Beurs gesloten -
Nasdaq Stockholm
17:29:56 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
416
SEK
|
+6,23%
|
|
-1,61%
|
-16,37%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.055
|
12.133
|
26.037
|
15.840
|
23.207
|
20.873
|
-
|
-
|
Bedrijfswaarde
1 |
8.457
|
12.331
|
26.384
|
16.140
|
23.496
|
18.550
|
21.639
|
21.186
|
K/w-verhouding
|
39
x
|
54,5
x
|
73,7
x
|
31,2
x
|
40,8
x
|
46,8
x
|
33,4
x
|
27,7
x
|
Dividendrendement
|
1,1%
|
0,77%
|
0,54%
|
1,18%
|
0,88%
|
0,98%
|
1,17%
|
1,35%
|
Marktkapitalisatie/omzet
|
5,3
x
|
8,27
x
|
13,2
x
|
6,32
x
|
7,67
x
|
6,18
x
|
5,53
x
|
5,03
x
|
Bedrijfswaarde/omzet
|
5,57
x
|
8,41
x
|
13,4
x
|
6,44
x
|
7,77
x
|
5,49
x
|
5,73
x
|
5,1
x
|
Bedrijfswaarde/EBITDA
|
25,3
x
|
30,7
x
|
48,1
x
|
21,2
x
|
26,8
x
|
23,7
x
|
21,9
x
|
18,7
x
|
Bedrijfswaarde/FCF
|
52,2
x
|
43,7
x
|
64,7
x
|
248
x
|
52,8
x
|
29
x
|
35,1
x
|
29,6
x
|
FCF Yield
|
1,92%
|
2,29%
|
1,55%
|
0,4%
|
1,89%
|
3,45%
|
2,85%
|
3,38%
|
Price to Book
|
8,7
x
|
10,1
x
|
129
x
|
10,4
x
|
13,2
x
|
6,06
x
|
6,38
x
|
5,55
x
|
Aantal aandelen (in duizenden)
|
46.616
|
46.664
|
46.661
|
46.643
|
46.656
|
50.175
|
-
|
-
|
Referentieprijs
2 |
172,8
|
260,0
|
558,0
|
339,6
|
497,4
|
416,0
|
416,0
|
416,0
|
Datum van publicatie
|
3/02/20
|
3/02/21
|
26/01/22
|
26/01/23
|
26/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.519
|
1.467
|
1.972
|
2.506
|
3.025
|
3.379
|
3.777
|
4.153
|
EBITDA
1 |
334
|
401
|
548
|
760
|
877
|
784,3
|
986,9
|
1.135
|
Bedrijfsresultaat (EBIT)
1 |
246
|
288
|
446
|
653
|
753
|
623,5
|
881,1
|
1.042
|
Operationele Marge
|
16,19%
|
19,63%
|
22,62%
|
26,06%
|
24,89%
|
18,45%
|
23,33%
|
25,1%
|
Resultaat voor belastingen (EBT)
1 |
228
|
274
|
448
|
623
|
717
|
539,2
|
761,4
|
889,7
|
Nettowinst (verlies)
1 |
205
|
223
|
355
|
508
|
571
|
437,3
|
607,2
|
732,8
|
Nettomarge
|
13,5%
|
15,2%
|
18%
|
20,27%
|
18,88%
|
12,94%
|
16,07%
|
17,65%
|
WPA
2 |
4,430
|
4,770
|
7,570
|
10,89
|
12,19
|
8,881
|
12,46
|
15,03
|
Free Cash Flow
1 |
162
|
282
|
408
|
65,18
|
445
|
640
|
617
|
716
|
FCF-marge
|
10,66%
|
19,22%
|
20,69%
|
2,6%
|
14,71%
|
18,94%
|
16,33%
|
17,24%
|
Kasstroomconversie (ebitda)
|
48,5%
|
70,32%
|
74,45%
|
8,58%
|
50,74%
|
81,6%
|
62,52%
|
63,07%
|
Kasstroomconversie (nettowinst)
|
79,02%
|
126,46%
|
114,93%
|
12,83%
|
77,93%
|
146,36%
|
101,62%
|
97,71%
|
Dividend per aandeel
2 |
1,900
|
2,000
|
3,000
|
4,000
|
4,400
|
4,067
|
4,884
|
5,613
|
Datum van publicatie
|
3/02/20
|
3/02/21
|
26/01/22
|
26/01/23
|
26/01/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
571
|
517
|
601
|
624
|
764
|
773
|
703
|
789
|
760
|
616
|
841
|
991
|
