ATLAS COPCO AB Toevoegen aan een lijst
Financiën Atlas Copco AB BOERSE MUENCHEN
Aandelen
ACO5
SE0017486897
Industriële machines & uitrusting
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 15,05 EUR | -1,25% |
|
+1,03% | +12,93% |
| 26/06 | Bonava AB (publ) benoemt Jon Johnsson tot lid van de Executive Management Group, met ingang uiterlijk 2 januari 2025 | CI |
| 14/06 | Atlas Copco koopt persluchtsystemenbedrijf AE Industrial | MT |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 435.589 | 491.424 | 726.136 | 580.332 | 808.050 | 923.589 | - | - |
| Bedrijfswaarde 1 | 447.602 | 507.845 | 734.287 | 606.902 | 831.491 | 932.726 | 911.553 | 898.481 |
| K/w-verhouding | 27,5 x | 34,7 x | 42,1 x | 25,6 x | 30,2 x | 32,1 x | 29,9 x | 27,9 x |
| Dividendrendement | 1,87% | 1,73% | 1,21% | 1,87% | 1,61% | 1,52% | 1,62% | 1,78% |
| Marktkapitalisatie/omzet | 4,2 x | 4,92 x | 6,55 x | 4,11 x | 4,68 x | 5,13 x | 4,83 x | 4,56 x |
| Bedrijfswaarde/omzet | 4,31 x | 5,09 x | 6,62 x | 4,29 x | 4,82 x | 5,19 x | 4,77 x | 4,43 x |
| Bedrijfswaarde/EBITDA | 16,3 x | 20,2 x | 24,7 x | 16,7 x | 18,1 x | 19,6 x | 17,9 x | 16,5 x |
| Bedrijfswaarde/FCF | 33,2 x | 26,2 x | 37,1 x | 37,1 x | 36,7 x | 30,2 x | 27,8 x | 25,9 x |
| FCF Yield | 3,01% | 3,82% | 2,7% | 2,69% | 2,72% | 3,31% | 3,6% | 3,86% |
| Price to Book | 8,49 x | 9,57 x | 11,3 x | 7,69 x | 9,13 x | 8,74 x | 7,59 x | 6,69 x |
| Aantal aandelen (in duizenden) | 4.865.847 | 4.863.710 | 4.874.791 | 4.866.473 | 4.873.209 | 4.872.869 | - | - |
| Referentieprijs 2 | 93,40 | 105,3 | 156,4 | 123,1 | 173,6 | 198,6 | 198,6 | 198,6 |
| Datum van publicatie | 28/01/20 | 29/01/21 | 25/01/22 | 26/01/23 | 25/01/24 | - | - | - |
1SEK in Miljoen2SEK
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 103.756 | 99.787 | 110.912 | 141.325 | 172.664 | 179.883 | 191.110 | 202.636 |
| EBITDA 1 | 27.377 | 25.187 | 29.712 | 36.398 | 45.978 | 47.644 | 51.062 | 54.456 |
| Bedrijfsresultaat (EBIT) 1 | 22.677 | 19.998 | 24.246 | 30.065 | 38.217 | 40.148 | 43.061 | 46.145 |
| Operationele Marge | 21,86% | 20,04% | 21,86% | 21,27% | 22,13% | 22,32% | 22,53% | 22,77% |
| Resultaat voor belastingen (EBT) 1 | 21.572 | 18.825 | 23.410 | 30.044 | 36.442 | 39.302 | 42.387 | 45.970 |
| Nettowinst (verlies) 1 | 16.522 | 14.779 | 18.130 | 23.477 | 28.040 | 30.185 | 32.577 | 35.052 |
| Nettomarge | 15,92% | 14,81% | 16,35% | 16,61% | 16,24% | 16,78% | 17,05% | 17,3% |
| WPA 2 | 3,398 | 3,035 | 3,712 | 4,810 | 5,750 | 6,190 | 6,655 | 7,127 |
| Free Cash Flow 1 | 13.473 | 19.408 | 19.793 | 16.346 | 22.633 | 30.847 | 32.786 | 34.647 |
| FCF-marge | 12,99% | 19,45% | 17,85% | 11,57% | 13,11% | 17,15% | 17,16% | 17,1% |
| Kasstroomconversie (ebitda) | 49,21% | 77,06% | 66,62% | 44,91% | 49,23% | 64,74% | 64,21% | 63,62% |
| Kasstroomconversie (nettowinst) | 81,55% | 131,32% | 109,17% | 69,63% | 80,72% | 102,19% | 100,64% | 98,85% |
| Dividend per aandeel 2 | 1,750 | 1,825 | 1,900 | 2,300 | 2,800 | 3,020 | 3,226 | 3,538 |
| Datum van publicatie | 28/01/20 | 29/01/21 | 25/01/22 | 26/01/23 | 25/01/24 | - | - | - |
1SEK in Miljoen2SEK
