Beurs gesloten -
Nasdaq Stockholm
17:29:49 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
29,65
SEK
|
-2,47%
|
|
-2,47%
|
-8,49%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.278
|
2.399
|
4.157
|
3.209
|
2.862
|
2.614
|
-
|
-
|
Bedrijfswaarde
1 |
2.547
|
2.384
|
5.591
|
4.299
|
2.862
|
1.718
|
1.654
|
1.543
|
K/w-verhouding
|
20,1
x
|
36,6
x
|
24,5
x
|
6,73
x
|
-135
x
|
9,92
x
|
7,62
x
|
6,42
x
|
Dividendrendement
|
-
|
3,32%
|
2,12%
|
3,3%
|
-
|
3,81%
|
5,16%
|
6,29%
|
Marktkapitalisatie/omzet
|
0,94
x
|
1,04
x
|
2,4
x
|
1,61
x
|
1,69
x
|
1,3
x
|
1,16
x
|
1,05
x
|
Bedrijfswaarde/omzet
|
1,05
x
|
1,03
x
|
3,22
x
|
2,15
x
|
1,69
x
|
0,86
x
|
0,73
x
|
0,62
x
|
Bedrijfswaarde/EBITDA
|
4,63
x
|
4,74
x
|
21,2
x
|
4,86
x
|
13,2
x
|
3,23
x
|
2,74
x
|
2,25
x
|
Bedrijfswaarde/FCF
|
-1,39
x
|
-13,9
x
|
-136
x
|
33,3
x
|
-
|
8,46
x
|
8,13
x
|
6,15
x
|
FCF Yield
|
-72,2%
|
-7,17%
|
-0,73%
|
3%
|
-
|
11,8%
|
12,3%
|
16,3%
|
Price to Book
|
1,49
x
|
1,56
x
|
2,47
x
|
1,48
x
|
-
|
1,19
x
|
1,07
x
|
0,94
x
|
Aantal aandelen (in duizenden)
|
86.282
|
88.349
|
88.349
|
88.349
|
88.349
|
88.349
|
-
|
-
|
Referentieprijs
2 |
26,35
|
27,10
|
47,10
|
36,40
|
32,40
|
29,65
|
29,65
|
29,65
|
Datum van publicatie
|
21/02/20
|
25/02/21
|
25/02/22
|
10/02/23
|
9/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.420
|
2.312
|
1.735
|
1.996
|
1.697
|
2.007
|
2.251
|
2.492
|
EBITDA
1 |
550
|
503
|
264
|
885
|
217
|
531,5
|
604
|
685,9
|
Bedrijfsresultaat (EBIT)
1 |
422
|
393
|
143
|
810
|
145
|
451,5
|
574
|
653,5
|
Operationele Marge
|
17,44%
|
17%
|
8,24%
|
40,58%
|
8,54%
|
22,49%
|
25,5%
|
26,22%
|
Resultaat voor belastingen (EBT)
1 |
284
|
285
|
221
|
830
|
42
|
354,2
|
483,8
|
614,6
|
Nettowinst (verlies)
1 |
113
|
65
|
174
|
491
|
-21
|
268,6
|
330,2
|
400,3
|
Nettomarge
|
4,67%
|
2,81%
|
10,03%
|
24,6%
|
-1,24%
|
13,38%
|
14,67%
|
16,06%
|
WPA
2 |
1,310
|
0,7400
|
1,920
|
5,410
|
-0,2400
|
2,990
|
3,889
|
4,615
|
Free Cash Flow
1 |
-1.839
|
-171
|
-41
|
129
|
-
|
203
|
203,5
|
251
|
FCF-marge
|
-75,99%
|
-7,4%
|
-2,36%
|
6,46%
|
-
|
10,11%
|
9,04%
|
10,07%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
14,58%
|
-
|
38,19%
|
33,69%
|
36,6%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
26,27%
|
-
|
75,59%
|
61,64%
|
62,71%
|
Dividend per aandeel
2 |
-
|
0,9000
|
1,000
|
1,200
|
-
|
1,130
|
1,529
|
1,865
|
Datum van publicatie
|
21/02/20
|
25/02/21
|
25/02/22
|
10/02/23
|
9/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
