Beurs gesloten -
Nasdaq Stockholm
17:30:01 17-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
9,78
SEK
|
-2,00%
|
|
-1,61%
|
-26,19%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
10.738
|
8.439
|
8.383
|
3.169
|
1.409
|
3.189
|
-
|
-
|
Bedrijfswaarde
1 |
17.632
|
11.750
|
11.696
|
10.175
|
6.360
|
8.130
|
11.672
|
19.385
|
K/w-verhouding
|
17,4
x
|
11,5
x
|
10,4
x
|
6,25
x
|
-1,23
x
|
22,9
x
|
18,4
x
|
-21,6
x
|
Dividendrendement
|
-
|
6,67%
|
4,47%
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,69
x
|
0,5
x
|
0,54
x
|
0,2
x
|
0,11
x
|
0,37
x
|
0,44
x
|
0,4
x
|
Bedrijfswaarde/omzet
|
1,14
x
|
0,69
x
|
0,75
x
|
0,65
x
|
0,48
x
|
0,95
x
|
1,6
x
|
2,43
x
|
Bedrijfswaarde/EBITDA
|
12,3
x
|
8,71
x
|
9,12
x
|
9,04
x
|
8,03
x
|
21,4
x
|
23,7
x
|
24,1
x
|
Bedrijfswaarde/FCF
|
-128
x
|
3,21
x
|
18,5
x
|
-3,04
x
|
-12,2
x
|
-9,24
x
|
6,65
x
|
-4,52
x
|
FCF Yield
|
-0,78%
|
31,2%
|
5,4%
|
-32,9%
|
-8,21%
|
-10,8%
|
15%
|
-22,1%
|
Price to Book
|
1,42
x
|
1,07
x
|
1,01
x
|
0,4
x
|
0,21
x
|
0,24
x
|
0,24
x
|
0,39
x
|
Aantal aandelen (in duizenden)
|
107.621
|
107.190
|
107.190
|
107.190
|
107.190
|
321.571
|
-
|
-
|
Referentieprijs
2 |
99,50
|
78,70
|
78,25
|
29,42
|
13,13
|
9,930
|
9,930
|
9,930
|
Datum van publicatie
|
23/01/20
|
29/01/21
|
3/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
15.474
|
16.997
|
15.491
|
15.706
|
13.269
|
8.555
|
7.274
|
7.961
|
EBITDA
1 |
1.432
|
1.349
|
1.283
|
1.126
|
792
|
379,2
|
491,9
|
804,1
|
Bedrijfsresultaat (EBIT)
1 |
1.202
|
1.121
|
1.236
|
950
|
660
|
339,8
|
429,6
|
537,5
|
Operationele Marge
|
7,77%
|
6,6%
|
7,98%
|
6,05%
|
4,97%
|
3,97%
|
5,91%
|
6,75%
|
Resultaat voor belastingen (EBT)
1 |
834
|
999
|
1.020
|
695
|
-1.137
|
127,2
|
20,17
|
-155
|
Nettowinst (verlies)
1 |
615
|
733
|
808
|
505
|
-1.337
|
61,36
|
-0,8251
|
-147
|
Nettomarge
|
3,97%
|
4,31%
|
5,22%
|
3,22%
|
-10,08%
|
0,72%
|
-0,01%
|
-1,85%
|
WPA
2 |
5,710
|
6,820
|
7,540
|
4,711
|
-10,66
|
0,4341
|
0,5402
|
-0,4600
|
Free Cash Flow
1 |
-138
|
3.662
|
631
|
-3.346
|
-522
|
-880
|
1.754
|
-4.287
|
FCF-marge
|
-0,89%
|
21,54%
|
4,07%
|
-21,3%
|
-3,93%
|
-10,29%
|
24,11%
|
-53,85%
|
Kasstroomconversie (ebitda)
|
-
|
271,46%
|
49,18%
|
-
|
-
|
-
|
356,55%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
499,59%
|
78,09%
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
5,250
|
3,500
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
23/01/20
|
29/01/21
|
3/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
