Beurs gesloten -
Nasdaq Stockholm
17:29:57 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
27,04
SEK
|
-2,14%
|
|
+6,79%
|
-1,15%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
21.283
|
30.682
|
103.447
|
89.815
|
61.035
|
36.567
|
-
|
-
|
Bedrijfswaarde
1 |
19.272
|
29.663
|
90.642
|
104.224
|
76.633
|
51.414
|
46.701
|
42.611
|
K/w-verhouding
|
44,3
x
|
108
x
|
334
x
|
-19,1
x
|
11,8
x
|
225
x
|
15,7
x
|
10,5
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
3,7
x
|
5,84
x
|
11,5
x
|
5,27
x
|
1,62
x
|
0,85
x
|
0,84
x
|
0,8
x
|
Bedrijfswaarde/omzet
|
3,35
x
|
5,65
x
|
10
x
|
6,12
x
|
2,03
x
|
1,2
x
|
1,07
x
|
0,93
x
|
Bedrijfswaarde/EBITDA
|
12,1
x
|
16,3
x
|
22,7
x
|
17
x
|
7,77
x
|
4,59
x
|
3,89
x
|
3,23
x
|
Bedrijfswaarde/FCF
|
-161
x
|
913
x
|
53,8
x
|
456
x
|
-69
x
|
24,3
x
|
10,1
x
|
8,93
x
|
FCF Yield
|
-0,62%
|
0,11%
|
1,86%
|
0,22%
|
-1,45%
|
4,12%
|
9,92%
|
11,2%
|
Price to Book
|
3,74
x
|
4,81
x
|
3,67
x
|
2,01
x
|
0,94
x
|
0,55
x
|
0,54
x
|
0,51
x
|
Aantal aandelen (in duizenden)
|
615.408
|
624.134
|
861.343
|
1.131.462
|
1.259.242
|
1.352.339
|
-
|
-
|
Referentieprijs
2 |
34,58
|
49,16
|
120,1
|
79,38
|
48,47
|
27,04
|
27,04
|
27,04
|
Datum van publicatie
|
22/05/19
|
20/05/20
|
20/05/21
|
19/05/22
|
24/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.754
|
5.249
|
9.024
|
17.037
|
37.665
|
42.791
|
43.452
|
45.638
|
EBITDA
1 |
1.593
|
1.821
|
3.985
|
6.135
|
9.867
|
11.204
|
12.015
|
13.194
|
Bedrijfsresultaat (EBIT)
1 |
897,1
|
1.033
|
2.871
|
4.416
|
6.366
|
7.238
|
7.630
|
8.409
|
Operationele Marge
|
15,59%
|
19,68%
|
31,81%
|
25,92%
|
16,9%
|
16,92%
|
17,56%
|
18,43%
|
Resultaat voor belastingen (EBT)
1 |
545,4
|
408,8
|
680,1
|
-3.821
|
5.015
|
323,2
|
2.833
|
4.573
|
Nettowinst (verlies)
1 |
397,4
|
284,9
|
287,1
|
-4.276
|
4.454
|
152
|
2.391
|
3.715
|
Nettomarge
|
6,91%
|
5,43%
|
3,18%
|
-25,1%
|
11,83%
|
0,36%
|
5,5%
|
8,14%
|
WPA
2 |
0,7800
|
0,4550
|
0,3600
|
-4,160
|
4,120
|
0,1204
|
1,724
|
2,584
|
Free Cash Flow
1 |
-119,6
|
32,5
|
1.685
|
228,4
|
-1.110
|
2.117
|
4.634
|
4.772
|
FCF-marge
|
-2,08%
|
0,62%
|
18,67%
|
1,34%
|
-2,95%
|
4,95%
|
10,66%
|
10,46%
|
Kasstroomconversie (ebitda)
|
-
|
1,78%
|
42,28%
|
3,72%
|
-
|
18,89%
|
38,56%
|
36,17%
|
Kasstroomconversie (nettowinst)
|
-
|
11,41%
|
586,83%
|
-
|
-
|
1.392,11%
|
193,76%
|
128,44%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
22/05/19
|
20/05/20
|
20/05/21
|
19/05/22
|
24/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
3.296
|
5.085
|
5.228
|
7.118
|
9.569
|
11.622
|
9.356
|
10.450
|
10.831
|
12.050
|
9.664
|
21.282
|
10.475
|
11.086
|
12.468
|
9.994
|
EBITDA
1 |
1.640
|
1.490
|
