Beurs gesloten -
Nasdaq Stockholm
17:29:38 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
196,2
SEK
|
+2,08%
|
|
+3,92%
|
+9,24%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.046
|
6.938
|
10.658
|
7.414
|
6.677
|
7.135
|
-
|
-
|
Bedrijfswaarde
1 |
5.601
|
6.562
|
10.658
|
8.339
|
7.294
|
7.455
|
7.102
|
6.695
|
K/w-verhouding
|
19,2
x
|
33,8
x
|
-
|
14,8
x
|
16,3
x
|
17,8
x
|
15,4
x
|
13,9
x
|
Dividendrendement
|
-
|
1,91%
|
1,33%
|
2,05%
|
2,37%
|
2,34%
|
2,47%
|
2,6%
|
Marktkapitalisatie/omzet
|
3,01
x
|
4,62
x
|
5,04
x
|
1,83
x
|
1,59
x
|
1,86
x
|
1,78
x
|
1,7
x
|
Bedrijfswaarde/omzet
|
2,78
x
|
4,37
x
|
5,04
x
|
2,06
x
|
1,73
x
|
1,94
x
|
1,77
x
|
1,6
x
|
Bedrijfswaarde/EBITDA
|
9,81
x
|
17,5
x
|
19,7
x
|
9,74
x
|
9,28
x
|
9,94
x
|
8,59
x
|
7,55
x
|
Bedrijfswaarde/FCF
|
15,3
x
|
20,1
x
|
44,6
x
|
17,9
x
|
14
x
|
14,6
x
|
13,6
x
|
11,4
x
|
FCF Yield
|
6,55%
|
4,98%
|
2,24%
|
5,6%
|
7,14%
|
6,83%
|
7,34%
|
8,75%
|
Price to Book
|
5,28
x
|
6,5
x
|
-
|
3,58
x
|
3,08
x
|
3,04
x
|
2,7
x
|
2,39
x
|
Aantal aandelen (in duizenden)
|
38.027
|
37.870
|
37.930
|
37.980
|
37.179
|
37.122
|
-
|
-
|
Referentieprijs
2 |
159,0
|
183,2
|
281,0
|
195,2
|
179,6
|
192,2
|
192,2
|
192,2
|
Datum van publicatie
|
4/02/20
|
9/02/21
|
16/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.012
|
1.502
|
2.115
|
4.056
|
4.205
|
3.840
|
4.006
|
4.193
|
EBITDA
1 |
571
|
376
|
541
|
856
|
786
|
750
|
827
|
887
|
Bedrijfsresultaat (EBIT)
1 |
472
|
291
|
443
|
668
|
617
|
573
|
642
|
694
|
Operationele Marge
|
23,46%
|
19,37%
|
20,95%
|
16,47%
|
14,67%
|
14,92%
|
16,03%
|
16,55%
|
Resultaat voor belastingen (EBT)
1 |
453
|
256
|
-
|
634
|
526
|
532
|
610
|
674
|
Nettowinst (verlies)
1 |
321
|
205
|
-
|
501
|
417
|
409
|
470
|
519
|
Nettomarge
|
15,95%
|
13,65%
|
-
|
12,35%
|
9,92%
|
10,65%
|
11,73%
|
12,38%
|
WPA
2 |
8,270
|
5,420
|
-
|
13,20
|
11,00
|
10,80
|
12,50
|
13,80
|
Free Cash Flow
1 |
367
|
327
|
239
|
467
|
521
|
509
|
521
|
586
|
FCF-marge
|
18,24%
|
21,77%
|
11,3%
|
11,51%
|
12,39%
|
13,26%
|
13,01%
|
13,98%
|
Kasstroomconversie (ebitda)
|
64,27%
|
86,97%
|
44,18%
|
54,56%
|
66,28%
|
67,87%
|
63%
|
66,07%
|
Kasstroomconversie (nettowinst)
|
114,33%
|
159,51%
|
-
|
93,21%
|
124,94%
|
124,45%
|
110,85%
|
112,91%
|
Dividend per aandeel
2 |
-
|
3,500
|
3,750
|
4,000
|
4,250
|
4,500
|
4,750
|
5,000
|
Datum van publicatie
|
4/02/20
|
9/02/21
|
16/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
515
|
-
|
934
|
1.021
|
1.068
|
1.033
|
1.127
|
1.098
|
1.035
|
945
|
922
|
990
|
945
|
983
|
EBITDA
1 |
135
|
162
|
211
|
210
|
-
|
220
|
229
|
222
|
183
|
152
|
175
|
198
|
189
|
187
|
Bedrijfsresultaat (EBIT)
1 |
114
|
127
|
166
|
164
|
166
|
172
|
181
|
175
|
146
|
115
|
130
|
154
|
145
|
143
|
Operationele Marge
|
22,14%
|
-
|
17,77%
|
16,06%
|
15,54%
|
16,65%
|
16,06%
|
15,94%
|
14,11%
|
12,17%
|
14,1%
|
15,56%
|
15,34%
|
14,55%
|
Resultaat voor belastingen (EBT)
1 |
110
|
-
|
155
|
153
|
165
|
161
|
159
|
156
|
120
|
-
|
118
|
144
|
135
|
134
|
Nettowinst (verlies)
1 |
91
|
-
|
130
|
134
|
126
|
111
|
121
|
120
|
89
|
-
|
91
|
111
|
104
|
103
|
Nettomarge
|
17,67%
|
-
|
13,92%
|
13,12%
|
11,8%
|
10,75%
|
10,74%
|
10,93%
|
8,6%
|
-
|
9,87%
|
11,21%
|
11,01%
|
10,48%
|
WPA
|
2,390
|
-
|
3,410
|
3,530
|
3,320
|
-
|
3,180
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
3/11/21
|
16/02/22
|
4/05/22
|
26/07/22
|
3/11/22
|
8/02/23
|
3/05/23
|
26/07/23
|
8/11/23
|
7/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
925
|
617
|
320
|
-
|
-
|
Nettokaspositie
1 |
445
|
376
|
-
|
-
|
-
|
-
|
32,5
|
440
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
1,081
x
|
0,785
x
|
0,4267
x
|
-
|
-
|
Free Cash Flow
1 |
367
|
327
|
239
|
467
|
521
|
509
|
521
|
586
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
19,6%
|
-
|
26,6%
|
18,9%
|
18%
|
18,6%
|
18,2%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
30,10
|
28,20
|
-
|
54,50
|
58,30
|
63,30
|
71,30
|
80,40
|
Cashflow per aandeel
2 |
9,940
|
8,900
|
6,840
|
14,00
|
16,40
|
16,20
|
17,10
|
18,60
|
Capex
1 |
19
|
10
|
21
|
62
|
94
|
106
|
120
|
112
|
Capex/omzet
|
0,94%
|
0,67%
|
0,99%
|
1,53%
|
2,24%
|
2,76%
|
3%
|
2,67%
|
Datum van publicatie
|
4/02/20
|
9/02/21
|
16/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
Laatste slotkoers
192,2
SEK Gemiddelde koersdoel
183
SEK Spread / Gemiddelde doel -4,79% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +9,24% | 654 mln. | | +12,96% | 82,32 mld. | | +17,05% | 68,15 mld. | | +12,83% | 37,47 mld. | | +20,00% | 32,88 mld. | | +12,78% | 28,75 mld. | | +3,46% | 26,79 mld. | | +0,73% | 25,18 mld. | | +13,59% | 24,83 mld. | | +15,94% | 24,4 mld. |
Industriële machines & uitrusting - Andere
|