Beurs gesloten -
Nasdaq Stockholm
17:29:50 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
238,8
SEK
|
+4,74%
|
|
+1,62%
|
+2,27%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
15.040
|
36.104
|
51.681
|
35.020
|
36.715
|
37.548
|
-
|
-
|
Bedrijfswaarde
1 |
15.040
|
36.104
|
51.681
|
84.413
|
89.813
|
89.898
|
95.678
|
37.548
|
K/w-verhouding
|
33,3
x
|
26,9
x
|
25,6
x
|
21
x
|
18,5
x
|
18
x
|
18,3
x
|
17
x
|
Dividendrendement
|
2,35%
|
0,36%
|
2,77%
|
3,35%
|
4,93%
|
4,25%
|
4,14%
|
4,43%
|
Marktkapitalisatie/omzet
|
12,6
x
|
15,4
x
|
15,7
x
|
11,8
x
|
10,7
x
|
10,3
x
|
10,1
x
|
9,39
x
|
Bedrijfswaarde/omzet
|
12,6
x
|
15,4
x
|
15,7
x
|
28,4
x
|
26,1
x
|
24,6
x
|
25,6
x
|
9,39
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
20,6
x
|
41,7
x
|
-
|
36,9
x
|
38,5
x
|
14,2
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
7,73
x
|
11,4
x
|
11
x
|
7,07
x
|
6,3
x
|
6,14
x
|
5,68
x
|
5,26
x
|
Aantal aandelen (in duizenden)
|
153.786
|
154.954
|
155.572
|
156.619
|
157.237
|
157.237
|
-
|
-
|
Referentieprijs
2 |
97,80
|
233,0
|
332,2
|
223,6
|
233,5
|
238,8
|
238,8
|
238,8
|
Datum van publicatie
|
21/01/20
|
21/01/21
|
20/01/22
|
20/01/23
|
19/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.193
|
2.349
|
3.301
|
2.973
|
3.437
|
3.651
|
3.733
|
4.000
|
EBITDA
1 |
-
|
-
|
2.507
|
2.022
|
-
|
2.434
|
2.483
|
2.644
|
Bedrijfsresultaat (EBIT)
1 |
528
|
1.586
|
2.437
|
1.941
|
2.289
|
2.387
|
2.389
|
2.579
|
Operationele Marge
|
44,26%
|
67,52%
|
73,83%
|
65,29%
|
66,6%
|
65,38%
|
63,99%
|
64,48%
|
Resultaat voor belastingen (EBT)
1 |
520
|
1.576
|
2.437
|
1.940
|
2.292
|
2.429
|
2.412
|
2.631
|
Nettowinst (verlies)
1 |
447
|
1.335
|
2.047
|
1.666
|
1.982
|
2.082
|
2.048
|
2.221
|
Nettomarge
|
37,47%
|
56,83%
|
62,01%
|
56,04%
|
57,67%
|
57,03%
|
54,86%
|
55,54%
|
WPA
2 |
2,940
|
8,660
|
13,00
|
10,67
|
12,64
|
13,24
|
13,03
|
14,04
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
2,300
|
0,8500
|
9,200
|
7,500
|
11,50
|
10,15
|
9,893
|
10,59
|
Datum van publicatie
|
21/01/20
|
21/01/21
|
20/01/22
|
20/01/23
|
19/01/24
|
-
|
-
|
-
|
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 |
824
|
768
|
618
|
740
|
847
|
868
|
833
|
854
|
882
|
951
|
923,2
|
910,8
|
907,5
|
941,3
|
936,6
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
597,8
|
627,4
|
595,7
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
571
|
519
|
346
|
503
|
574
|
579
|
546
|
588
|
576
|
647
|
602,2
|
619,9
|
578,7
|
616
|
590
|
Operationele Marge
|
69,3%
|
67,58%
|
55,99%
|
67,97%
|
67,77%
|
66,71%
|
65,55%
|
68,85%
|
65,31%
|
68,03%
|
65,24%
|
68,06%
|
63,76%
|
65,44%
|
63%
|
Resultaat voor belastingen (EBT)
1 |
571
|
521
|
345
|
502
|
573
|
579
|
546
|
588
|
580
|
647
|
568
|
579
|
526
|
-
|
-
|
Nettowinst (verlies)
1 |
483
|
443
|
296
|
433
|
494
|
501
|
472
|
510
|
499
|
555
|
518,8
|
533,9
|
498,2
|
530
|
507
|
Nettomarge
|
58,62%
|
57,68%
|
47,9%
|
58,51%
|
58,32%
|
57,72%
|
56,66%
|
59,72%
|
56,58%
|
58,36%
|
56,2%
|
58,62%
|
54,89%
|
56,31%
|
54,13%
|
WPA
2 |
3,060
|
2,810
|
1,880
|
2,780
|
3,150
|
3,180
|
3,010
|
3,250
|
3,180
|
3,530
|
3,461
|
3,542
|
3,226
|
3,289
|
3,184
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
7,500
|
-
|
-
|
-
|
11,50
|
-
|
-
|
-
|
11,71
|
-
|
-
|
Datum van publicatie
|
20/01/22
|
25/04/22
|
14/07/22
|
18/10/22
|
20/01/23
|
24/04/23
|
14/07/23
|
20/10/23
|
19/01/24
|
19/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
49.393
|
53.098
|
52.349
|
58.130
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
24,43
x
|
-
|
21,51
x
|
23,41
x
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
27%
|
57%
|
50%
|
36%
|
38%
|
34,9%
|
32,5%
|
32,6%
|
ROA (netto-inkomsten/totale activa)
|
0,3%
|
0,8%
|
0,84%
|
0,64%
|
0,76%
|
0,73%
|
0,63%
|
0,66%
|
Totale activa
1 |
149.000
|
166.875
|
242.939
|
260.069
|
261.788
|
286.246
|
325.583
|
339.125
|
Nettoactief per aandeel
2 |
12,70
|
20,50
|
30,20
|
31,60
|
37,10
|
38,90
|
42,00
|
45,40
|
Cashflow per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
15,90
|
13,70
|
14,90
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
21/01/20
|
21/01/21
|
20/01/22
|
20/01/23
|
19/01/24
|
-
|
-
|
-
|
Gemiddeld advies Onderwogen Laatste slotkoers
238,8
SEK Gemiddelde koersdoel
218,2
SEK Spread / Gemiddelde doel -8,63% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,27% | 3,42 mld. | | -9,61% | 12,87 mld. | | +7,20% | 9,41 mld. | | +5,66% | 8,76 mld. | | +12,75% | 3,51 mld. | | -11,37% | 3,5 mld. | | -1,05% | 2,87 mld. | | +1,58% | 2,83 mld. | | -7,64% | 2,25 mld. | | +9,05% | 964 mln. |
Investeringsbankieren
|