1.002
|
1.024
|
974
|
EBITDA
1 |
133
|
165
|
167
|
204
|
225
|
241
|
180
|
255
|
201
|
160
|
153
|
273
|
238
|
258
|
208
|
Bedrijfsresultaat (EBIT)
1 |
109
|
139
|
143
|
179
|
192
|
211
|
150
|
223
|
169
|
133
|
109,5
|
202
|
184,5
|
207
|
157
|
Operationele Marge
|
19,09%
|
26,89%
|
23,79%
|
28,69%
|
25,13%
|
27,3%
|
21,34%
|
28,26%
|
22,24%
|
21,59%
|
13,02%
|
20,38%
|
18,41%
|
20,21%
|
16,12%
|
Resultaat voor belastingen (EBT)
1 |
114
|
135
|
140
|
168
|
180
|
213
|
143
|
220
|
142
|
133
|
80
|
173
|
156
|
-
|
-
|
Nettowinst (verlies)
1 |
86
|
112
|
109
|
135
|
151
|
172
|
116
|
172
|
110
|
107
|
74
|
131
|
131
|
158
|
119
|
Nettomarge
|
15,06%
|
21,66%
|
18,14%
|
21,63%
|
19,76%
|
22,25%
|
16,5%
|
21,8%
|
14,47%
|
17,37%
|
8,8%
|
13,22%
|
13,07%
|
15,43%
|
12,22%
|
WPA
2 |
1,840
|
2,400
|
2,330
|
2,890
|
3,250
|
3,700
|
2,480
|
3,680
|
2,350
|
2,280
|
1,130
|
3,040
|
2,480
|
2,970
|
2,180
|
Dividend per aandeel
2 |
-
|
-
|
3,000
|
-
|
-
|
-
|
4,000
|
-
|
-
|
-
|
4,400
|
-
|
-
|
-
|
4,400
|
Datum van publicatie
|
26/01/22
|
14/04/22
|
14/07/22
|
19/10/22
|
26/01/23
|
18/04/23
|
14/07/23
|
18/10/23
|
26/01/24
|
16/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
402
|
198
|
347
|
300
|
289
|
-
|
766
|
313
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
2.323
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,204
x
|
0,4938
x
|
0,6332
x
|
0,3947
x
|
0,3295
x
|
-
|
0,7763
x
|
0,2758
x
|
Free Cash Flow
1 |
162
|
282
|
408
|
65,2
|
445
|
640
|
617
|
716
|
ROE (netto-inkomsten/eigen vermogen)
|
22,3%
|
19,9%
|
29,1%
|
37,6%
|
32,3%
|
16,3%
|
19,5%
|
20,5%
|
ROA (netto-inkomsten/totale activa)
|
12,3%
|
12,4%
|
17,6%
|
20,6%
|
19,9%
|
8,79%
|
8,9%
|
10,3%
|
Totale activa
1 |
1.667
|
1.798
|
2.015
|
2.468
|
2.871
|
4.977
|
6.823
|
7.135
|
Nettoactief per aandeel
2 |
19,90
|
25,80
|
4,320
|
32,50
|
37,80
|
68,60
|
65,20
|
74,90
|
Cashflow per aandeel
2 |
5,450
|
7,930
|
10,90
|
9,240
|
11,10
|
13,80
|
14,40
|
16,80
|
Capex
1 |
66,3
|
45
|
39
|
83,1
|
73,9
|
91,3
|
107
|
119
|
Capex/omzet
|
4,37%
|
3,07%
|
1,98%
|
3,31%
|
2,44%
|
2,7%
|
2,84%
|
2,88%
|
Datum van publicatie
|
3/02/20
|
3/02/21
|
26/01/22
|
26/01/23
|
26/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
416
SEK Gemiddelde koersdoel
517,5
SEK Spread / Gemiddelde doel +24,40% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -16,37% | 1,9 mld. | | -5,27% | 194 mld. | | +12,39% | 82,95 mld. | | +61,44% | 66,91 mld. | | +10,66% | 57,73 mld. | | +11,60% | 27,55 mld. | | +12,37% | 20,23 mld. | | +63,72% | 20,06 mld. | | -9,05% | 17,46 mld. | | +8,53% | 17,63 mld. |
Communicatie & Netwerken - Andere
|