
53.908
|
-
|
-
|
Referentieprijs
2 |
62,10
|
40,90
|
32,50
|
27,00
|
27,00
|
27,00
|
Datum van publicatie
|
25/02/22
|
17/02/23
|
19/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
-
|
104,9
|
41,14
|
1.488
|
1.240
|
1.784
|
1.997
|
EBITDA
1 |
-
|
50,54
|
-60,09
|
209,4
|
194,5
|
236,5
|
295
|
Bedrijfsresultaat (EBIT)
1 |
-
|
47,38
|
-62,55
|
209,4
|
194,5
|
236,5
|
295
|
Operationele Marge
|
-
|
45,18%
|
-152,05%
|
14,07%
|
15,69%
|
13,25%
|
14,77%
|
Resultaat voor belastingen (EBT)
|
-
|
44,63
|
-62,55
|
209,4
|
-
|
238,4
|
325
|
Nettowinst (verlies)
1 |
-40,27
|
44,63
|
-62,56
|
168,3
|
-48,66
|
182,4
|
248
|
Nettomarge
|
-
|
42,55%
|
-152,09%
|
11,31%
|
-3,93%
|
10,22%
|
12,42%
|
WPA
2 |
-
|
1,260
|
-1,590
|
3,430
|
0,9624
|
3,884
|
-
|
Free Cash Flow
1 |
-
|
-139,1
|
-428,4
|
-
|
-320
|
-633
|
-1
|
FCF-marge
|
-
|
-132,59%
|
-1.041,5%
|
-
|
-25,81%
|
-35,48%
|
-0,05%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
1,700
|
Datum van publicatie
|
26/02/21
|
25/02/22
|
17/02/23
|
19/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
10,72
|
18,09
|
8,43
|
6,269
|
11,22
|
15,22
|
496,2
|
66,56
|
437,2
|
493,2
|
206
|
4
|
4
|
480
|
481
|
EBITDA
1 |
2,633
|
5,22
|
-8,568
|
-9,026
|
-3,304
|
-39,19
|
71,34
|
5,527
|
61,63
|
70,88
|
38
|
-28
|
-15
|
69
|
71
|
Bedrijfsresultaat (EBIT)
1 |
1,849
|
3,661
|
-9,285
|
-9,619
|
-4,012
|
-39,63
|
71,34
|
5,525
|
61,62
|
70,88
|
38
|
-28
|
-15
|
69
|
71
|
Operationele Marge
|
17,25%
|
20,24%
|
-110,14%
|
-153,44%
|
-35,75%
|
-260,48%
|
14,38%
|
8,3%
|
14,09%
|
14,37%
|
18,45%
|
-700%
|
-375%
|
14,38%
|
14,76%
|
Resultaat voor belastingen (EBT)
1 |
1,057
|
1,882
|
-9,814
|
-10,52
|
-4,809
|
-37,41
|
66,95
|
-3,852
|
52,64
|
93,63
|
27
|
-40
|
-28
|
55
|
58
|
Nettowinst (verlies)
1 |
1,057
|
1,882
|
-9,814
|
-10,52
|
-4,809
|
-37,42
|
66,97
|
-3,879
|
52,63
|
52,59
|
11
|
-54
|
-42
|
37
|
40
|
Nettomarge
|
9,86%
|
10,4%
|
-116,42%
|
-167,79%
|
-42,85%
|
-245,95%
|
13,5%
|
-5,83%
|
12,04%
|
10,66%
|
5,34%
|
-1.350%
|
-1.050%
|
7,71%
|
8,32%
|
WPA
|
0,0300
|
0,0500
|
-0,2600
|
-0,2800
|
-0,1300
|
-0,8500
|
1,400
|
-0,0800
|
-
|
1,020
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26/11/21
|
25/02/22
|
13/05/22
|
26/08/22
|
17/11/22
|
17/02/23
|
12/05/23
|
25/08/23
|
17/11/23
|
19/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
754
|
-
|
1.126
|
1.669
|
2.282
|
Nettokaspositie
1 |
-
|
113
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-12,54
x
|
-
|
5,789
x
|
7,056
x
|
7,736
x
|
Free Cash Flow
1 |
-
|
-139
|
-428
|
-
|
-320
|
-633
|
-1
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
6,61%
|
-5,26%
|
-
|
10,1%
|
10,6%
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
4,49%
|
-3,41%
|
-
|
-1,6%
|
1,8%
|
5,2%
|
Totale activa
1 |
-
|
993,3
|
1.835
|
-
|
3.041
|
10.131
|
4.769
|
Nettoactief per aandeel
2 |
-
|
21,60
|
32,60
|
-
|
25,90
|
33,90
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
80,4
|
16,1
|
-
|
244
|
301
|
14
|
Capex/omzet
|
-
|
76,67%
|
39,15%
|
-
|
19,68%
|
16,87%
|
0,7%
|
Datum van publicatie
|
26/02/21
|
25/02/22
|
17/02/23
|
19/02/24
|
-
|
-
|
-
|
Gemiddelde koersdoel
47,17
SEK Spread / Gemiddelde doel +74,69% Consensus |