Beurs gesloten -
Nasdaq Stockholm
17:29:45 10-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
8,96
SEK
|
-0,99%
|
|
+3,64%
|
-15,63%
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
41.820
|
13.144
|
15.314
|
14.299
|
-
|
-
|
Bedrijfswaarde
1 |
87.813
|
59.639
|
49.595
|
46.546
|
47.158
|
14.299
|
K/w-verhouding
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
14,9
x
|
2,93
x
|
3,61
x
|
3,78
x
|
3,5
x
|
3,48
x
|
Bedrijfswaarde/omzet
|
31,3
x
|
13,3
x
|
11,7
x
|
12,3
x
|
11,5
x
|
3,48
x
|
Bedrijfswaarde/EBITDA
|
49,4
x
|
21,7
x
|
18,3
x
|
19,4
x
|
18,3
x
|
5,41
x
|
Bedrijfswaarde/FCF
|
372.091.017
x
|
-43.691.213
x
|
-38.897.775
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
-0%
|
-0%
|
-
|
-
|
-
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
1.104.739
|
1.098.636
|
1.098.636
|
1.098.636
|
-
|
-
|
Referentieprijs
2 |
32,60
|
10,45
|
10,65
|
9,000
|
9,000
|
9,000
|
Datum van publicatie
|
24/02/22
|
21/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
-
|
2.805
|
4.491
|
4.244
|
3.782
|
4.087
|
4.113
|
EBITDA
1 |
-
|
1.778
|
2.746
|
2.703
|
2.400
|
2.583
|
2.645
|
Bedrijfsresultaat (EBIT)
1 |
-
|
1.778
|
2.720
|
2.680
|
2.400
|
2.558
|
2.645
|
Operationele Marge
|
-
|
63,39%
|
60,57%
|
63,15%
|
63,47%
|
62,6%
|
64,29%
|
Resultaat voor belastingen (EBT)
1 |
-
|
5.682
|
-2.486
|
-9.815
|
1.215
|
1.744
|
2.792
|
Nettowinst (verlies)
1 |
-108
|
4.408
|
-1.948
|
-7.970
|
567,4
|
975,5
|
1.661
|
Nettomarge
|
-
|
157,15%
|
-43,38%
|
-187,79%
|
15%
|
23,87%
|
40,38%
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
236
|
-1.365
|
-1.275
|
-
|
-
|
-
|
FCF-marge
|
-
|
8,41%
|
-30,39%
|
-30,04%
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
13,27%
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
5,35%
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
19/03/21
|
24/02/22
|
21/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Omzet
1 |
1.097
|
1.099
|
1.093
|
1.114
|
1.185
|
1.172
|
1.049
|
1.007
|
1.016
|
940
|
EBITDA
1 |
616
|
680
|
708
|
705
|
653
|
743
|
708
|
663
|
589
|
535
|
Bedrijfsresultaat (EBIT)
|
634
|
673
|
703
|
697
|
647
|
737
|
702
|
657
|
584
|
-
|
Operationele Marge
|
57,79%
|
61,24%
|
64,32%
|
62,57%
|
54,6%
|
62,88%
|
66,92%
|
65,24%
|
57,48%
|
-
|
Resultaat voor belastingen (EBT)
|
2.609
|
2.058
|
-436
|
-260
|
-3.848
|
-1.272
|
-2.240
|
-2.751
|
-3.552
|
-
|
Nettowinst (verlies)
|
1.895
|
1.709
|
75
|
-219
|
-3.513
|
-896
|
-1.817
|
-2.189
|
-3.068
|
-
|
Nettomarge
|
172,74%
|
155,51%
|
6,86%
|
-19,66%
|
-296,46%
|
-76,45%
|
-173,21%
|
-217,38%
|
-301,97%
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
24/02/22
|
27/04/22
|
13/07/22
|
25/10/22
|
21/02/23
|
28/04/23
|
14/07/23
|
26/10/23
|
21/02/24
|
23/04/24
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
45.993
|
46.495
|
34.281
|
32.247
|
32.860
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
25,87
x
|
16,93
x
|
12,68
x
|
13,44
x
|
12,72
x
|
-
|
Free Cash Flow
|
-
|
236
|
-1.365
|
-1.275
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
21,7%
|
-6,03%
|
-29,9%
|
2,12%
|
5,55%
|
6,76%
|
ROA (netto-inkomsten/totale activa)
|
-
|
7,95%
|
-2,13%
|
-10,2%
|
0,74%
|
2,47%
|
2,51%
|
Totale activa
1 |
-
|
55.455
|
91.550
|
77.856
|
77.093
|
39.448
|
66.286
|
Nettoactief per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
1.217
|
3.597
|
1.993
|
936
|
600
|
600
|
Capex/omzet
|
-
|
43,39%
|
80,09%
|
46,96%
|
24,75%
|
14,68%
|
14,59%
|
Datum van publicatie
|
19/03/21
|
24/02/22
|
21/02/23
|
21/02/24
|
-
|
-
|
-
|
|
Vaira. 1 jan.
|
Kapi.
|
---|
| +14,64% | 29,29 mld. | | +36,86% | 28,36 mld. | | -8,82% | 25,5 mld. | | +13,69% | 24,47 mld. | | +50,95% | 23,83 mld. | | +11,92% | 21,57 mld. | | +1,39% | 19,32 mld. | | +31,19% | 16,73 mld. | | -1,82% | 15,96 mld. |
andere onroerend goed ontwikkeling & transacties
|