Beurs gesloten -
Nasdaq Stockholm
17:29:57 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
69,2
SEK
|
+1,62%
|
|
+6,63%
|
+25,82%
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.387
|
18.034
|
12.594
|
15.807
|
19.888
|
-
|
-
|
Bedrijfswaarde
1 |
13.810
|
19.784
|
14.644
|
17.197
|
22.013
|
21.026
|
20.413
|
K/w-verhouding
|
48
x
|
37,1
x
|
18,3
x
|
20,4
x
|
22,3
x
|
18,9
x
|
16,2
x
|
Dividendrendement
|
-
|
0,8%
|
1,6%
|
1,45%
|
1,33%
|
1,54%
|
1,78%
|
Marktkapitalisatie/omzet
|
1,84
x
|
2,29
x
|
1,14
x
|
1,33
x
|
1,56
x
|
1,49
x
|
1,44
x
|
Bedrijfswaarde/omzet
|
1,9
x
|
2,52
x
|
1,33
x
|
1,45
x
|
1,72
x
|
1,58
x
|
1,48
x
|
Bedrijfswaarde/EBITDA
|
18,1
x
|
22,3
x
|
10,4
x
|
10,9
x
|
12,2
x
|
10,9
x
|
9,27
x
|
Bedrijfswaarde/FCF
|
28.592.077
x
|
20.913.520
x
|
42.445.670
x
|
16.992.944
x
|
-
|
15.655.634
x
|
13.957.546
x
|
FCF Yield
|
0%
|
0%
|
0%
|
0%
|
-
|
0%
|
0%
|
Price to Book
|
4,78
x
|
5,12
x
|
2,95
x
|
3,36
x
|
3,66
x
|
3,23
x
|
2,72
x
|
Aantal aandelen (in duizenden)
|
287.397
|
287.397
|
287.397
|
287.397
|
287.398
|
-
|
-
|
Referentieprijs
2 |
46,58
|
62,75
|
43,82
|
55,00
|
69,20
|
69,20
|
69,20
|
Datum van publicatie
|
3/02/21
|
28/01/22
|
31/01/23
|
1/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
9.281
|
7.263
|
7.862
|
11.037
|
11.848
|
12.784
|
13.334
|
13.773
|
EBITDA
1 |
-
|
761
|
887
|
1.403
|
1.581
|
1.803
|
1.927
|
2.202
|
Bedrijfsresultaat (EBIT)
1 |
-
|
464
|
592
|
990
|
1.154
|
1.319
|
1.428
|
1.708
|
Operationele Marge
|
-
|
6,39%
|
7,53%
|
8,97%
|
9,74%
|
10,31%
|
10,71%
|
12,4%
|
Resultaat voor belastingen (EBT)
1 |
-
|
363
|
587
|
895
|
1.033
|
1.184
|
1.387
|
1.612
|
Nettowinst (verlies)
1 |
-
|
278
|
487
|
686
|
775
|
891,7
|
1.052
|
1.226
|
Nettomarge
|
-
|
3,83%
|
6,19%
|
6,22%
|
6,54%
|
6,98%
|
7,89%
|
8,9%
|
WPA
2 |
2,310
|
0,9700
|
1,690
|
2,390
|
2,700
|
3,103
|
3,659
|
4,268
|
Free Cash Flow
|
-
|
483
|
946
|
345
|
1.012
|
-
|
1.343
|
1.462
|
FCF-marge
|
-
|
6,65%
|
12,03%
|
3,13%
|
8,54%
|
-
|
10,07%
|
10,62%
|
Kasstroomconversie (ebitda)
|
-
|
63,47%
|
106,65%
|
24,59%
|
64,01%
|
-
|
69,69%
|
66,43%
|
Kasstroomconversie (nettowinst)
|
-
|
173,74%
|
194,25%
|
50,29%
|
130,58%
|
-
|
127,67%
|
119,28%
|
Dividend per aandeel
2 |
-
|
-
|
0,5000
|
0,7000
|
0,8000
|
0,9224
|
1,063
|
1,230
|
Datum van publicatie
|
31/01/20
|
3/02/21
|
28/01/22
|
31/01/23
|
1/02/24
|
-
|
-
|
-
|
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 |
2.309
|
2.484
|
2.731
|
2.782
