Beurs gesloten -
Nasdaq Stockholm
17:29:38 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
337,2
SEK
|
-1,46%
|
|
-11,08%
|
-12,73%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.893
|
7.225
|
16.665
|
8.772
|
14.579
|
12.776
|
-
|
-
|
Bedrijfswaarde
1 |
7.393
|
8.773
|
18.668
|
12.533
|
17.978
|
15.655
|
14.926
|
14.593
|
K/w-verhouding
|
19,3
x
|
24,5
x
|
36,3
x
|
14,7
x
|
25,7
x
|
21,6
x
|
17,5
x
|
17,8
x
|
Dividendrendement
|
-
|
1,41%
|
0,84%
|
2,03%
|
1,29%
|
1,52%
|
1,69%
|
1,69%
|
Marktkapitalisatie/omzet
|
1,13
x
|
1,52
x
|
2,84
x
|
1,04
x
|
1,68
x
|
1,54
x
|
1,41
x
|
1,4
x
|
Bedrijfswaarde/omzet
|
1,7
x
|
1,84
x
|
3,18
x
|
1,49
x
|
2,07
x
|
1,89
x
|
1,65
x
|
1,6
x
|
Bedrijfswaarde/EBITDA
|
14,3
x
|
13,8
x
|
21,8
x
|
12
x
|
16,4
x
|
15,1
x
|
11,6
x
|
12,1
x
|
Bedrijfswaarde/FCF
|
22,3
x
|
20,9
x
|
135
x
|
-111
x
|
13,2
x
|
20,3
x
|
28,4
x
|
20,4
x
|
FCF Yield
|
4,48%
|
4,78%
|
0,74%
|
-0,9%
|
7,56%
|
4,93%
|
3,52%
|
4,91%
|
Price to Book
|
2,79
x
|
3,78
x
|
7,04
x
|
2,89
x
|
4,28
x
|
3,29
x
|
2,87
x
|
-
|
Aantal aandelen (in duizenden)
|
37.468
|
37.165
|
37.281
|
37.489
|
37.729
|
37.888
|
-
|
-
|
Referentieprijs
2 |
130,6
|
194,4
|
447,0
|
234,0
|
386,4
|
337,2
|
337,2
|
337,2
|
Datum van publicatie
|
11/02/20
|
11/02/21
|
10/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.348
|
4.756
|
5.878
|
8.431
|
8.680
|
8.301
|
9.038
|
9.129
|
EBITDA
1 |
517
|
635
|
855
|
1.041
|
1.097
|
1.037
|
1.289
|
1.202
|
Bedrijfsresultaat (EBIT)
1 |
368
|
457
|
688
|
930
|
974
|
959
|
1.100
|
1.077
|
Operationele Marge
|
8,46%
|
9,61%
|
11,7%
|
11,03%
|
11,22%
|
11,55%
|
12,18%
|
11,8%
|
Resultaat voor belastingen (EBT)
1 |
326
|
391
|
615
|
828
|
755
|
779,4
|
961,6
|
947
|
Nettowinst (verlies)
1 |
253
|
299
|
470
|
609
|
574
|
591,7
|
728,9
|
719
|
Nettomarge
|
5,82%
|
6,29%
|
8%
|
7,22%
|
6,61%
|
7,13%
|
8,06%
|
7,88%
|
WPA
2 |
6,750
|
7,950
|
12,32
|
15,95
|
15,03
|
15,62
|
19,25
|
18,98
|
Free Cash Flow
1 |
331
|
419
|
138
|
-113
|
1.360
|
772
|
525
|
716
|
FCF-marge
|
7,61%
|
8,81%
|
2,35%
|
-1,34%
|
15,67%
|
9,3%
|
5,81%
|
7,84%
|
Kasstroomconversie (ebitda)
|
64,02%
|
65,98%
|
16,14%
|
-
|
123,97%
|
74,47%
|
40,72%
|
59,57%
|
Kasstroomconversie (nettowinst)
|
130,83%
|
140,13%
|
29,36%
|
-
|
236,93%
|
130,47%
|
72,03%
|
99,58%
|
Dividend per aandeel
2 |
-
|
2,750
|
3,750
|
4,750
|
5,000
|
5,124
|
5,701
|
5,690
|
Datum van publicatie
|
11/02/20
|
11/02/21
|
10/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
