Geschatte realtime
Cboe Europe
15:09:16 01-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
47,51
SEK
|
+1,47%
|
|
-1,45%
|
+8,76%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.867
|
6.912
|
7.858
|
6.127
|
4.143
|
4.447
|
-
|
-
|
Bedrijfswaarde
1 |
9.608
|
8.119
|
9.521
|
7.756
|
6.292
|
6.455
|
6.338
|
6.207
|
K/w-verhouding
|
45,8
x
|
36,2
x
|
29,5
x
|
23,8
x
|
26,6
x
|
14
x
|
11
x
|
9,31
x
|
Dividendrendement
|
2,67%
|
6,08%
|
5,81%
|
7,47%
|
6,88%
|
7,72%
|
9,19%
|
9,97%
|
Marktkapitalisatie/omzet
|
0,76
x
|
0,72
x
|
0,78
x
|
0,52
x
|
0,33
x
|
0,35
x
|
0,33
x
|
0,32
x
|
Bedrijfswaarde/omzet
|
0,93
x
|
0,85
x
|
0,94
x
|
0,66
x
|
0,51
x
|
0,5
x
|
0,48
x
|
0,45
x
|
Bedrijfswaarde/EBITDA
|
12,8
x
|
10,7
x
|
11,5
x
|
9,11
x
|
7,42
x
|
6,99
x
|
6,46
x
|
5,91
x
|
Bedrijfswaarde/FCF
|
15,7
x
|
12,1
x
|
14,2
x
|
13,4
x
|
13,8
x
|
11,9
x
|
10,2
x
|
9,07
x
|
FCF Yield
|
6,38%
|
8,25%
|
7,04%
|
7,44%
|
7,25%
|
8,38%
|
9,83%
|
11%
|
Price to Book
|
3,97
x
|
3,32
x
|
3,92
x
|
3,15
x
|
2,65
x
|
2,75
x
|
2,71
x
|
2,55
x
|
Aantal aandelen (in duizenden)
|
95.472
|
95.472
|
95.072
|
95.286
|
94.986
|
94.986
|
-
|
-
|
Referentieprijs
2 |
82,40
|
72,40
|
82,65
|
64,30
|
43,62
|
46,82
|
46,82
|
46,82
|
Datum van publicatie
|
12/02/20
|
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 |
10.313
|
9.591
|
10.104
|
11.789
|
12.443
|
12.870
|
13.343
|
13.927
|
EBITDA
1 |
749
|
756
|
829
|
851
|
848
|
923,2
|
980,5
|
1.050
|
Bedrijfsresultaat (EBIT)
1 |
299
|
318
|
403
|
408
|
364
|
573
|
637,4
|
717
|
Operationele Marge
|
2,9%
|
3,32%
|
3,99%
|
3,46%
|
2,93%
|
4,45%
|
4,78%
|
5,15%
|
Resultaat voor belastingen (EBT)
1 |
228
|
252
|
343
|
336
|
220
|
414,9
|
522,3
|
616,4
|
Nettowinst (verlies)
1 |
169
|
191
|
265
|
257
|
155
|
318,4
|
404,7
|
477,7
|
Nettomarge
|
1,64%
|
1,99%
|
2,62%
|
2,18%
|
1,25%
|
2,47%
|
3,03%
|
3,43%
|
WPA
2 |
1,800
|
2,000
|
2,800
|
2,700
|
1,640
|
3,343
|
4,251
|
5,029
|
Free Cash Flow
1 |
613
|
670
|
670
|
577
|
456
|
541
|
623,3
|
684
|
FCF-marge
|
5,94%
|
6,99%
|
6,63%
|
4,89%
|
3,66%
|
4,2%
|
4,67%
|
4,91%
|
Kasstroomconversie (ebitda)
|
81,84%
|
88,62%
|
80,82%
|
67,8%
|
53,77%
|
58,6%
|
63,58%
|
65,15%
|
Kasstroomconversie (nettowinst)
|
362,72%
|
350,79%
|
252,83%
|
224,51%
|
294,19%
|
169,94%
|
154,02%
|
143,2%
|
Dividend per aandeel
2 |
2,200
|
4,400
|
4,800
|
4,800
|
3,000
|
3,617
|
4,302
|
4,670
|
Datum van publicatie
|
12/02/20
|
11/02/21
|
10/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
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 |
2.901
|
2.955
|
2.980
|
2.766
|
