Beurs gesloten -
London S.E.
12:28:24 10-11-2020
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
86,52
SEK
|
+0,65%
|
|
-69,54%
|
-52,62%
|
Fiscaal tijdperk: März |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
1.343
|
3.218
|
3.750
|
3.411
|
5.590
|
7.799
|
-
|
-
|
Bedrijfswaarde
1 |
2.498
|
4.312
|
5.005
|
4.938
|
5.590
|
9.493
|
9.340
|
8.686
|
K/w-verhouding
|
11,7
x
|
19,7
x
|
18,9
x
|
16,5
x
|
29,3
x
|
34
x
|
30,1
x
|
27,2
x
|
Dividendrendement
|
2,98%
|
2,47%
|
2,4%
|
2,8%
|
-
|
1,44%
|
1,58%
|
1,66%
|
Marktkapitalisatie/omzet
|
0,33
x
|
0,75
x
|
0,82
x
|
0,72
x
|
1,18
x
|
1,57
x
|
1,51
x
|
1,47
x
|
Bedrijfswaarde/omzet
|
0,62
x
|
1
x
|
1,09
x
|
1,04
x
|
1,18
x
|
1,91
x
|
1,81
x
|
1,63
x
|
Bedrijfswaarde/EBITDA
|
7,08
x
|
10,1
x
|
9,95
x
|
8,65
x
|
8,52
x
|
13
x
|
12,2
x
|
10,9
x
|
Bedrijfswaarde/FCF
|
-23,6
x
|
13,8
x
|
28,8
x
|
17,1
x
|
-
|
29,4
x
|
23,1
x
|
24,9
x
|
FCF Yield
|
-4,24%
|
7,26%
|
3,48%
|
5,83%
|
-
|
3,4%
|
4,33%
|
4,02%
|
Price to Book
|
0,82
x
|
1,89
x
|
1,94
x
|
1,52
x
|
-
|
3,43
x
|
3,21
x
|
3,07
x
|
Aantal aandelen (in duizenden)
|
26.707
|
26.507
|
26.523
|
26.568
|
26.685
|
26.707
|
-
|
-
|
Referentieprijs
2 |
50,30
|
121,4
|
141,4
|
128,4
|
209,5
|
292,0
|
292,0
|
292,0
|
Datum van publicatie
|
15/05/20
|
12/05/21
|
13/05/22
|
12/05/23
|
15/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
4.060
|
4.311
|
4.575
|
4.749
|
4.723
|
4.976
|
5.156
|
5.317
|
EBITDA
1 |
353
|
426
|
503
|
571
|
656
|
730,5
|
768,7
|
798,3
|
Bedrijfsresultaat (EBIT)
1 |
189
|
247
|
298
|
339
|
372
|
417,9
|
446,3
|
468,3
|
Operationele Marge
|
4,66%
|
5,73%
|
6,51%
|
7,14%
|
7,88%
|
8,4%
|
8,66%
|
8,81%
|
Resultaat voor belastingen (EBT)
1 |
155
|
212
|
259
|
271
|
261
|
305,7
|
344,7
|
380
|
Nettowinst (verlies)
1 |
116
|
164
|
202
|
214
|
191
|
229,8
|
259,7
|
289
|
Nettomarge
|
2,86%
|
3,8%
|
4,42%
|
4,51%
|
4,04%
|
4,62%
|
5,04%
|
5,44%
|
WPA
2 |
4,300
|
6,150
|
7,500
|
7,800
|
7,150
|
8,593
|
9,713
|
10,72
|
Free Cash Flow
1 |
-106
|
313
|
174
|
288
|
-
|
322,5
|
404
|
349
|
FCF-marge
|
-2,61%
|
7,26%
|
3,8%
|
6,06%
|
-
|
6,48%
|
7,84%
|
6,56%
|
Kasstroomconversie (ebitda)
|
-
|
73,47%
|
34,59%
|
50,44%
|
-
|
44,15%
|
52,56%
|
43,72%
|
Kasstroomconversie (nettowinst)
|
-
|
190,85%
|
86,14%
|
134,58%
|
-
|
140,33%
|
155,59%
|
120,76%
|
Dividend per aandeel
2 |
1,500
|
3,000
|
3,400
|
3,600
|
-
|
4,200
|
4,601
|
4,833
|
Datum van publicatie
|
15/05/20
|
12/05/21
|
13/05/22
|
12/05/23
|
15/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
