Vertraagde tijd
Nasdaq Stockholm
16:18:16 07-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1,948
SEK
|
-4,04%
|
|
+1,35%
|
+28,63%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
922,5
|
1.465
|
2.067
|
1.298
|
1.451
|
1.943
|
-
|
-
|
Bedrijfswaarde
1 |
769
|
1.493
|
2.271
|
1.495
|
1.570
|
2.044
|
2.012
|
1.984
|
K/w-verhouding
|
22,7
x
|
48,6
x
|
25,4
x
|
17,8
x
|
17
x
|
19,3
x
|
16,9
x
|
15
x
|
Dividendrendement
|
3,8%
|
2,39%
|
3,7%
|
5,9%
|
5,94%
|
5,42%
|
6,4%
|
7,39%
|
Marktkapitalisatie/omzet
|
1,38
x
|
1,86
x
|
1,37
x
|
0,85
x
|
0,92
x
|
1,15
x
|
1,11
x
|
1,08
x
|
Bedrijfswaarde/omzet
|
1,15
x
|
1,9
x
|
1,5
x
|
0,98
x
|
0,99
x
|
1,21
x
|
1,15
x
|
1,1
x
|
Bedrijfswaarde/EBITDA
|
10,3
x
|
18,8
x
|
10,3
x
|
6,2
x
|
5,98
x
|
7,1
x
|
6,73
x
|
6,36
x
|
Bedrijfswaarde/FCF
|
12,1
x
|
15,6
x
|
11,9
x
|
7,34
x
|
7,02
x
|
10,5
x
|
8,51
x
|
8,13
x
|
FCF Yield
|
8,29%
|
6,4%
|
8,43%
|
13,6%
|
14,2%
|
9,52%
|
11,8%
|
12,3%
|
Price to Book
|
11,7
x
|
3,08
x
|
3,87
x
|
2,44
x
|
2,75
x
|
3,5
x
|
3,38
x
|
3,33
x
|
Aantal aandelen (in duizenden)
|
701.002
|
701.002
|
957.095
|
957.095
|
957.095
|
957.096
|
-
|
-
|
Referentieprijs
2 |
1,316
|
2,090
|
2,160
|
1,356
|
1,516
|
2,030
|
2,030
|
2,030
|
Datum van publicatie
|
6/02/20
|
10/02/21
|
10/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
670,6
|
787,9
|
1.512
|
1.531
|
1.580
|
1.688
|
1.746
|
1.803
|
EBITDA
1 |
74,76
|
79,44
|
219,5
|
241,3
|
262,8
|
288
|
299
|
311,8
|
Bedrijfsresultaat (EBIT)
1 |
50,87
|
42,77
|
93,9
|
94,82
|
120
|
140,4
|
157,6
|
172,2
|
Operationele Marge
|
7,59%
|
5,43%
|
6,21%
|
6,19%
|
7,6%
|
8,32%
|
9,02%
|
9,55%
|
Resultaat voor belastingen (EBT)
1 |
50,99
|
42,25
|
84,66
|
84,36
|
108,3
|
128
|
147
|
169
|
Nettowinst (verlies)
1 |
40,6
|
30,88
|
81,18
|
72,89
|
85,31
|
102
|
116,5
|
134
|
Nettomarge
|
6,05%
|
3,92%
|
5,37%
|
4,76%
|
5,4%
|
6,04%
|
6,67%
|
7,43%
|
WPA
2 |
0,0580
|
0,0430
|
0,0850
|
0,0760
|
0,0890
|
0,1050
|
0,1200
|
0,1350
|
Free Cash Flow
1 |
63,76
|
95,54
|
191,4
|
203,7
|
223,7
|
194,5
|
236,5
|
244
|
FCF-marge
|
9,51%
|
12,13%
|
12,66%
|
13,3%
|
14,16%
|
11,52%
|
13,54%
|
13,53%
|
Kasstroomconversie (ebitda)
|
85,27%
|
120,27%
|
87,19%
|
84,4%
|
85,13%
|
67,52%
|
79,11%
|
78,27%
|
Kasstroomconversie (nettowinst)
|
157,01%
|
309,44%
|
235,75%
|
279,41%
|
262,25%
|
190,69%
|
203%
|
182,09%
|
Dividend per aandeel
2 |
