Beurs gesloten -
Nasdaq Stockholm
17:29:50 06-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.322
SEK
|
+0,05%
|
|
-0,23%
|
+19,75%
|
Fiscaal tijdperk: Dicembre |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.352
|
8.044
|
9.046
|
6.650
|
9.106
|
10.078
|
-
|
-
|
Bedrijfswaarde
1 |
9.002
|
9.258
|
10.098
|
7.822
|
10.470
|
11.638
|
11.440
|
11.020
|
K/w-verhouding
|
16
x
|
43
x
|
20,8
x
|
15,8
x
|
19,3
x
|
12,8
x
|
10,4
x
|
9,1
x
|
Dividendrendement
|
2,94%
|
0,67%
|
1,82%
|
-
|
2,41%
|
2,22%
|
2,45%
|
2,7%
|
Marktkapitalisatie/omzet
|
0,86
x
|
1,08
x
|
1,1
x
|
0,75
x
|
0,87
x
|
0,91
x
|
0,86
x
|
0,82
x
|
Bedrijfswaarde/omzet
|
1,05
x
|
1,24
x
|
1,23
x
|
0,88
x
|
1
x
|
1,05
x
|
0,98
x
|
0,9
x
|
Bedrijfswaarde/EBITDA
|
8
x
|
10,9
x
|
9,38
x
|
8,14
x
|
8,07
x
|
7,36
x
|
6,39
x
|
5,61
x
|
Bedrijfswaarde/FCF
|
54,7
x
|
18,2
x
|
33,7
x
|
61,1
x
|
25,5
x
|
20,7
x
|
17,8
x
|
13,1
x
|
FCF Yield
|
1,83%
|
5,5%
|
2,97%
|
1,64%
|
3,92%
|
4,83%
|
5,62%
|
7,66%
|
Price to Book
|
3,49
x
|
3,34
x
|
3,44
x
|
-
|
3,56
x
|
3,73
x
|
3,08
x
|
2,56
x
|
Aantal aandelen (in duizenden)
|
87.100
|
87.338
|
87.478
|
86.837
|
82.643
|
81.374
|
-
|
-
|
Referentieprijs
2 |
84,41
|
92,10
|
103,4
|
76,58
|
110,2
|
123,8
|
123,8
|
123,8
|
Datum van publicatie
|
28/01/20
|
26/01/21
|
28/01/22
|
27/01/23
|
26/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Dicembre |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.548
|
7.447
|
8.230
|
8.842
|
10.475
|
11.036
|
11.671
|
12.276
|
EBITDA
1 |
1.125
|
853
|
1.077
|
961
|
1.298
|
1.580
|
1.789
|
1.965
|
Bedrijfsresultaat (EBIT)
1 |
774
|
482
|
683
|
598
|
920
|
1.180
|
1.373
|
1.509
|
Operationele Marge
|
9,05%
|
6,47%
|
8,3%
|
6,76%
|
8,78%
|
10,7%
|
11,77%
|
12,29%
|
Resultaat voor belastingen (EBT)
1 |
648,4
|
291,2
|
614
|
603
|
612
|
1.067
|
1.251
|
1.403
|
Nettowinst (verlies)
1 |
461,5
|
186,9
|
435
|
423
|
488
|
773,7
|
914,8
|
1.010
|
Nettomarge
|
5,4%
|
2,51%
|
5,29%
|
4,78%
|
4,66%
|
7,01%
|
7,84%
|
8,23%
|
WPA
2 |
5,290
|
2,140
|
4,960
|
4,850
|
5,720
|
9,647
|
11,93
|
13,61
|
Free Cash Flow
1 |
164,6
|
509,3
|
300
|
128
|
410
|
561,6
|
642,5
|
843,6
|
FCF-marge
|
1,93%
|
6,84%
|
3,65%
|
1,45%
|
3,91%
|
5,09%
|
5,51%
|
6,87%
|
Kasstroomconversie (ebitda)
|
14,64%
|
59,71%
|
27,86%
|
13,32%
|
31,59%
|
35,54%
|
35,91%
|
42,92%
|
Kasstroomconversie (nettowinst)
|
35,67%
|
272,5%
|
68,97%
|
30,26%
|
84,02%
|
72,58%
|
70,24%
|
83,5%
|
Dividend per aandeel
2 |
2,480
|
0,6200
|
1,880
|
-
|
2,660
|
2,755
|
3,034
|
3,339
|
Datum van publicatie
|
28/01/20
|
26/01/21
|
28/01/22
|
27/01/23
|
26/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 S1
|
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 |
4.265
|
2.119
|
2.124
|
2.081
