Vertraagde tijd
Nasdaq Stockholm
12:49:51 21-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
36,6
SEK
|
-1,08%
|
|
+25,56%
|
-29,62%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.578
|
2.062
|
4.779
|
3.008
|
3.404
|
2.422
|
-
|
-
|
Bedrijfswaarde
1 |
1.563
|
2.018
|
4.698
|
2.935
|
3.281
|
2.314
|
2.294
|
2.277
|
K/w-verhouding
|
167
x
|
315
x
|
178
x
|
242
x
|
55,3
x
|
59,8
x
|
50,5
x
|
43,8
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
26,1
x
|
33,8
x
|
51,4
x
|
29,4
x
|
21,5
x
|
15,8
x
|
12,8
x
|
11
x
|
Bedrijfswaarde/omzet
|
25,8
x
|
33,1
x
|
50,5
x
|
28,7
x
|
20,7
x
|
15,1
x
|
12,1
x
|
10,3
x
|
Bedrijfswaarde/EBITDA
|
115
x
|
235
x
|
155
x
|
123
x
|
51,3
x
|
38,3
x
|
31,4
x
|
26,8
x
|
Bedrijfswaarde/FCF
|
196
x
|
-121
x
|
115
x
|
-618
x
|
59,7
x
|
74
x
|
51,8
x
|
57,5
x
|
FCF Yield
|
0,51%
|
-0,83%
|
0,87%
|
-0,16%
|
1,67%
|
1,35%
|
1,93%
|
1,74%
|
Price to Book
|
-
|
23,7
x
|
41,9
x
|
23,9
x
|
17,9
x
|
10,9
x
|
9,27
x
|
7,95
x
|
Aantal aandelen (in duizenden)
|
63.100
|
65.466
|
65.466
|
65.466
|
65.466
|
65.466
|
-
|
-
|
Referentieprijs
2 |
25,00
|
31,50
|
73,00
|
45,95
|
52,00
|
37,00
|
37,00
|
37,00
|
Datum van publicatie
|
5/02/20
|
11/02/21
|
8/02/22
|
15/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
60,55
|
61,03
|
93,02
|
102,4
|
158,2
|
153,5
|
189,3
|
221,2
|
EBITDA
1 |
13,56
|
8,573
|
30,31
|
23,91
|
63,95
|
60,43
|
73,1
|
84,9
|
Bedrijfsresultaat (EBIT)
1 |
10,07
|
3,14
|
24,54
|
17,28
|
55,8
|
48,5
|
60,35
|
70,57
|
Operationele Marge
|
16,62%
|
5,15%
|
26,39%
|
16,88%
|
35,27%
|
31,59%
|
31,88%
|
31,91%
|
Resultaat voor belastingen (EBT)
1 |
9,667
|
2,149
|
24,6
|
7,996
|
54,85
|
48,53
|
60,5
|
55,9
|
Nettowinst (verlies)
1 |
9,551
|
6,446
|
24,78
|
11,19
|
61,5
|
40,78
|
49,15
|
43,73
|
Nettomarge
|
15,77%
|
10,56%
|
26,64%
|
10,93%
|
38,87%
|
26,56%
|
25,96%
|
19,77%
|
WPA
2 |
0,1500
|
0,1000
|
0,4100
|
0,1900
|
0,9400
|
0,6188
|
0,7334
|
0,8438
|
Free Cash Flow
1 |
7,971
|
-16,68
|
40,92
|
-4,753
|
54,94
|
31,25
|
44,27
|
39,6
|
FCF-marge
|
13,16%
|
-27,32%
|
43,99%
|
-4,64%
|
34,72%
|
20,35%
|
23,39%
|
17,9%
|
Kasstroomconversie (ebitda)
|
58,77%
|
-
|
134,99%
|
-
|
85,92%
|
51,71%
|
60,56%
|
46,64%
|
Kasstroomconversie (nettowinst)
|
83,46%
|
-
|
165,15%
|
-
|
89,34%
|
76,64%
|
90,07%
|
90,56%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
5/02/20
|
11/02/21
|
8/02/22
|
15/02/23
|
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 |
