Vertraagde tijd
Nasdaq Stockholm
12:49:24 27-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
46,4
SEK
|
-0,64%
|
|
+0,43%
|
-10,42%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
244,6
|
510,1
|
1.013
|
417,9
|
636,7
|
574
|
-
|
-
|
Bedrijfswaarde
1 |
224,3
|
487,6
|
981,8
|
417,9
|
611,5
|
540
|
533
|
524
|
K/w-verhouding
|
27,6
x
|
47,2
x
|
56,1
x
|
20,5
x
|
27,3
x
|
22
x
|
18,2
x
|
16,1
x
|
Dividendrendement
|
4,02%
|
1,93%
|
1,21%
|
-
|
2,9%
|
3,75%
|
4,28%
|
4,82%
|
Marktkapitalisatie/omzet
|
3,53
x
|
6,29
x
|
8,87
x
|
3,27
x
|
4,47
x
|
3,34
x
|
2,9
x
|
2,64
x
|
Bedrijfswaarde/omzet
|
3,24
x
|
6,01
x
|
8,59
x
|
3,27
x
|
4,29
x
|
3,14
x
|
2,69
x
|
2,41
x
|
Bedrijfswaarde/EBITDA
|
17,7
x
|
32,1
x
|
40,6
x
|
15,5
x
|
20,8
x
|
16,6
x
|
13,4
x
|
11,6
x
|
Bedrijfswaarde/FCF
|
28,9
x
|
38,2
x
|
54,6
x
|
-
|
30,6
x
|
19,3
x
|
18,4
x
|
15,4
x
|
FCF Yield
|
3,46%
|
2,62%
|
1,83%
|
-
|
3,27%
|
5,18%
|
5,44%
|
6,49%
|
Price to Book
|
11,6
x
|
23,2
x
|
33,4
x
|
-
|
13,7
x
|
10,8
x
|
9,05
x
|
7,71
x
|
Aantal aandelen (in duizenden)
|
12.292
|
12.292
|
12.292
|
12.292
|
12.292
|
12.292
|
-
|
-
|
Referentieprijs
2 |
19,90
|
41,50
|
82,40
|
34,00
|
51,80
|
46,70
|
46,70
|
46,70
|
Datum van publicatie
|
13/02/20
|
18/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
69,28
|
81,08
|
114,2
|
127,7
|
142,6
|
172,1
|
197,9
|
217,7
|
EBITDA
1 |
12,7
|
15,2
|
24,2
|
26,9
|
29,38
|
32,6
|
39,8
|
45,1
|
Bedrijfsresultaat (EBIT)
1 |
11,23
|
13,81
|
22,84
|
25,76
|
28,61
|
31,8
|
38,8
|
44,1
|
Operationele Marge
|
16,21%
|
17,04%
|
19,99%
|
20,17%
|
20,06%
|
18,48%
|
19,61%
|
20,26%
|
Resultaat voor belastingen (EBT)
1 |
11,26
|
13,82
|
22,85
|
25,77
|
29,38
|
32,8
|
39,8
|
44,9
|
Nettowinst (verlies)
1 |
8,801
|
10,84
|
18,13
|
20,44
|
23,31
|
26,1
|
31,6
|
35,6
|
Nettomarge
|
12,7%
|
13,37%
|
15,87%
|
16,01%
|
16,35%
|
15,17%
|
15,97%
|
16,35%
|
WPA
2 |
0,7200
|
0,8800
|
1,470
|
1,660
|
1,900
|
2,120
|
2,570
|
2,900
|
Free Cash Flow
1 |
7,753
|
12,75
|
17,98
|
-
|
19,97
|
28
|
29
|
34
|
FCF-marge
|
11,19%
|
15,73%
|
15,74%
|
-
|
14%
|
16,27%
|
14,65%
|
15,62%
|
Kasstroomconversie (ebitda)
|
61,05%
|
83,91%
|
74,31%
|
-
|
67,96%
|
85,89%
|
72,86%
|
75,39%
|
Kasstroomconversie (nettowinst)
|
88,09%
|
117,64%
|
99,21%
|
-
|
85,66%
|
107,28%
|
91,77%
|