---|
Omzet
1 |
1.163
|
1.205
|
1.200
|
1.073
|
1.239
|
1.237
|
1.228
|
1.094
|
1.187
|
1.214
|
1.230
|
1.140
|
1.280
|
1.294
|
1.337
|
EBITDA
1 |
126
|
135
|
137
|
131
|
149
|
154
|
157
|
161
|
166
|
172
|
174
|
179
|
186
|
192
|
186
|
Bedrijfsresultaat (EBIT)
1 |
75
|
80
|
82
|
74
|
91
|
92
|
91
|
90
|
94
|
97
|
96,5
|
99,5
|
104
|
111,5
|
109
|
Operationele Marge
|
6,45%
|
6,64%
|
6,83%
|
6,9%
|
7,34%
|
7,44%
|
7,41%
|
8,23%
|
7,92%
|
7,99%
|
7,85%
|
8,72%
|
8,13%
|
8,61%
|
8,15%
|
Resultaat voor belastingen (EBT)
1 |
65
|
68
|
70
|
61
|
71
|
69
|
62
|
64
|
70
|
65
|
68
|
73,5
|
78,5
|
87
|
84
|
Nettowinst (verlies)
1 |
50
|
53
|
54
|
48
|
55
|
54
|
45
|
48
|
52
|
46
|
50,5
|
55,5
|
59,5
|
66,5
|
61
|
Nettomarge
|
4,3%
|
4,4%
|
4,5%
|
4,47%
|
4,44%
|
4,37%
|
3,66%
|
4,39%
|
4,38%
|
3,79%
|
4,11%
|
4,87%
|
4,65%
|
5,14%
|
4,56%
|
WPA
2 |
1,850
|
2,000
|
2,050
|
1,800
|
2,050
|
1,900
|
1,700
|
1,800
|
1,950
|
1,700
|
1,890
|
2,070
|
2,235
|
2,410
|
2,300
|
Dividend per aandeel
|
-
|
3,400
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
9/02/22
|
13/05/22
|
13/07/22
|
20/10/22
|
3/02/23
|
12/05/23
|
14/07/23
|
19/10/23
|
9/02/24
|
15/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
1.155
|
1.094
|
1.255
|
1.527
|
-
|
1.694
|
1.542
|
887
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,272
x
|
2,568
x
|
2,495
x
|
2,674
x
|
-
|
2,319
x
|
2,005
x
|
1,111
x
|
Free Cash Flow
1 |
-106
|
313
|
174
|
288
|
-
|
323
|
404
|
349
|
ROE (netto-inkomsten/eigen vermogen)
|
7%
|
10%
|
11%
|
10%
|
-
|
9,95%
|
10,6%
|
11%
|
ROA (netto-inkomsten/totale activa)
|
3,93%
|
3,38%
|
3,95%
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
2.951
|
4.849
|
5.118
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
61,10
|
64,40
|
72,90
|
84,40
|
-
|
85,10
|
91,00
|
95,10
|
Cashflow per aandeel
2 |
-
|
14,40
|
8,500
|
12,60
|
-
|
8,700
|
18,10
|
30,40
|
Capex
1 |
122
|
71
|
51
|
45
|
-
|
93,7
|
98,7
|
112
|
Capex/omzet
|
3%
|
1,65%
|
1,11%
|
0,95%
|
-
|
1,88%
|
1,91%
|
2,1%
|
Datum van publicatie
|
15/05/20
|
12/05/21
|
13/05/22
|
12/05/23
|
15/05/24
|
-
|
-
|
-
|
Laatste slotkoers
292
SEK Gemiddelde koersdoel
269,7
SEK Spread / Gemiddelde doel -7,65% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +10,12% | 44,78 mld. | | -2,49% | 36,16 mld. | | +9,70% | 7,31 mld. | | +16,02% | 7,13 mld. | | -23,59% | 4,34 mld. | | +2,54% | 1,43 mld. | | +13,25% | 1,37 mld. | | -10,08% | 1,33 mld. | | +11,35% | 1,04 mld. |
Industriële machines & uitrusting Groothandel
|