Beurs gesloten -
Nasdaq Stockholm
17:29:36 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
14
SEK
|
-4,83%
|
|
-20,95%
|
-0,43%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.270
|
19.197
|
11.818
|
3.328
|
2.520
|
2.509
|
-
|
-
|
Bedrijfswaarde
1 |
6.818
|
21.662
|
14.070
|
4.872
|
4.707
|
4.636
|
4.524
|
4.455
|
K/w-verhouding
|
35,6
x
|
47,1
x
|
24
x
|
74,3
x
|
-1,61
x
|
66,7
x
|
11,9
x
|
-
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,01
x
|
2,14
x
|
0,93
x
|
0,25
x
|
0,21
x
|
0,23
x
|
0,22
x
|
0,22
x
|
Bedrijfswaarde/omzet
|
1,1
x
|
2,42
x
|
1,11
x
|
0,36
x
|
0,4
x
|
0,43
x
|
0,39
x
|
0,38
x
|
Bedrijfswaarde/EBITDA
|
14,6
x
|
24
x
|
12,7
x
|
5,99
x
|
8,13
x
|
7,53
x
|
6,86
x
|
6,36
x
|
Bedrijfswaarde/FCF
|
23,3
x
|
24,1
x
|
-64,9
x
|
-16
x
|
3,45
x
|
55
x
|
11,7
x
|
10,8
x
|
FCF Yield
|
4,3%
|
4,16%
|
-1,54%
|
-6,24%
|
29%
|
1,82%
|
8,53%
|
9,23%
|
Price to Book
|
2,17
x
|
6,89
x
|
2,22
x
|
0,44
x
|
0,4
x
|
0,4
x
|
0,39
x
|
0,39
x
|
Aantal aandelen (in duizenden)
|
107.368
|
107.368
|
123.816
|
179.234
|
179.234
|
179.234
|
-
|
-
|
Referentieprijs
2 |
58,40
|
178,8
|
95,45
|
18,57
|
14,06
|
14,00
|
14,00
|
14,00
|
Datum van publicatie
|
31/01/20
|
29/01/21
|
28/01/22
|
27/01/23
|
26/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.212
|
8.968
|
12.666
|
13.434
|
11.790
|
10.710
|
11.488
|
11.664
|
EBITDA
1 |
467
|
902,7
|
1.105
|
813,8
|
578,9
|
616
|
659
|
700
|
Bedrijfsresultaat (EBIT)
1 |
282
|
657,8
|
710,6
|
-183,9
|
-1.374
|
163
|
211
|
252
|
Operationele Marge
|
4,54%
|
7,33%
|
5,61%
|
-1,37%
|
-11,66%
|
1,52%
|
1,84%
|
2,16%
|
Resultaat voor belastingen (EBT)
1 |
233,1
|
550,3
|
630,9
|
-18,3
|
-1.593
|
60,66
|
289,6
|
-
|
Nettowinst (verlies)
1 |
176,2
|
415,1
|
485,3
|
34,1
|
-1.565
|
38,22
|
210,9
|
-
|
Nettomarge
|
2,84%
|
4,63%
|
3,83%
|
0,25%
|
-13,27%
|
0,36%
|
1,84%
|
-
|
WPA
2 |
1,640
|
3,800
|
3,970
|
0,2500
|
-8,730
|
0,2100
|
1,180
|
-
|
Free Cash Flow
1 |
293,1
|
900,7
|
-216,9
|
-304,2
|
1.366
|
84,3
|
386
|
411
|
FCF-marge
|
4,72%
|
10,04%
|
-1,71%
|
-2,26%
|
11,58%
|
0,79%
|
3,36%
|
3,52%
|
Kasstroomconversie (ebitda)
|
62,76%
|
99,78%
|
-
|
-
|
235,91%
|
13,69%
|
58,57%
|
58,71%
|
Kasstroomconversie (nettowinst)
|
166,35%
|
216,98%
|
-
|
-
|
-
|
220,57%
|
183,03%
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
31/01/20
|
29/01/21
|
28/01/22
|
27/01/23
|
26/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
3.487
|
3.111
|
3.908
|
3.107
|
3.308
|
2.618
|
3.482
|
2.862
|
2.829
|
2.681
|
2.490
|
2.914
|
EBITDA
1 |
275,7
|
232,4
|
269,2
|
162,9
|
149,4
|
60
|
225,7
|
139,1
|
154,1
|
188
|
142
|
193
|
Bedrijfsresultaat (EBIT)
1 |
157,4
|
97,9
|
123,4
|
-361,5
|
-43,7
|
-100,1
|
68,8
|
-1.299
|
-43,6
|
76
|
30
|
81
|
Operationele Marge
|
4,51%
|
3,15%
|
3,16%
|
-11,64%
|
-1,32%
|
-3,82%
|
1,98%
|
-45,4%
|
-1,54%
|
2,83%
|
1,2%
|
2,78%
|
Resultaat voor belastingen (EBT)
|
149
|
128,4
|
209,3
|
-175,8
|
-180,3
|
-146,5
|
29,7
|
-1.367
|
-109,1
|
-
|
-
|
-
|
Nettowinst (verlies)
|
114,9
|
109,8
|
191
|
-87,1
|
-179,6
|
-117,9
|
21,8
|
-1.309
|
-159,7
|
-
|
-
|
-
|
Nettomarge
|
3,29%
|
3,53%
|
4,89%
|
-2,8%
|
-5,43%
|
-4,5%
|
0,63%
|
-45,73%
|
-5,65%
|
-
|
-
|
-
|
WPA
|
0,9200
|
0,8900
|
-
|
-0,6200
|
-
|
-0,6600
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28/01/22
|
27/04/22
|
20/07/22
|
27/10/22
|
27/01/23
|
27/04/23
|
20/07/23
|
26/10/23
|
26/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
548
|
2.465
|
2.251
|
1.543
|
2.187
|
2.127
|
2.014
|
1.946
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,173
x
|
2,731
x
|
2,038
x
|
1,897
x
|
3,777
x
|
3,453
x
|
3,057
x
|
2,78
x
|
Free Cash Flow
1 |
293
|
901
|
-217
|
-304
|
1.366
|
84,3
|
386
|
411
|
ROE (netto-inkomsten/eigen vermogen)
|
6,21%
|
14,6%
|
12,1%
|
9,25%
|
-2,03%
|
0,5%
|
2,33%
|
2%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
26,90
|
26,00
|
43,10
|
42,50
|
35,40
|
35,40
|
36,00
|
35,60
|
Cashflow per aandeel
2 |
-
|
-
|
-0,1900
|
-0,7700
|
8,650
|
1,300
|
3,100
|
3,500
|
Capex
1 |
98
|
93,6
|
194
|
199
|
185
|
159
|
172
|
210
|
Capex/omzet
|
1,58%
|
1,04%
|
1,53%
|
1,48%
|
1,56%
|
1,49%
|
1,5%
|
1,8%
|
Datum van publicatie
|
31/01/20
|
29/01/21
|
28/01/22
|
27/01/23
|
26/01/24
|
-
|
-
|
-
|
Gemiddelde koersdoel
17
SEK Spread / Gemiddelde doel +21,43% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -0,43% | 229 mln. | | -2,53% | 184 mld. | | -8,43% | 91,88 mld. | | +41,15% | 91,6 mld. | | -10,53% | 71,28 mld. | | +13,73% | 53,58 mld. | | +19,26% | 26,35 mld. | | +17,48% | 10,05 mld. | | -11,43% | 8,53 mld. | | -15,19% | 5,59 mld. |
E-commerce & Veilingdiensten
|