0,0500
|
0,0500
|
0,0800
|
0,0800
|
0,0900
|
0,1100
|
0,1300
|
0,1500
|
Datum van publicatie
|
6/02/20
|
10/02/21
|
10/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
375,9
|
383,4
|
382,7
|
382,4
|
382,8
|
383,1
|
392,7
|
400,6
|
403,4
|
414,8
|
420,4
|
425,8
|
428,3
|
EBITDA
1 |
61,6
|
63
|
59,2
|
59,6
|
59,4
|
60,4
|
61,9
|
69,1
|
71,4
|
70,5
|
69,5
|
75,55
|
73,7
|
Bedrijfsresultaat (EBIT)
1 |
26,54
|
27,1
|
21,07
|
23,33
|
23,31
|
25,02
|
26,1
|
33,02
|
35,88
|
35,02
|
32,55
|
38,3
|
36,95
|
Operationele Marge
|
7,06%
|
7,07%
|
5,51%
|
6,1%
|
6,09%
|
6,53%
|
6,65%
|
8,24%
|
8,9%
|
8,44%
|
7,74%
|
8,99%
|
8,63%
|
Resultaat voor belastingen (EBT)
1 |
24,19
|
24,54
|
18,38
|
20,74
|
20,7
|
22,28
|
22,92
|
29,64
|
33,5
|
32,3
|
30
|
37
|
36
|
Nettowinst (verlies)
1 |
21,7
|
23,59
|
13,22
|
16,57
|
19,52
|
17,79
|
18,2
|
23,54
|
25,79
|
24,68
|
24
|
29
|
28
|
Nettomarge
|
5,77%
|
6,15%
|
3,45%
|
4,33%
|
5,1%
|
4,64%
|
4,64%
|
5,88%
|
6,39%
|
5,95%
|
5,71%
|
6,81%
|
6,54%
|
WPA
2 |
0,0230
|
0,0250
|
0,0140
|
0,0170
|
0,0200
|
0,0190
|
0,0190
|
0,0250
|
0,0270
|
0,0260
|
0,0250
|
0,0300
|
0,0300
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/02/22
|
11/05/22
|
9/08/22
|
9/11/22
|
8/02/23
|
9/05/23
|
9/08/23
|
9/11/23
|
7/02/24
|
6/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
28,1
|
203
|
197
|
119
|
101
|
69
|
41
|
Nettokaspositie
1 |
154
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
0,3535
x
|
0,926
x
|
0,8173
x
|
0,4543
x
|
0,3506
x
|
0,2308
x
|
0,1315
x
|
Free Cash Flow
1 |
63,8
|
95,5
|
191
|
204
|
224
|
195
|
237
|
244
|
ROE (netto-inkomsten/eigen vermogen)
|
53,4%
|
11,7%
|
15,7%
|
13,7%
|
16%
|
18,7%
|
21,1%
|
23,2%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
0,1100
|
0,6800
|
0,5600
|
0,5500
|
0,5500
|
0,5800
|
0,6000
|
0,6100
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
18,8
|
20,2
|
26,6
|
24,4
|
28,1
|
21
|
22,5
|
18
|
Capex/omzet
|
2,8%
|
2,56%
|
1,76%
|
1,59%
|
1,78%
|
1,24%
|
1,29%
|
1%
|
Datum van publicatie
|
6/02/20
|
10/02/21
|
10/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
|
Vaira. 1 jan.
|
Kapi.
|
---|
| +28,63% | 180 mln. | | -3,62% | 4,01 mld. | | -4,99% | 3,09 mld. | | -7,73% | 2,76 mld. | | +4,53% | 1,11 mld. | | -11,60% | 272 mln. | | -0,62% | 186 mln. | | +17,20% | 170 mln. | | +4,38% | 115 mln. | | +8,51% | 88,4 mln. |
internet diensten providers
|