Vertraagde tijd
Nasdaq Stockholm
09:44:33 27-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
10,27
SEK
|
-0,10%
|
|
+1,58%
|
-9,75%
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.686
|
6.884
|
2.942
|
5.048
|
4.560
|
-
|
-
|
Bedrijfswaarde
1 |
1.686
|
8.306
|
5.248
|
6.422
|
5.872
|
5.713
|
5.440
|
K/w-verhouding
|
-36,5
x
|
-20,3
x
|
-37,6
x
|
-40,6
x
|
22,4
x
|
13,5
x
|
9,03
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
-
|
4,54
x
|
0,61
x
|
0,72
x
|
0,58
x
|
0,51
x
|
0,45
x
|
Bedrijfswaarde/omzet
|
-
|
5,47
x
|
1,09
x
|
0,91
x
|
0,74
x
|
0,64
x
|
0,53
x
|
Bedrijfswaarde/EBITDA
|
-
|
51,3
x
|
9,52
x
|
9,23
x
|
7,63
x
|
6,1
x
|
4,77
x
|
Bedrijfswaarde/FCF
|
-
|
-3,47
x
|
28,2
x
|
6,18
x
|
21,7
x
|
12,2
x
|
9,23
x
|
FCF Yield
|
-
|
-28,8%
|
3,54%
|
16,2%
|
4,6%
|
8,17%
|
10,8%
|
Price to Book
|
-
|
2,57
x
|
0,72
x
|
0,9
x
|
0,86
x
|
0,95
x
|
0,73
x
|
Aantal aandelen (in duizenden)
|
112.733
|
245.865
|
301.275
|
443.545
|
443.545
|
-
|
-
|
Referentieprijs
2 |
14,96
|
28,00
|
9,765
|
11,38
|
10,28
|
10,28
|
10,28
|
Datum van publicatie
|
9/04/21
|
25/02/22
|
22/02/23
|
19/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
-
|
1.518
|
4.800
|
7.050
|
7.901
|
8.995
|
10.174
|
EBITDA
1 |
-
|
162
|
551
|
696
|
769,2
|
937
|
1.142
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-313
|
257
|
318
|
452
|
595,4
|
795
|
Operationele Marge
|
-
|
-20,62%
|
5,35%
|
4,51%
|
5,72%
|
6,62%
|
7,81%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-388
|
2
|
-61
|
280,9
|
449,4
|
648,4
|
Nettowinst (verlies)
1 |
-50,63
|
-342
|
-71
|
-106
|
206,4
|
341,3
|
513,7
|
Nettomarge
|
-
|
-22,53%
|
-1,48%
|
-1,5%
|
2,61%
|
3,79%
|
5,05%
|
WPA
2 |
-0,4100
|
-1,380
|
-0,2600
|
-0,2800
|
0,4584
|
0,7620
|
1,138
|
Free Cash Flow
1 |
-
|
-2.392
|
186
|
1.039
|
270
|
467
|
589,5
|
FCF-marge
|
-
|
-157,58%
|
3,88%
|
14,74%
|
3,42%
|
5,19%
|
5,79%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
33,76%
|
149,28%
|
35,1%
|
49,84%
|
51,64%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
130,81%
|
136,82%
|
114,76%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
9/04/21
|
25/02/22
|
22/02/23
|
19/02/24
|
-
|
-
|
-
|
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 |
862
|
879
|
1.547
|
1.354
|
1.606
|
1.592
|
1.710
|
1.811
|
1.936
|
1.838
|
1.886
|
1.995
|
2.183
|
EBITDA
1 |
118
|
102
|
94
|
140
|
179
|
147
|
170
|
188
|
190
|
152
|
177
|
204
|
232
|
Bedrijfsresultaat (EBIT)
1 |
-128
|
-189
|
-224
|
-207
|
63
|
85
|
83
|
85
|
66
|
81
|
101
|
128
|
156
|
Operationele Marge
|
-14,85%
|
-21,5%
|
-14,48%
|
-15,29%
|
3,92%
|
5,34%
|
4,85%
|
4,69%
|
3,41%
|
4,41%
|
5,35%
|
6,42%
|
7,15%
|
Resultaat voor belastingen (EBT)
1 |
-165
|
-232
|
-261
|
-253
|
-17
|
3
|
5
|
-74
|
6
|
31
|
60,5
|
102
|
129
|
Nettowinst (verlies)
1 |
-143
|
-206
|
-234
|
-269
|
-53
|
-3
|
-
|
-91
|
-11
|
23
|
48
|
81
|
103
|
Nettomarge
|
-16,59%
|
-23,44%
|
-15,13%
|
-19,87%
|
-3,3%
|
-0,19%
|
-
|
-5,02%
|
-0,57%
|
1,25%
|
2,54%
|
4,06%
|
4,72%
|
WPA
2 |
-0,5800
|
-
|
-
|
-0,8900
|
-
|
-0,0100
|
-
|
-
|
-0,0200
|
0,0500
|
0,1000
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25/02/22
|
25/05/22
|
24/08/22
|
23/11/22
|
22/02/23
|
4/05/23
|
25/07/23
|
2/11/23
|
19/02/24
|
2/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
1.422
|
2.306
|
1.374
|
1.313
|
1.154
|
881
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
8,778
x
|
4,185
x
|
1,974
x
|
1,706
x
|
1,231
x
|
0,7714
x
|
Free Cash Flow
1 |
-
|
-2.392
|
186
|
1.039
|
270
|
467
|
590
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-19%
|
-0,67%
|
-1,55%
|
6,28%
|
8,86%
|
10%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-0,78%
|
2,2%
|
3,46%
|
4,84%
|
Totale activa
1 |
-
|
-
|
-
|
13.651
|
9.378
|
9.859
|
10.607
|
Nettoactief per aandeel
2 |
-
|
10,90
|
13,60
|
12,70
|
11,90
|
10,80
|
14,10
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
10
|
69
|
49
|
69,8
|
80,7
|
92,8
|
Capex/omzet
|
-
|
0,66%
|
1,44%
|
0,7%
|
0,88%
|
0,9%
|
0,91%
|
Datum van publicatie
|
9/04/21
|
25/02/22
|
22/02/23
|
19/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
10,28
SEK Gemiddelde koersdoel
12,1
SEK Spread / Gemiddelde doel +17,70% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -9,75% | 432 mln. | | +13,72% | 885 mld. | | +2,63% | 243 mld. | | +25,86% | 176 mld. | | +1,77% | 139 mld. | | +79,65% | 102 mld. | | -8,80% | 71,28 mld. | | -7,20% | 56,14 mld. | | +107,50% | 34,93 mld. | | +25,46% | 32,81 mld. |
consumenten goederen conglomeraten
|