1.473
|
1.867
|
3.056
|
3.005
|
1.939
|
2.697
|
2.923
|
3.269
|
2.727
|
-
|
3.025
|
3.220
|
3.689
|
3.145
|
Bedrijfsresultaat (EBIT)
1 |
973,4
|
1.119
|
1.052
|
1.322
|
2.121
|
2.009
|
915
|
1.673
|
1.814
|
2.150
|
1.461
|
3.780
|
1.680
|
1.886
|
2.198
|
1.738
|
Operationele Marge
|
29,53%
|
22,01%
|
20,13%
|
18,57%
|
22,17%
|
17,29%
|
9,78%
|
16,01%
|
16,75%
|
17,84%
|
15,12%
|
17,76%
|
16,04%
|
17,02%
|
17,63%
|
17,39%
|
Resultaat voor belastingen (EBT)
1 |
-673,5
|
-1.188
|
-1.533
|
140
|
2.622
|
1.595
|
658
|
2.592
|
-675
|
-1.783
|
-140,2
|
-
|
548
|
585,5
|
897,5
|
703
|
Nettowinst (verlies)
1 |
-721,9
|
-1.289
|
-1.656
|
-167
|
2.369
|
1.515
|
737
|
2.250
|
-562
|
-1.740
|
-186,2
|
-
|
427
|
469
|
727
|
548
|
Nettomarge
|
-21,9%
|
-25,35%
|
-31,67%
|
-2,35%
|
24,76%
|
13,04%
|
7,88%
|
21,53%
|
-5,19%
|
-14,44%
|
-1,93%
|
-
|
4,08%
|
4,23%
|
5,83%
|
5,48%
|
WPA
2 |
-0,6800
|
-1,260
|
-1,520
|
-0,1600
|
2,200
|
1,380
|
0,6700
|
1,990
|
-0,4700
|
-1,440
|
-1,333
|
-
|
0,8600
|
0,8300
|
0,7000
|
0,1200
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
17/11/21
|
17/02/22
|
19/05/22
|
18/08/22
|
17/11/22
|
16/02/23
|
24/05/23
|
17/08/23
|
16/11/23
|
15/02/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
14.408
|
15.598
|
14.847
|
10.134
|
6.043
|
Nettokaspositie
1 |
2.011
|
1.019
|
12.806
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
2,349
x
|
1,581
x
|
1,325
x
|
0,8434
x
|
0,4581
x
|
Free Cash Flow
1 |
-120
|
32,5
|
1.685
|
228
|
-1.110
|
2.117
|
4.634
|
4.772
|
ROE (netto-inkomsten/eigen vermogen)
|
11,5%
|
4,72%
|
1,71%
|
9,66%
|
8,36%
|
6%
|
6,25%
|
7,06%
|
ROA (netto-inkomsten/totale activa)
|
6,87%
|
2,96%
|
1,29%
|
-6,72%
|
4,27%
|
0,01%
|
2,65%
|
3,28%
|
Totale activa
1 |
5.786
|
9.623
|
22.196
|
63.603
|
104.245
|
2.035.379
|
90.311
|
113.247
|
Nettoactief per aandeel
2 |
9,260
|
10,20
|
32,70
|
39,40
|
51,70
|
49,30
|
50,10
|
52,60
|
Cashflow per aandeel
2 |
-
|
2,770
|
4,900
|
3,950
|
3,960
|
5,790
|
7,050
|
7,790
|
Capex
1 |
1.476
|
1.653
|
2.205
|
4.053
|
6.493
|
7.185
|
5.115
|
5.180
|
Capex/omzet
|
25,65%
|
31,5%
|
24,43%
|
23,79%
|
17,24%
|
16,79%
|
11,77%
|
11,35%
|
Datum van publicatie
|
22/05/19
|
20/05/20
|
20/05/21
|
19/05/22
|
24/05/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
27,04
SEK Gemiddelde koersdoel
31,17
SEK Spread / Gemiddelde doel +15,26% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -1,15% | 3,34 mld. | | +8,05% | 3.020 mld. | | +5,58% | 82,93 mld. | | +3,69% | 76,85 mld. | | -14,62% | 53,04 mld. | | +31,16% | 50,15 mld. | | -24,56% | 46,55 mld. | | +17,75% | 41,41 mld. | | +55,21% | 35,63 mld. | | -10,24% | 24,64 mld. |
Software - Andere
|