Geschatte realtime
Cboe Europe
14:52:29 24-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
149,4
SEK
|
+4,15%
|
|
+8,35%
|
+28,71%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.472
|
10.652
|
11.279
|
9.068
|
12.332
|
15.245
|
-
|
-
|
Bedrijfswaarde
1 |
10.937
|
13.944
|
14.922
|
13.445
|
15.565
|
17.982
|
17.139
|
16.700
|
K/w-verhouding
|
12,4
x
|
23,8
x
|
19
x
|
13
x
|
12,2
x
|
15,1
x
|
11,3
x
|
9,72
x
|
Dividendrendement
|
-
|
1,1%
|
2,12%
|
2,93%
|
2,59%
|
2,22%
|
2,82%
|
3,41%
|
Marktkapitalisatie/omzet
|
0,62
x
|
0,97
x
|
0,62
x
|
0,37
x
|
0,55
x
|
0,66
x
|
0,59
x
|
0,52
x
|
Bedrijfswaarde/omzet
|
0,91
x
|
1,27
x
|
0,82
x
|
0,55
x
|
0,69
x
|
0,78
x
|
0,66
x
|
0,57
x
|
Bedrijfswaarde/EBITDA
|
8,24
x
|
11,6
x
|
8,85
x
|
6,51
x
|
6,52
x
|
7,44
x
|
6
x
|
5,33
x
|
Bedrijfswaarde/FCF
|
-73,4
x
|
16,3
x
|
98,2
x
|
123
x
|
7,54
x
|
18,5
x
|
14,2
x
|
10,7
x
|
FCF Yield
|
-1,36%
|
6,15%
|
1,02%
|
0,81%
|
13,3%
|
5,4%
|
7,06%
|
9,35%
|
Price to Book
|
1,73
x
|
1,51
x
|
1,63
x
|
1,11
x
|
1,4
x
|
1,6
x
|
1,45
x
|
1,3
x
|
Aantal aandelen (in duizenden)
|
75.517
|
106.309
|
106.309
|
106.309
|
106.309
|
106.309
|
-
|
-
|
Referentieprijs
2 |
98,95
|
100,2
|
106,1
|
85,30
|
116,0
|
143,4
|
143,4
|
143,4
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
11.978
|
11.008
|
18.130
|
24.492
|
22.518
|
22.947
|
25.925
|
29.458
|
EBITDA
1 |
1.327
|
1.201
|
1.686
|
2.064
|
2.389
|
2.417
|
2.854
|
3.136
|
Bedrijfsresultaat (EBIT)
1 |
866
|
648
|
1.008
|
1.150
|
1.536
|
1.525
|
1.898
|
2.177
|
Operationele Marge
|
7,23%
|
5,89%
|
5,56%
|
4,7%
|
6,82%
|
6,65%
|
7,32%
|
7,39%
|
Resultaat voor belastingen (EBT)
1 |
686
|
454
|
743
|
884
|
1.261
|
1.277
|
1.720
|
2.050
|
Nettowinst (verlies)
1 |
600
|
363
|
595
|
700
|
1.010
|
1.012
|
1.344
|
1.570
|
Nettomarge
|
5,01%
|
3,3%
|
3,28%
|
2,86%
|
4,49%
|
4,41%
|
5,18%
|
5,33%
|
WPA
2 |
7,950
|
4,210
|
5,580
|
6,580
|
9,480
|
9,521
|
12,66
|
14,76
|
Free Cash Flow
1 |
-149
|
857
|
152
|
109
|
2.064
|
971
|
1.210
|
1.562
|
FCF-marge
|
-1,24%
|
7,79%
|
0,84%
|
0,45%
|
9,17%
|
4,23%
|
4,67%
|
5,3%
|
Kasstroomconversie (ebitda)
|
-
|
71,36%
|
9,02%
|
5,28%
|
86,4%
|
40,18%
|
42,41%
|
49,81%
|
Kasstroomconversie (nettowinst)
|
-
|
236,09%
|
25,55%
|
15,57%
|
204,36%
|
95,94%
|
90,06%
|
99,46%
|
Dividend per aandeel
2 |
-
|
1,100
|
2,250
|
2,500
|
3,000
|
3,183
|
4,050
|
4,890
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