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2023 S2 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 29.533 | 30.086 | 33.111 | 38.074 | 40.054 | 39.861 | 43.364 | 44.485 | 44.954 | - | 42.875 | 45.348 | 45.254 | 46.267 | 45.740 | 49.710 |
| EBITDA 1 | 7.912 | 7.966 | 8.533 | 10.102 | 9.797 | 10.441 | 11.369 | 12.100 | 12.068 | - | 11.560 | 12.236 | 12.501 | 12.606 | 12.755 | 13.465 |
| Bedrijfsresultaat (EBIT) 1 | 6.462 | 6.525 | 7.042 | 8.469 | 8.029 | 8.663 | 9.488 | 10.110 | 9.956 | - | 9.486 | 10.093 | 10.276 | 10.333 | 10.427 | 11.215 |
| Operationele Marge | 21,88% | 21,69% | 21,27% | 22,24% | 20,05% | 21,73% | 21,88% | 22,73% | 22,15% | - | 22,12% | 22,26% | 22,71% | 22,33% | 22,8% | 22,56% |
| Resultaat voor belastingen (EBT) 1 | 6.250 | 6.671 | 7.305 | 8.448 | 7.620 | 8.655 | 9.026 | 9.928 | 8.833 | - | 9.361 | 9.900 | 9.945 | 10.048 | 10.195 | 10.294 |
| Nettowinst (verlies) 1 | 4.889 | 5.213 | 5.678 | 6.533 | 6.053 | 6.523 | 6.940 | 7.798 | 6.779 | - | 7.172 | 7.587 | 7.724 | 7.785 | 7.831 | 8.259 |
| Nettomarge | 16,55% | 17,33% | 17,15% | 17,16% | 15,11% | 16,36% | 16% | 17,53% | 15,08% | - | 16,73% | 16,73% | 17,07% | 16,83% | 17,12% | 16,61% |
| WPA 2 | 1,000 | 1,068 | 1,160 | 1,340 | 1,240 | 1,340 | 1,420 | 1,600 | 1,390 | - | 1,470 | 1,558 | 1,594 | 1,595 | 1,599 | 1,696 |
| Dividend per aandeel 2 | 1,900 | - | - | - | 2,300 | - | - | - | 2,800 | 2,800 | - | - | - | 2,935 | - | - |
| Datum van publicatie | 25/01/22 | 26/04/22 | 19/07/22 | 19/10/22 | 26/01/23 | 27/04/23 | 19/07/23 | 25/10/23 | 25/01/24 | 25/01/24 | 24/04/24 | - | - | - | - | - |
1SEK in Miljoen2SEK
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 12.013 | 16.421 | 8.151 | 26.570 | 23.441 | 9.138 | - | - |
| Nettokaspositie 1 | - | - | - | - | - | - | 12.035 | 25.107 |
| Hefboom (schuld/ebitda) | 0,4388 x | 0,652 x | 0,2743 x | 0,73 x | 0,5098 x | 0,1918 x | - | - |
| Free Cash Flow 1 | 13.473 | 19.408 | 19.793 | 16.346 | 22.633 | 30.847 | 32.786 | 34.647 |
| ROE (netto-inkomsten/eigen vermogen) | 35% | 27% | 30% | 32% | 32,7% | 30,4% | 28% | 26,4% |
| ROA (netto-inkomsten/totale activa) | 15,6% | 13,1% | 14,5% | 15,2% | 15,8% | 16,1% | 16,1% | 16,2% |
| Totale activa 1 | 105.837 | 112.542 | 125.024 | 154.492 | 177.468 | 187.603 | 202.762 | 216.751 |
| Nettoactief per aandeel 2 | 11,00 | 11,00 | 13,90 | 16,00 | 19,00 | 22,70 | 26,20 | 29,70 |
| Cashflow per aandeel 2 | 3,320 | 4,560 | 4,740 | 4,380 | 5,760 | 7,280 | 7,870 | 8,390 |
| Capex 1 | 2.678 | 2.796 | 3.359 | 5.031 | 5.451 | 5.662 | 5.924 | 6.106 |
| Capex/omzet | 2,58% | 2,8% | 3,03% | 3,56% | 3,16% | 3,15% | 3,1% | 3,01% |
| Datum van publicatie | 28/01/20 | 29/01/21 | 25/01/22 | 26/01/23 | 25/01/24 | - | - | - |
1SEK in Miljoen2SEK
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
Verkoop
Koop
Gemiddeld advies
Houden
Aantal analisten
21
Laatste slotkoers
198,6
SEK
Gemiddelde koersdoel
188,8
SEK
Spread / Gemiddelde doel
-4,97%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +9,45% | 64,61 mld. | |
| +17,62% | 36,23 mld. | |
| +19,26% | 33,02 mld. | |
| -0,08% | 25,72 mld. | |
| +4,17% | 25,71 mld. | |
| -2,75% | 25,2 mld. | |
| +16,02% | 24,56 mld. | |
| -0,11% | 21,43 mld. | |
| +14,87% | 18,37 mld. |
- Beurs
- Aandelen
- Koers ATCO A
- Koers ACO5
- Financiën Atlas Copco AB