42,06
|
32,57
|
21,09
|
22,98
|
25,74
|
71,28
|
29,46
|
30,19
|
27,31
|
40,06
|
33,2
|
32,77
|
46,3
|
EBITDA
1 |
23,36
|
11,72
|
2,109
|
6,997
|
3,085
|
45,09
|
7,687
|
8,193
|
3,615
|
18,57
|
10,92
|
9,953
|
21,21
|
Bedrijfsresultaat (EBIT)
1 |
21,9
|
10,1
|
0,221
|
4,993
|
1,957
|
43,4
|
5,981
|
5,662
|
0,76
|
15,83
|
8,19
|
6,92
|
18,18
|
Operationele Marge
|
52,06%
|
31,02%
|
1,05%
|
21,73%
|
7,6%
|
60,89%
|
20,3%
|
18,76%
|
2,78%
|
39,53%
|
24,67%
|
21,12%
|
39,27%
|
Resultaat voor belastingen (EBT)
|
21,83
|
-
|
0,211
|
5,008
|
-7,274
|
43,74
|
6,617
|
4,269
|
0,226
|
15,96
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
22,21
|
12,32
|
0,672
|
5,708
|
-7,508
|
43,56
|
15,22
|
3,138
|
-0,422
|
12,74
|
6,285
|
6,78
|
3,745
|
Nettomarge
|
52,8%
|
37,81%
|
3,19%
|
24,84%
|
-29,17%
|
61,12%
|
51,65%
|
10,4%
|
-1,55%
|
31,81%
|
18,93%
|
20,69%
|
8,09%
|
WPA
2 |
0,3500
|
-
|
0,0100
|
0,0900
|
-0,1100
|
0,6700
|
0,2300
|
0,0500
|
-0,0100
|
0,1900
|
0,7867
|
0,8833
|
0,0967
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
8/02/22
|
27/04/22
|
12/08/22
|
15/11/22
|
15/02/23
|
16/05/23
|
24/08/23
|
15/11/23
|
15/02/24
|
15/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
15
|
44,1
|
81,3
|
72,8
|
123
|
108
|
128
|
145
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
7,97
|
-16,7
|
40,9
|
-4,75
|
54,9
|
31,3
|
44,3
|
39,6
|
ROE (netto-inkomsten/eigen vermogen)
|
31%
|
10,5%
|
24,6%
|
16,9%
|
39,9%
|
19%
|
18,8%
|
15,4%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
13,8%
|
-
|
12%
|
9,91%
|
12,1%
|
Totale activa
1 |
-
|
-
|
-
|
81
|
-
|
339,4
|
496,1
|
361,6
|
Nettoactief per aandeel
2 |
-
|
1,330
|
1,740
|
1,920
|
2,910
|
3,390
|
3,990
|
4,660
|
Cashflow per aandeel
2 |
-
|
0,0600
|
0,6900
|
-
|
1,030
|
0,5000
|
0,8000
|
0,9000
|
Capex
1 |
-
|
20,4
|
4,49
|
3,83
|
12,8
|
7,79
|
12,4
|
14,8
|
Capex/omzet
|
-
|
33,48%
|
4,83%
|
3,74%
|
8,09%
|
5,08%
|
6,53%
|
6,68%
|
Datum van publicatie
|
5/02/20
|
11/02/21
|
8/02/22
|
15/02/23
|
15/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Gemiddelde koersdoel
51,5
SEK Spread / Gemiddelde doel +39,19% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -29,62% | 227 mln. | | -6,11% | 12,23 mld. | | -3,86% | 8,17 mld. | | +33,66% | 5,74 mld. | | -7,35% | 4,24 mld. | | -55,63% | 2,97 mld. | | +13,62% | 2,73 mld. | | -4,16% | 2,38 mld. | | +30,67% | 2,26 mld. | | -4,31% | 1,87 mld. |
Diagnostische en teststoffen
|