Beurs gesloten -
Nasdaq Stockholm
17:29:38 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
56,85
SEK
|
+1,79%
|
|
-1,81%
|
-33,35%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
531,8
|
474
|
2.304
|
2.007
|
3.684
|
2.482
|
-
|
-
|
Bedrijfswaarde
1 |
966,2
|
814,1
|
2.907
|
2.007
|
4.047
|
3.113
|
3.232
|
2.927
|
K/w-verhouding
|
21,4
x
|
-349
x
|
28,5
x
|
15,5
x
|
16,1
x
|
10,4
x
|
7,64
x
|
6,11
x
|
Dividendrendement
|
-
|
1,79%
|
0,78%
|
-
|
1,41%
|
2,43%
|
3,32%
|
4,37%
|
Marktkapitalisatie/omzet
|
0,26
x
|
0,22
x
|
0,92
x
|
0,57
x
|
0,89
x
|
0,46
x
|
0,42
x
|
0,39
x
|
Bedrijfswaarde/omzet
|
0,47
x
|
0,38
x
|
1,16
x
|
0,57
x
|
0,98
x
|
0,58
x
|
0,55
x
|
0,46
x
|
Bedrijfswaarde/EBITDA
|
6,48
x
|
5,87
x
|
12,5
x
|
6,36
x
|
8,72
x
|
5,62
x
|
4,85
x
|
3,91
x
|
Bedrijfswaarde/FCF
|
13,5
x
|
6,49
x
|
-48,8
x
|
-
|
-
|
27
x
|
13,4
x
|
10,3
x
|
FCF Yield
|
7,4%
|
15,4%
|
-2,05%
|
-
|
-
|
3,71%
|
7,46%
|
9,72%
|
Price to Book
|
0,94
x
|
1
x
|
3,89
x
|
-
|
-
|
1,6
x
|
1,38
x
|
1,13
x
|
Aantal aandelen (in duizenden)
|
33.980
|
33.980
|
35.780
|
39.280
|
43.189
|
43.659
|
-
|
-
|
Referentieprijs
2 |
15,65
|
13,95
|
64,40
|
51,10
|
85,30
|
56,85
|
56,85
|
56,85
|
Datum van publicatie
|
18/02/20
|
16/02/21
|
15/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.068
|
2.155
|
2.515
|
3.549
|
4.143
|
5.359
|
5.901
|
6.430
|
EBITDA
1 |
149
|
138,6
|
232,1
|
315,7
|
464
|
553,9
|
666,5
|
748,2
|
Bedrijfsresultaat (EBIT)
1 |
56,8
|
31,3
|
127,5
|
193,3
|
327
|
378,2
|
471,9
|
555,8
|
Operationele Marge
|
2,75%
|
1,45%
|
5,07%
|
5,45%
|
7,89%
|
7,06%
|
8%
|
8,64%
|
Resultaat voor belastingen (EBT)
1 |
32,3
|
8,9
|
99,7
|
143
|
247
|
293,7
|
400,1
|
502
|
Nettowinst (verlies)
1 |
23,6
|
-1,4
|
80,1
|
121,3
|
214
|
239,3
|
325,5
|
407,1
|
Nettomarge
|
1,14%
|
-0,06%
|
3,18%
|
3,42%
|
5,17%
|
4,47%
|
5,52%
|
6,33%
|
WPA
2 |
0,7300
|
-0,0400
|
2,260
|
3,300
|
5,310
|
5,471
|
7,438
|
9,299
|
Free Cash Flow
1 |
71,5
|
125,4
|
-59,6
|
-
|
-
|
115,5
|
241
|
284,5
|
FCF-marge
|
3,46%
|
5,82%
|
-2,37%
|
-
|
-
|
2,16%
|
4,08%
|
4,42%
|
Kasstroomconversie (ebitda)
|
47,99%
|
90,48%
|
-
|
-
|
-
|
20,85%
|
36,16%
|
38,02%
|
Kasstroomconversie (nettowinst)
|
302,97%
|
-
|
-
|
-
|
-
|
48,26%
|
74,04%
|
69,88%
|
Dividend per aandeel
2 |
-
|
0,2500
|
0,5000
|
-
|
1,200
|
1,382
|
1,888
|
2,485
|
Datum van publicatie
|
18/02/20
|
16/02/21
|