|
3.040
|
2.968
|
3.153
|
2.752
|
2.974
|
3.055
|
3.346
|
3.038
|
3.322
|
3.178
|
3.379
|
EBITDA
1 |
226
|
302
|
296
|
381
|
390
|
404
|
451
|
356
|
371
|
405
|
468
|
416
|
469
|
462
|
512
|
Bedrijfsresultaat (EBIT)
1 |
141
|
199
|
196
|
277
|
284
|
301
|
345
|
247
|
261
|
271
|
343
|
302
|
347
|
341
|
384
|
Operationele Marge
|
6,11%
|
8,01%
|
7,18%
|
9,96%
|
9,34%
|
10,14%
|
10,94%
|
8,98%
|
8,78%
|
8,87%
|
10,25%
|
9,94%
|
10,44%
|
10,73%
|
11,36%
|
Resultaat voor belastingen (EBT)
1 |
151
|
203
|
188
|
255
|
248
|
262
|
321
|
214
|
236
|
237
|
305
|
263
|
311
|
307
|
350
|
Nettowinst (verlies)
1 |
129
|
155
|
132
|
195
|
204
|
190
|
257
|
159
|
168
|
171
|
229
|
197
|
233
|
230
|
263
|
Nettomarge
|
5,59%
|
6,24%
|
4,83%
|
7,01%
|
6,71%
|
6,4%
|
8,15%
|
5,78%
|
5,65%
|
5,6%
|
6,85%
|
6,48%
|
7,01%
|
7,24%
|
7,78%
|
WPA
2 |
0,4500
|
0,5400
|
0,4600
|
0,6800
|
0,7100
|
0,6600
|
0,8900
|
0,5500
|
0,5900
|
0,6000
|
0,8250
|
0,7550
|
0,9300
|
0,8000
|
0,9100
|
Dividend per aandeel
2 |
0,5000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28/01/22
|
27/04/22
|
22/07/22
|
27/10/22
|
31/01/23
|
25/04/23
|
21/07/23
|
27/10/23
|
1/02/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
423
|
1.750
|
2.050
|
1.390
|
2.125
|
1.138
|
525
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
0,5558
x
|
1,973
x
|
1,461
x
|
0,8792
x
|
1,179
x
|
0,5903
x
|
0,2385
x
|
Free Cash Flow
|
-
|
483
|
946
|
345
|
1.012
|
-
|
1.343
|
1.463
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
10,1%
|
15,4%
|
17,6%
|
17,3%
|
17,6%
|
18,2%
|
18,2%
|
ROA (netto-inkomsten/totale activa)
|
-
|
3,62%
|
5,44%
|
5,99%
|
6,54%
|
7,1%
|
7,87%
|
8,48%
|
Totale activa
1 |
-
|
7.674
|
8.953
|
11.448
|
11.858
|
12.561
|
13.363
|
14.454
|
Nettoactief per aandeel
2 |
-
|
9,740
|
12,30
|
14,90
|
16,40
|
18,90
|
21,40
|
25,50
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
267
|
155
|
130
|
163
|
182
|
221
|
209
|
Capex/omzet
|
-
|
3,68%
|
1,97%
|
1,18%
|
1,38%
|
1,43%
|
1,66%
|
1,51%
|
Datum van publicatie
|
31/01/20
|
3/02/21
|
28/01/22
|
31/01/23
|
1/02/24
|
-
|
-
|
-
|
Laatste slotkoers
69,2
SEK Gemiddelde koersdoel
74,67
SEK Spread / Gemiddelde doel +7,90% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +25,82% | 1,81 mld. | | -16,77% | 5,06 mld. | | -8,70% | 2,89 mld. | | -21,78% | 533 mln. | | -16,28% | 299 mln. | | +5,96% | 293 mln. | | -21,66% | 285 mln. | | +0,65% | 237 mln. | | -30,21% | 221 mln. |
commerciele apparatuur
|