361
|
604
|
333
|
641
|
405
|
618
|
367
|
786
|
393
|
454
|
364,5
|
640
|
404
|
558
|
466
|
EBITDA
1 |
73
|
166
|
234
|
404
|
88
|
159
|
26
|
108
|
47
|
29
|
46
|
280
|
88
|
121,5
|
102
|
Bedrijfsresultaat (EBIT)
1 |
51
|
145
|
216
|
-
|
71
|
138
|
7
|
84
|
33
|
8
|
20,5
|
227
|
80
|
106
|
81
|
Operationele Marge
|
14,13%
|
24,01%
|
64,86%
|
-
|
17,53%
|
22,33%
|
1,91%
|
10,69%
|
8,4%
|
1,76%
|
5,62%
|
35,47%
|
19,8%
|
19%
|
17,38%
|
Resultaat voor belastingen (EBT)
1 |
50
|
139
|
196
|
326
|
98
|
152
|
7
|
107
|
-9
|
-69
|
-1
|
200
|
54
|
82
|
58
|
Nettowinst (verlies)
1 |
34
|
95
|
79
|
247
|
68
|
97
|
-8
|
84
|
-22
|
-75
|
-1
|
124
|
33
|
48
|
33
|
Nettomarge
|
9,42%
|
15,73%
|
23,72%
|
38,53%
|
16,79%
|
15,7%
|
-2,18%
|
10,69%
|
-5,6%
|
-16,52%
|
-0,27%
|
19,38%
|
8,17%
|
8,6%
|
7,08%
|
WPA
2 |
0,3800
|
1,040
|
0,8700
|
2,730
|
0,7500
|
1,070
|
-
|
0,9500
|
-0,2500
|
-0,8500
|
-0,0100
|
1,410
|
0,3700
|
0,5500
|
0,3700
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,160
|
-
|
Datum van publicatie
|
11/11/21
|
25/02/22
|
6/05/22
|
19/08/22
|
28/10/22
|
10/02/23
|
5/05/23
|
18/08/23
|
28/10/23
|
9/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
269
|
-
|
1.434
|
1.090
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
15
|
-
|
-
|
-
|
896
|
960
|
1.071
|
Hefboom (schuld/ebitda)
|
0,4891
x
|
-
|
5,432
x
|
1,232
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-1.839
|
-171
|
-41
|
129
|
-
|
203
|
204
|
251
|
ROE (netto-inkomsten/eigen vermogen)
|
7%
|
13%
|
10,5%
|
-
|
-
|
12,4%
|
14,4%
|
15,3%
|
ROA (netto-inkomsten/totale activa)
|
2,04%
|
-
|
-
|
-
|
-
|
3,6%
|
5%
|
6,1%
|
Totale activa
1 |
5.533
|
-
|
-
|
-
|
-
|
7.460
|
6.603
|
6.562
|
Nettoactief per aandeel
2 |
17,60
|
17,30
|
19,10
|
24,50
|
-
|
24,80
|
27,60
|
31,50
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
11
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
0,55%
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
21/02/20
|
25/02/21
|
25/02/22
|
10/02/23
|
9/02/24
|
-
|
-
|
-
|
Laatste slotkoers
29,65
SEK Gemiddelde koersdoel
44
SEK Spread / Gemiddelde doel +48,40% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -8,49% | 244 mln. | | -6,75% | 112 mld. | | -6,93% | 84,71 mld. | | +7,17% | 62,03 mld. | | +16,30% | 61,32 mld. | | +8,74% | 42,22 mld. | | +9,65% | 41,18 mld. | | +17,39% | 34,26 mld. | | +3,22% | 24,63 mld. | | -5,50% | 22,04 mld. |
Investeringsbeheer & Fondsbeheerders - Andere
|