3.088
|
2.978
|
3.162
|
3.016
|
3.287
|
3.124
|
3.274
|
3.050
|
3.422
|
3.287
|
3.407
|
EBITDA
1 |
227
|
240
|
224
|
178
|
210
|
211
|
220
|
187
|
229
|
226
|
247,2
|
221,1
|
268,1
|
250
|
264
|
Bedrijfsresultaat (EBIT)
1 |
95
|
123
|
119
|
70
|
97
|
106
|
94
|
78
|
86
|
125
|
143
|
120,5
|
168,5
|
165
|
180
|
Operationele Marge
|
3,27%
|
4,16%
|
3,99%
|
2,53%
|
3,14%
|
3,56%
|
2,97%
|
2,59%
|
2,62%
|
4%
|
4,37%
|
3,95%
|
4,92%
|
5,02%
|
5,28%
|
Resultaat voor belastingen (EBT)
1 |
79
|
109
|
103
|
51
|
73
|
75
|
59
|
40
|
47
|
86
|
114,2
|
88,34
|
136,8
|
134
|
151
|
Nettowinst (verlies)
1 |
62
|
84
|
79
|
39
|
54
|
55
|
42
|
28
|
30
|
62
|
88,71
|
68,96
|
106,5
|
106
|
120
|
Nettomarge
|
2,14%
|
2,84%
|
2,65%
|
1,41%
|
1,75%
|
1,85%
|
1,33%
|
0,93%
|
0,91%
|
1,98%
|
2,71%
|
2,26%
|
3,11%
|
3,22%
|
3,52%
|
WPA
2 |
0,6000
|
0,8900
|
0,8300
|
0,4000
|
0,6000
|
0,6000
|
0,4400
|
0,3000
|
0,3200
|
0,7000
|
1,044
|
0,8622
|
1,267
|
1,120
|
1,260
|
Dividend per aandeel
2 |
4,800
|
-
|
-
|
-
|
4,800
|
-
|
-
|
-
|
3,000
|
-
|
2,470
|
-
|
1,500
|
1,930
|
1,750
|
Datum van publicatie
|
10/02/22
|
29/04/22
|
15/07/22
|
27/10/22
|
9/02/23
|
26/04/23
|
14/07/23
|
25/10/23
|
8/02/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.741
|
1.207
|
1.663
|
1.629
|
2.149
|
2.007
|
1.891
|
1.760
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,324
x
|
1,597
x
|
2,006
x
|
1,914
x
|
2,534
x
|
2,174
x
|
1,929
x
|
1,676
x
|
Free Cash Flow
1 |
613
|
670
|
670
|
577
|
456
|
541
|
623
|
684
|
ROE (netto-inkomsten/eigen vermogen)
|
8,16%
|
9,41%
|
13%
|
13%
|
8,85%
|
20,5%
|
24,9%
|
27,8%
|
ROA (netto-inkomsten/totale activa)
|
2,53%
|
2,95%
|
4,03%
|
3,62%
|
2,13%
|
4,62%
|
5,77%
|
6,43%
|
Totale activa
1 |
6.669
|
6.464
|
6.575
|
7.104
|
7.275
|
6.889
|
7.010
|
7.426
|
Nettoactief per aandeel
2 |
20,70
|
21,80
|
21,10
|
20,40
|
16,50
|
17,00
|
17,20
|
18,40
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
63
|
66
|
67
|
99
|
131
|
123
|
111
|
126
|
Capex/omzet
|
0,61%
|
0,69%
|
0,66%
|
0,84%
|
1,05%
|
0,96%
|
0,83%
|
0,91%
|
Datum van publicatie
|
12/02/20
|
11/02/21
|
10/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Laatste slotkoers
46,82
SEK Gemiddelde koersdoel
60,38
SEK Spread / Gemiddelde doel +28,95% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,76% | 420 mln. | | +16,19% | 71,05 mld. | | +7,63% | 17,49 mld. | | +14,16% | 13,96 mld. | | +15,61% | 12,57 mld. | | +12,53% | 9,77 mld. | | -22,30% | 6,28 mld. | | -7,26% | 5,79 mld. | | +2,19% | 5,21 mld. | | +1,65% | 5,09 mld. |
Bedrijfsondersteunende diensten - NEC
|