95,51%
|
Dividend per aandeel
2 |
0,8000
|
0,8000
|
1,000
|
-
|
1,500
|
1,750
|
2,000
|
2,250
|
Datum van publicatie
|
13/02/20
|
18/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
30,53
|
31,9
|
31,33
|
30,25
|
34,24
|
34,64
|
34,59
|
34,8
|
38,64
|
42,17
|
41,9
|
41,3
|
46,8
|
EBITDA
1 |
5,5
|
6,631
|
5,752
|
6,953
|
7,6
|
7,6
|
7,1
|
8,012
|
6,7
|
7,138
|
7,6
|
8,9
|
8,9
|
Bedrijfsresultaat (EBIT)
1 |
5,117
|
6,268
|
5,397
|
6,728
|
7,37
|
7,391
|
6,907
|
7,831
|
6,478
|
6,884
|
7,4
|
8,7
|
8,7
|
Operationele Marge
|
16,76%
|
19,65%
|
17,23%
|
22,24%
|
21,52%
|
21,34%
|
19,97%
|
22,5%
|
16,77%
|
16,33%
|
17,66%
|
21,07%
|
18,59%
|
Resultaat voor belastingen (EBT)
1 |
5,129
|
6,262
|
5,392
|
6,727
|
7,388
|
7,447
|
6,99
|
7,924
|
7,019
|
7,031
|
7,7
|
9
|
9
|
Nettowinst (verlies)
1 |
4,056
|
4,972
|
4,282
|
5,341
|
5,85
|
5,913
|
5,55
|
6,285
|
5,561
|
5,583
|
6,1
|
7,2
|
7,1
|
Nettomarge
|
13,28%
|
15,58%
|
13,67%
|
17,66%
|
17,08%
|
17,07%
|
16,05%
|
18,06%
|
14,39%
|
13,24%
|
14,56%
|
17,43%
|
15,17%
|
WPA
2 |
0,3300
|
0,4000
|
0,3500
|
0,4300
|
0,4800
|
0,4800
|
0,4300
|
0,5100
|
0,4500
|
0,4500
|
0,5000
|
0,5800
|
0,5800
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
17/02/22
|
18/05/22
|
25/08/22
|
17/11/22
|
16/02/23
|
16/05/23
|
24/08/23
|
16/11/23
|
15/02/24
|
15/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
20,3
|
22,5
|
31,1
|
-
|
25,2
|
34
|
41
|
50
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
7,75
|
12,8
|
18
|
-
|
20
|
28
|
29
|
34
|
ROE (netto-inkomsten/eigen vermogen)
|
40,9%
|
50,4%
|
69,3%
|
-
|
54,9%
|
52,2%
|
54,1%
|
51,7%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
1,710
|
1,790
|
2,470
|
-
|
3,780
|
4,340
|
5,160
|
6,060
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
0,86
|
0,35
|
0,5
|
-
|
1,87
|
1
|
1
|
1
|
Capex/omzet
|
1,24%
|
0,44%
|
0,44%
|
-
|
1,31%
|
0,58%
|
0,51%
|
0,46%
|
Datum van publicatie
|
13/02/20
|
18/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
|
Vaira. 1 jan.
|
Kapi.
|
---|
| -10,42% | 54,33 mln. | | +17,39% | 71,78 mld. | | +7,14% | 17,41 mld. | | +16,19% | 14,21 mld. | | +14,82% | 12,83 mld. | | +11,59% | 9,55 mld. | | -24,27% | 6,41 mld. | | +3,78% | 5,29 mld. | | -1,00% | 4,96 mld. | | +7,27% | 4,79 mld. |
Bedrijfsondersteunende diensten - NEC
|