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 |
6.649
|
2.863
|
3.755
|
3.208
|
6.161
|
2.446
|
-
|
2.765
|
4.989
|
1.280
|
2.153
|
1.341
|
3.049
|
1.443
|
1.138
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
660
|
141
|
338
|
150
|
394
|
39
|
-
|
30
|
464
|
-22
|
99
|
12
|
219
|
52
|
-29
|
Operationele Marge
|
9,93%
|
4,92%
|
9%
|
4,68%
|
6,4%
|
1,59%
|
-
|
1,08%
|
9,3%
|
-1,72%
|
4,6%
|
0,89%
|
7,18%
|
3,6%
|
-2,55%
|
Resultaat voor belastingen (EBT)
1 |
663
|
106
|
303
|
107
|
261
|
-56
|
47
|
-1.358
|
294
|
-133
|
44
|
-31
|
181
|
17
|
-69
|
Nettowinst (verlies)
1 |
541
|
77
|
215
|
90
|
211
|
-41
|
-
|
-1.377
|
341
|
-135
|
30
|
-38
|
119
|
2
|
-53
|
Nettomarge
|
8,14%
|
2,69%
|
5,73%
|
2,81%
|
3,42%
|
-1,68%
|
-
|
-49,8%
|
6,84%
|
-10,55%
|
1,39%
|
-2,83%
|
3,9%
|
0,14%
|
-4,66%
|
WPA
2 |
5,040
|
0,7200
|
2,010
|
0,8396
|
1,141
|
-0,3825
|
-7,621
|
-12,85
|
2,700
|
-0,8700
|
0,0450
|
-0,1100
|
0,4350
|
-
|
-0,1700
|
Dividend per aandeel
|
3,500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
3/02/22
|
29/04/22
|
21/07/22
|
27/10/22
|
2/02/23
|
27/04/23
|
20/07/23
|
15/11/23
|
1/02/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
6.894
|
3.311
|
3.313
|
7.006
|
4.951
|
4.941
|
8.483
|
16.196
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,814
x
|
2,454
x
|
2,582
x
|
6,222
x
|
6,251
x
|
13,03
x
|
17,24
x
|
20,14
x
|
Free Cash Flow
1 |
-138
|
3.662
|
631
|
-3.346
|
-522
|
-880
|
1.754
|
-4.287
|
ROE (netto-inkomsten/eigen vermogen)
|
8,26%
|
9,48%
|
9,95%
|
6,2%
|
-18,3%
|
-0,11%
|
0,63%
|
-2%
|
ROA (netto-inkomsten/totale activa)
|
2,76%
|
3,16%
|
3,47%
|
2,05%
|
-5,99%
|
-0,03%
|
0,03%
|
0,73%
|
Totale activa
1 |
22.280
|
23.196
|
23.293
|
24.646
|
22.338
|
-177.850
|
-2.662
|
-20.262
|
Nettoactief per aandeel
2 |
70,00
|
73,90
|
77,60
|
74,50
|
61,60
|
41,80
|
42,20
|
25,50
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
517
|
128
|
88
|
104
|
185
|
182
|
189
|
190
|
Capex/omzet
|
3,34%
|
0,75%
|
0,57%
|
0,66%
|
1,39%
|
2,13%
|
2,59%
|
2,39%
|
Datum van publicatie
|
23/01/20
|
29/01/21
|
3/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
Laatste slotkoers
9,93
SEK Gemiddelde koersdoel
17,25
SEK Spread / Gemiddelde doel +73,72% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,17% | 26,33 mld. | | -13,96% | 13,96 mld. | | +8,89% | 10,98 mld. | | -22,81% | 7,97 mld. | | +9,98% | 7,03 mld. | | -5,44% | 6,99 mld. | | +5,04% | 6,85 mld. | | -3,24% | 3,69 mld. | | +10,47% | 3,52 mld. |
residentieel onroerend goed ontwikkeling
|