Beurs gesloten -
Nasdaq Stockholm
17:29:47 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
105,4
SEK
|
-0,57%
|
|
-3,66%
|
-16,08%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.008
|
1.165
|
2.244
|
3.184
|
3.635
|
3.050
|
-
|
-
|
Bedrijfswaarde
1 |
2.765
|
1.165
|
2.875
|
3.918
|
3.635
|
3.620
|
3.469
|
3.292
|
K/w-verhouding
|
30,9
x
|
-204
x
|
62,9
x
|
21,8
x
|
18,1
x
|
14,6
x
|
12,4
x
|
10,3
x
|
Dividendrendement
|
0,71%
|
-
|
0,64%
|
0,45%
|
0,8%
|
1,42%
|
1,9%
|
2,37%
|
Marktkapitalisatie/omzet
|
1,29
x
|
-
|
1,39
x
|
1,5
x
|
1,47
x
|
1,24
x
|
1,14
x
|
1,03
x
|
Bedrijfswaarde/omzet
|
1,77
x
|
-
|
1,78
x
|
1,84
x
|
1,47
x
|
1,47
x
|
1,29
x
|
1,12
x
|
Bedrijfswaarde/EBITDA
|
12,2
x
|
-
|
13,2
x
|
11
x
|
7,67
x
|
7,1
x
|
6,29
x
|
6
x
|
Bedrijfswaarde/FCF
|
18,4
x
|
-
|
-30,8
x
|
51,3
x
|
-
|
16,4
x
|
14
x
|
11,2
x
|
FCF Yield
|
5,44%
|
-
|
-3,25%
|
1,95%
|
-
|
6,1%
|
7,15%
|
8,93%
|
Price to Book
|
-
|
-
|
3,08
x
|
3,22
x
|
-
|
2,28
x
|
1,98
x
|
1,71
x
|
Aantal aandelen (in duizenden)
|
28.601
|
28.627
|
28.768
|
28.837
|
28.941
|
28.941
|
-
|
-
|
Referentieprijs
2 |
70,20
|
40,70
|
78,00
|
110,4
|
125,6
|
105,4
|
105,4
|
105,4
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
27/01/22
|
25/01/23
|
25/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.559
|
-
|
1.619
|
2.128
|
2.471
|
2.463
|
2.684
|
2.948
|
EBITDA
1 |
227,2
|
-
|
218
|
354,8
|
474
|
510
|
551,5
|
548,5
|
Bedrijfsresultaat (EBIT)
1 |
103,5
|
-
|
68,27
|
201,1
|
321,7
|
328
|
375,5
|
429,5
|
Operationele Marge
|
6,64%
|
-
|
4,22%
|
9,45%
|
13,02%
|
13,32%
|
13,99%
|
14,57%
|
Resultaat voor belastingen (EBT)
1 |
91,84
|
-
|
49,69
|
186,1
|
275,3
|
283
|
340
|
405
|
Nettowinst (verlies)
1 |
65
|
-5,647
|
35,76
|
146,1
|
200,4
|
209
|
248
|
296
|
Nettomarge
|
4,17%
|
-
|
2,21%
|
6,86%
|
8,11%
|
8,49%
|
9,24%
|
10,04%
|
WPA
2 |
2,270
|
-0,2000
|
1,240
|
5,070
|
6,930
|
7,210
|
8,530
|
10,20
|
Free Cash Flow
1 |
150,3
|
-
|
-93,35
|
76,33
|
-
|
221
|
248
|
294
|
FCF-marge
|
9,64%
|
-
|
-5,77%
|
3,59%
|
-
|
8,97%
|
9,24%
|
9,97%
|
Kasstroomconversie (ebitda)
|
66,14%
|
-
|
-
|
21,51%
|
-
|
43,33%
|
44,97%
|
53,6%
|
Kasstroomconversie (nettowinst)
|
231,24%
|
-
|
-
|
52,25%
|
-
|
105,74%
|
100%
|
99,32%
|
Dividend per aandeel
2 |
0,5000
|
-
|
0,5000
|
0,5000
|
1,000
|
1,500
|
2,000
|
2,500
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
27/01/22
|
25/01/23
|
25/01/24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
466,4
|
440
|
533,2
|
566,8
|
588,6
|
623,2
|
638
|
619
|
589,7
|
598,5
|
613
|
627
|
635
|
EBITDA
1 |
62,14
|
66,42
|
79,92
|
108,5
|
99,94
|
123,1
|
123,2
|
128,1
|
99,46
|
117,1
|
118
|
125
|
-
|
Bedrijfsresultaat (EBIT)
1 |
21,86
|
28,2
|
40,84
|
69,4
|
62,69
|
85,2
|
85,8
|
89,2
|
61,47
|
74,49
|
79
|
85
|
87
|
Operationele Marge
|
4,69%
|
6,41%
|
7,66%
|
12,24%
|
10,65%
|
13,67%
|
13,45%
|
14,41%
|
10,42%
|
12,45%
|
12,89%
|
13,56%
|
13,7%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/01/22
|
27/04/22
|
14/07/22
|
26/10/22
|
25/01/23
|
26/04/23
|
14/07/23
|
24/10/23
|
25/01/24
|
24/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
757
|
-
|
631
|
734
|
-
|
570
|
419
|
242
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,331
x
|
-
|
2,896
x
|
2,069
x
|
-
|
1,118
x
|
0,7597
x
|
0,4412
x
|
Free Cash Flow
1 |
150
|
-
|
-93,3
|
76,3
|
-
|
221
|
248
|
294
|
ROE (netto-inkomsten/eigen vermogen)
|
9,7%
|
-
|
5,23%
|
17%
|
18,6%
|
17%
|
17%
|
18%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
-
|
-
|
25,30
|
34,30
|
-
|
46,30
|
53,30
|
61,50
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
33
|
-
|
7,41
|
-
|
-
|
147
|
107
|
107
|
Capex/omzet
|
2,11%
|
-
|
0,46%
|
-
|
-
|
5,97%
|
3,99%
|
3,63%
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
27/01/22
|
25/01/23
|
25/01/24
|
-
|
-
|
-
|
|
Vaira. 1 jan.
|
Kapi.
|
---|
| -16,08% | 278 mln. | | +6,57% | 32,55 mld. | | -32,59% | 23,54 mld. | | +4,50% | 7,98 mld. | | -9,12% | 5,22 mld. | | -16,46% | 2,84 mld. | | -13,25% | 2,36 mld. | | -5,24% | 1,68 mld. | | -20,45% | 1,61 mld. | | +45,04% | 1,49 mld. |
Geintegreerde hard- & software
|