15/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
597
|
717
|
824
|
885,8
|
838,4
|
1.001
|
1.065
|
1.068
|
955
|
1.056
|
1.326
|
1.336
|
1.277
|
1.421
|
-
|
EBITDA
1 |
59,3
|
67,4
|
66,4
|
82,3
|
-
|
-
|
117
|
121
|
119
|
108
|
109,8
|
137,6
|
142,8
|
162,9
|
-
|
Bedrijfsresultaat (EBIT)
1 |
33,4
|
38,9
|
36,9
|
53,1
|
45,9
|
57,4
|
84
|
88
|
85
|
71
|
75,54
|
94,08
|
95,83
|
113,6
|
-
|
Operationele Marge
|
5,59%
|
5,43%
|
4,48%
|
5,99%
|
5,47%
|
5,73%
|
7,89%
|
8,24%
|
8,9%
|
6,72%
|
5,7%
|
7,04%
|
7,51%
|
8%
|
-
|
Resultaat voor belastingen (EBT)
1 |
25,6
|
31,6
|
25,3
|
40,2
|
-
|
-
|
70
|
72
|
58
|
48
|
45,53
|
69,25
|
72,76
|
91,28
|
107,2
|
Nettowinst (verlies)
1 |
19,9
|
25,1
|
19,2
|
36,2
|
-
|
-
|
59
|
60
|
49
|
47
|
38,36
|
57,89
|
60,91
|
76,58
|
88,96
|
Nettomarge
|
3,33%
|
3,5%
|
2,33%
|
4,09%
|
-
|
-
|
5,54%
|
5,62%
|
5,13%
|
4,45%
|
2,89%
|
4,33%
|
4,77%
|
5,39%
|
-
|
WPA
2 |
0,5500
|
0,7000
|
0,5400
|
1,010
|
0,7200
|
1,040
|
1,470
|
1,490
|
1,210
|
1,150
|
1,296
|
1,434
|
1,468
|
1,806
|
2,000
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
9/11/21
|
15/02/22
|
3/05/22
|
26/07/22
|
8/11/22
|
14/02/23
|
3/05/23
|
25/07/23
|
7/11/23
|
13/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
434
|
340
|
603
|
-
|
363
|
631
|
750
|
445
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,915
x
|
2,454
x
|
2,597
x
|
-
|
0,7823
x
|
1,139
x
|
1,126
x
|
0,5942
x
|
Free Cash Flow
1 |
71,5
|
125
|
-59,6
|
-
|
-
|
116
|
241
|
285
|
ROE (netto-inkomsten/eigen vermogen)
|
8,13%
|
4,28%
|
15,1%
|
-
|
-
|
15,9%
|
18,6%
|
19,5%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
16,60
|
14,00
|
16,50
|
-
|
-
|
35,50
|
41,30
|
50,10
|
Cashflow per aandeel
|
-
|
5,350
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
50,5
|
56,4
|
141
|
-
|
-
|
214
|
507
|
712
|
Capex/omzet
|
2,44%
|
2,62%
|
5,61%
|
-
|
-
|
3,99%
|
8,58%
|
11,07%
|
Datum van publicatie
|
18/02/20
|
16/02/21
|
15/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
56,85
SEK Gemiddelde koersdoel
87,75
SEK Spread / Gemiddelde doel +54,35% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -33,35% | 230 mln. | | +11,65% | 110 mld. | | -4,18% | 28,8 mld. | | +11,79% | 22,19 mld. | | -13,66% | 18,27 mld. | | -7,70% | 17,5 mld. | | +13,27% | 15,92 mld. | | -8,40% | 11,75 mld. | | -1,88% | 10,61 mld. | | -2,81% | 9,65 mld. |
Elektronische apparatuur & onderdelen - Andere
|