|
2.302
|
2.335
|
2.493
|
2.635
|
2.596
|
2.751
|
2.615
|
2.774
|
2.736
|
2.893
|
2.863
|
2.908
|
EBITDA
1 |
-
|
274
|
229
|
214
|
260
|
323
|
223
|
306
|
338
|
431
|
295
|
381,4
|
410,2
|
478,3
|
447
|
-
|
Bedrijfsresultaat (EBIT)
1 |
403
|
177
|
134
|
124
|
173
|
233
|
127
|
212
|
243
|
334
|
199
|
282,9
|
308,8
|
382
|
308,4
|
357,7
|
Operationele Marge
|
9,45%
|
8,35%
|
6,31%
|
5,96%
|
7,52%
|
9,98%
|
5,09%
|
8,05%
|
9,36%
|
12,14%
|
7,61%
|
10,2%
|
11,29%
|
13,2%
|
10,77%
|
12,3%
|
Resultaat voor belastingen (EBT)
1 |
-
|
158
|
119
|
117
|
153
|
214
|
109
|
83
|
201
|
219
|
174
|
247,4
|
267,3
|
360,4
|
326
|
-
|
Nettowinst (verlies)
1 |
-
|
115
|
83
|
79
|
105
|
156
|
74
|
53
|
134
|
227
|
126
|
178,6
|
195,2
|
263,5
|
235
|
-
|
Nettomarge
|
-
|
5,43%
|
3,91%
|
3,8%
|
4,56%
|
6,68%
|
2,97%
|
2,01%
|
5,16%
|
8,25%
|
4,82%
|
6,44%
|
7,13%
|
9,11%
|
8,21%
|
-
|
WPA
2 |
-
|
1,310
|
0,9400
|
0,9100
|
1,210
|
1,800
|
0,8600
|
0,6100
|
1,570
|
2,710
|
1,520
|
2,341
|
2,491
|
3,343
|
-
|
-
|
Dividend per aandeel
2 |
-
|
0,6400
|
0,6400
|
0,6400
|
0,6400
|
-
|
0,6600
|
0,6600
|
0,6600
|
0,6800
|
-
|
0,6808
|
0,6808
|
0,6952
|
1,115
|
1,115
|
Datum van publicatie
|
16/07/21
|
28/01/22
|
22/04/22
|
22/07/22
|
21/10/22
|
27/01/23
|
21/04/23
|
21/07/23
|
20/10/23
|
26/01/24
|
26/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.650
|
1.214
|
1.052
|
1.172
|
1.364
|
1.560
|
1.361
|
942
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,467
x
|
1,423
x
|
0,9768
x
|
1,22
x
|
1,051
x
|
0,987
x
|
0,761
x
|
0,4793
x
|
Free Cash Flow
1 |
165
|
509
|
300
|
128
|
410
|
562
|
643
|
844
|
ROE (netto-inkomsten/eigen vermogen)
|
23,1%
|
8,8%
|
17,1%
|
14,6%
|
27%
|
30%
|
32,2%
|
30,3%
|
ROA (netto-inkomsten/totale activa)
|
7,4%
|
2,5%
|
5,54%
|
5,03%
|
8,67%
|
9,17%
|
10,3%
|
10,7%
|
Totale activa
1 |
6.233
|
7.464
|
7.847
|
8.402
|
5.626
|
8.434
|
8.890
|
9.428
|
Nettoactief per aandeel
2 |
24,20
|
27,60
|
30,10
|
-
|
31,00
|
33,20
|
40,30
|
48,50
|
Cashflow per aandeel
2 |
7,330
|
9,700
|
8,600
|
-
|
11,50
|
15,50
|
16,80
|
19,30
|
Capex
1 |
476
|
340
|
454
|
585
|
572
|
603
|
650
|
663
|
Capex/omzet
|
5,57%
|
4,56%
|
5,52%
|
6,62%
|
5,46%
|
5,47%
|
5,57%
|
5,4%
|
Datum van publicatie
|
28/01/20
|
26/01/21
|
28/01/22
|
27/01/23
|
26/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
123,8
USD Gemiddelde koersdoel
130,7
USD Spread / Gemiddelde doel +5,52% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +25,41% | 51,05 mld. | | -5,93% | 21,99 mld. | | +27,76% | 20,17 mld. | | +35,17% | 17,52 mld. | | -4,64% | 15,13 mld. | | -18,70% | 13,41 mld. | | -18,80% | 13,26 mld. | | +35,12% | 12,25 mld. | | +25,29% | 10,66 mld. |
Auto, Vrachtwagen & Motorfiets Onderdelen - Andere
|