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 |
1.599
|
2.002
|
2.122
|
2.074
|
2.386
|
2.280
|
2.071
|
1.943
|
2.149
|
2.164
|
1.978
|
2.010
|
2.314
|
2.280
|
EBITDA
1 |
-
|
-
|
285
|
255
|
338
|
332
|
234
|
191
|
274
|
283
|
237
|
247
|
295
|
282
|
Bedrijfsresultaat (EBIT)
1 |
170
|
233
|
250
|
-
|
-
|
-
|
202
|
164
|
243
|
266
|
225
|
224
|
281
|
269
|
Operationele Marge
|
10,63%
|
11,64%
|
11,78%
|
-
|
-
|
-
|
9,75%
|
8,44%
|
11,31%
|
12,29%
|
11,38%
|
11,14%
|
12,14%
|
11,8%
|
Resultaat voor belastingen (EBT)
1 |
145
|
220
|
222
|
182
|
265
|
265
|
131
|
93
|
191
|
221
|
181
|
187
|
245
|
235
|
Nettowinst (verlies)
1 |
115
|
-
|
177
|
135
|
201
|
205
|
98
|
71
|
145
|
168
|
137
|
142
|
186
|
179
|
Nettomarge
|
7,19%
|
-
|
8,34%
|
6,51%
|
8,42%
|
8,99%
|
4,73%
|
3,65%
|
6,75%
|
7,76%
|
6,93%
|
7,06%
|
8,04%
|
7,85%
|
WPA
2 |
3,120
|
-
|
4,640
|
3,550
|
5,330
|
5,370
|
2,540
|
1,860
|
3,820
|
4,430
|
3,620
|
3,740
|
4,910
|
4,720
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/02/22
|
21/04/22
|
27/10/22
|
9/02/23
|
20/04/23
|
13/07/23
|
26/10/23
|
8/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.500
|
1.548
|
2.003
|
3.761
|
3.399
|
2.879
|
2.150
|
1.817
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,836
x
|
2,438
x
|
2,343
x
|
3,613
x
|
3,098
x
|
2,777
x
|
1,668
x
|
1,512
x
|
Free Cash Flow
1 |
331
|
419
|
138
|
-113
|
1.360
|
772
|
525
|
716
|
ROE (netto-inkomsten/eigen vermogen)
|
15,1%
|
16,2%
|
23%
|
22,5%
|
17,8%
|
16,1%
|
16,4%
|
15,3%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
7,6%
|
6,37%
|
6,8%
|
7,7%
|
7,7%
|
Totale activa
1 |
-
|
-
|
-
|
8.013
|
9.018
|
8.702
|
9.466
|
9.338
|
Nettoactief per aandeel
2 |
46,70
|
51,40
|
63,50
|
80,90
|
90,40
|
103,0
|
117,0
|
-
|
Cashflow per aandeel
|
10,30
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
56
|
61
|
34
|
66
|
86
|
58
|
76,4
|
73
|
Capex/omzet
|
1,29%
|
1,28%
|
0,58%
|
0,78%
|
0,99%
|
0,7%
|
0,85%
|
0,8%
|
Datum van publicatie
|
11/02/20
|
11/02/21
|
10/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
337,2
SEK Gemiddelde koersdoel
410
SEK Spread / Gemiddelde doel +21,59% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -12,73% | 1,17 mld. | | +12,14% | 45,6 mld. | | +5,25% | 39,03 mld. | | +4,75% | 6,99 mld. | | +0,95% | 6,04 mld. | | -7,94% | 5,25 mld. | | +29,24% | 1,59 mld. | | +4,63% | 1,55 mld. | | +3,80% | 1,06 mld. | | -5,74% | 991 mln. |
Industriële machines & uitrusting Groothandel
|