Geschatte realtime
Cboe Europe
12:46:40 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
84,05
SEK
|
+1,39%
|
|
+14,54%
|
+19,91%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.323
|
1.918
|
4.632
|
3.518
|
3.986
|
4.687
|
-
|
-
|
Bedrijfswaarde
1 |
2.013
|
2.714
|
5.668
|
5.318
|
5.961
|
6.604
|
6.325
|
6.018
|
K/w-verhouding
|
184
x
|
45,2
x
|
49,7
x
|
18,7
x
|
18,3
x
|
19,3
x
|
17,1
x
|
14,4
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,66
x
|
0,9
x
|
1,46
x
|
0,73
x
|
0,68
x
|
0,76
x
|
0,74
x
|
0,71
x
|
Bedrijfswaarde/omzet
|
1,01
x
|
1,27
x
|
1,78
x
|
1,1
x
|
1,01
x
|
1,07
x
|
1
x
|
0,91
x
|
Bedrijfswaarde/EBITDA
|
10,2
x
|
13,5
x
|
16,2
x
|
9,38
x
|
8,06
x
|
7,86
x
|
7,51
x
|
6,85
x
|
Bedrijfswaarde/FCF
|
-
|
-11,4
x
|
40,2
x
|
16
x
|
21,1
x
|
18,5
x
|
11,4
x
|
9,6
x
|
FCF Yield
|
-
|
-8,75%
|
2,49%
|
6,24%
|
4,73%
|
5,41%
|
8,77%
|
10,4%
|
Price to Book
|
6,04
x
|
-
|
4,91
x
|
2,7
x
|
2,66
x
|
2,73
x
|
2,27
x
|
1,96
x
|
Aantal aandelen (in duizenden)
|
35.953
|
47.702
|
52.634
|
55.395
|
56.696
|
56.543
|
-
|
-
|
Referentieprijs
2 |
36,80
|
40,20
|
88,00
|
63,50
|
70,30
|
82,90
|
82,90
|
82,90
|
Datum van publicatie
|
21/02/20
|
17/02/21
|
16/02/22
|
16/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.993
|
2.135
|
3.182
|
4.848
|
5.885
|
6.190
|
6.330
|
6.595
|
EBITDA
1 |
196,7
|
201,3
|
348,8
|
567
|
740
|
840
|
842,1
|
878,5
|
Bedrijfsresultaat (EBIT)
1 |
61,5
|
58,6
|
155,5
|
308
|
394
|
448
|
459
|
489,3
|
Operationele Marge
|
3,09%
|
2,75%
|
4,89%
|
6,35%
|
6,69%
|
7,24%
|
7,25%
|
7,42%
|
Resultaat voor belastingen (EBT)
1 |
9,4
|
49,4
|
121,9
|
251
|
292
|
321
|
362
|
427,7
|
Nettowinst (verlies)
1 |
7,2
|
37,5
|
91,8
|
184
|
218
|
243
|
275,2
|
324,9
|
Nettomarge
|
0,36%
|
1,76%
|
2,89%
|
3,8%
|
3,7%
|
3,93%
|
4,35%
|
4,93%
|
WPA
2 |
0,2000
|
0,8900
|
1,770
|
3,390
|
3,850
|
4,290
|
4,852
|
5,739
|
Free Cash Flow
1 |
-
|
-237,5
|
141,1
|
332
|
282
|
357
|
555
|
627
|
FCF-marge
|
-
|
-11,13%
|
4,43%
|
6,85%
|
4,79%
|
5,77%
|
8,77%
|
9,51%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
40,45%
|
58,55%
|
38,11%
|
42,5%
|
65,9%
|
71,38%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
153,7%
|
180,43%
|
129,36%
|
146,91%
|
201,64%
|
192,96%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
21/02/20
|
17/02/21
|
16/02/22
|
16/02/23
|
8/02/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
957,3
|
886
|
1.143
|
1.181
|
1.637
|
1.257
|
1.495
|
1.430
|
1.682
|
1.396
|
1.568
|
1.477
|
1.761
|
-
|
-
|
EBITDA
1 |
114,4
|
91
|
123
|
128
|
226
|
137
|
192
|
190
|
221
|
153
|
202,7
|
196,3
|
235
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
60,9
|
39
|
69
|
64
|
136
|
56
|
108
|
97
|
132
|
65
|
128
|
108
|
147
|
-
|
-
|
Operationele Marge
|
6,36%
|
4,4%
|
6,04%
|
5,42%
|
8,31%
|
4,46%
|
7,22%
|
6,78%
|
7,85%
|
4,66%
|
8,16%
|
7,31%
|
8,35%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
50,4
|
22
|
62
|
62
|
106
|
45
|
53
|
67
|
127
|
30
|
96
|
78
|
117
|
25,34
|
97,82
|
Nettowinst (verlies)
1 |
32
|
14
|
43
|
48
|
77
|
34
|
39
|
48
|
95
|
22
|
73
|
59
|
89
|
19,26
|
74,34
|
Nettomarge
|
3,34%
|
1,58%
|
3,76%
|
4,06%
|
4,7%
|
2,7%
|
2,61%
|
3,36%
|
5,65%
|
1,58%
|
4,66%
|
3,99%
|
5,05%
|
-
|
-
|
WPA
2 |
0,6000
|
0,2700
|
0,8100
|
0,8800
|
1,400
|
0,6300
|
0,7000
|
0,8400
|
1,660
|
0,4000
|
1,066
|
0,9924
|
1,521
|
0,3398
|
1,312
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
16/02/22
|
5/05/22
|
19/08/22
|
17/11/22
|
16/02/23
|
11/05/23
|
24/08/23
|
16/11/23
|
8/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
690
|
797
|
1.036
|
1.800
|
1.975
|
1.917
|
1.638
|
1.331
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,509
x
|
3,957
x
|
2,97
x
|
3,175
x
|
2,669
x
|
2,282
x
|
1,945
x
|
1,515
x
|
Free Cash Flow
1 |
-
|
-238
|
141
|
332
|
282
|
357
|
555
|
627
|
ROE (netto-inkomsten/eigen vermogen)
|
19,1%
|
10,9%
|
13,5%
|
16,8%
|
15,7%
|
15,2%
|
14,5%
|
14,7%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
6,090
|
-
|
17,90
|
23,50
|
26,40
|
30,40
|
36,50
|
42,30
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
430
|
33,4
|
99
|
97
|
99
|
116
|
128
|
Capex/omzet
|
-
|
20,16%
|
1,05%
|
2,04%
|
1,65%
|
1,6%
|
1,83%
|
1,94%
|
Datum van publicatie
|
21/02/20
|
17/02/21
|
16/02/22
|
16/02/23
|
8/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
82,9
SEK Gemiddelde koersdoel
95,75
SEK Spread / Gemiddelde doel +15,50% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +19,91% | 430 mln. | | -12,29% | 3,89 mld. | | +49,34% | 2,26 mld. | | +18,64% | 1,95 mld. | | +26,63% | 1,76 mld. | | -16,14% | 1,5 mld. | | +14,84% | 1,16 mld. | | +14,05% | 1,03 mld. | | +40,87% | 942 mln. | | +28,95% | 905 mln. |
Burgerlijke ingenieurs & architecten
|