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 |
4.857
|
6.080
|
6.875
|
6.172
|
5.366
|
5.968
|
6.008
|
5.575
|
4.967
|
5.428
|
6.094
|
5.900
|
5.410
|
EBITDA
1 |
299
|
528
|
663
|
610
|
344
|
-
|
655
|
690
|
-
|
560
|
668
|
643
|
545
|
Bedrijfsresultaat (EBIT)
1 |
139
|
357
|
374
|
345
|
153
|
401
|
450
|
439
|
245
|
356
|
453,5
|
428,5
|
290
|
Operationele Marge
|
2,86%
|
5,87%
|
5,44%
|
5,59%
|
2,85%
|
6,72%
|
7,49%
|
7,87%
|
4,93%
|
6,56%
|
7,44%
|
7,26%
|
5,36%
|
Resultaat voor belastingen (EBT)
1 |
-46
|
331
|
380
|
192
|
60
|
315
|
366
|
403
|
177
|
293
|
376
|
353
|
256
|
Nettowinst (verlies)
1 |
-23
|
261
|
295
|
156
|
51
|
254
|
316
|
332
|
108
|
237
|
305
|
289
|
174
|
Nettomarge
|
-0,47%
|
4,29%
|
4,29%
|
2,53%
|
0,95%
|
4,26%
|
5,26%
|
5,96%
|
2,17%
|
4,37%
|
5,01%
|
4,9%
|
3,22%
|
WPA
2 |
-0,2100
|
2,450
|
2,780
|
1,470
|
0,4800
|
2,380
|
2,970
|
3,120
|
-
|
2,230
|
2,790
|
2,620
|
1,900
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/01/22
|
21/04/22
|
15/07/22
|
20/10/22
|
26/01/23
|
27/04/23
|
14/07/23
|
26/10/23
|
25/01/24
|
25/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.465
|
3.292
|
3.643
|
4.377
|
3.233
|
2.737
|
1.895
|
1.455
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,611
x
|
2,741
x
|
2,161
x
|
2,121
x
|
1,353
x
|
1,133
x
|
0,6637
x
|
0,464
x
|
Free Cash Flow
1 |
-149
|
857
|
152
|
109
|
2.064
|
971
|
1.211
|
1.562
|
ROE (netto-inkomsten/eigen vermogen)
|
14,4%
|
7,6%
|
9,22%
|
9,25%
|
11,5%
|
11,1%
|
13,4%
|
14,1%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
4,05%
|
-
|
5,9%
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
14.710
|
-
|
17.109
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
57,10
|
66,50
|
65,20
|
77,10
|
82,70
|
89,70
|
99,20
|
110,0
|
Cashflow per aandeel
2 |
19,10
|
16,40
|
7,840
|
10,40
|
30,90
|
21,70
|
18,10
|
20,60
|
Capex
1 |
1.590
|
557
|
836
|
993
|
1.227
|
1.139
|
817
|
725
|
Capex/omzet
|
13,27%
|
5,06%
|
4,61%
|
4,05%
|
5,45%
|
4,96%
|
3,15%
|
2,46%
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Laatste slotkoers
143,4
SEK Gemiddelde koersdoel
151,7
SEK Spread / Gemiddelde doel +5,76% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +28,71% | 1,45 mld. | | +93,74% | 14,84 mld. | | +18,50% | 9,97 mld. | | +10,31% | 6,44 mld. | | +29,59% | 6,14 mld. | | -11,11% | 4,79 mld. | | +4,80% | 4,51 mld. | | -4,43% | 2,05 mld. | | +36,00% | 1,53 mld. | | +24,50% | 1,41 mld. |
Primaire aluminiumproductie
|