Beurs gesloten -
Nasdaq Stockholm
17:29:42 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
25,1
SEK
|
+11,01%
|
|
+20,79%
|
-64,03%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
36.585
|
26.205
|
28.194
|
15.212
|
8.411
|
3.027
|
-
|
-
|
Bedrijfswaarde
1 |
85.690
|
73.156
|
76.458
|
15.212
|
65.123
|
44.829
|
43.110
|
40.452
|
K/w-verhouding
|
-101
x
|
14,3
x
|
9,02
x
|
-3,4
x
|
-44,7
x
|
2,78
x
|
2,31
x
|
2,18
x
|
Dividendrendement
|
3,94%
|
5,54%
|
5,78%
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
2,29
x
|
1,56
x
|
1,58
x
|
0,78
x
|
0,42
x
|
0,16
x
|
0,16
x
|
0,15
x
|
Bedrijfswaarde/omzet
|
5,36
x
|
4,34
x
|
4,3
x
|
0,78
x
|
3,26
x
|
2,41
x
|
2,26
x
|
2,07
x
|
Bedrijfswaarde/EBITDA
|
7,49
x
|
6,3
x
|
6,21
x
|
2,02
x
|
5,01
x
|
5,61
x
|
5,69
x
|
5,2
x
|
Bedrijfswaarde/FCF
|
-44,7
x
|
25,1
x
|
27,9
x
|
-
|
-426
x
|
3,91
x
|
7,33
x
|
7,22
x
|
FCF Yield
|
-2,24%
|
3,98%
|
3,58%
|
-
|
-0,23%
|
25,6%
|
13,6%
|
13,8%
|
Price to Book
|
1,66
x
|
1,41
x
|
1,27
x
|
-
|
0,5
x
|
0,17
x
|
0,16
x
|
0,15
x
|
Aantal aandelen (in duizenden)
|
130.941
|
120.871
|
120.797
|
120.537
|
120.537
|
120.602
|
-
|
-
|
Referentieprijs
2 |
279,4
|
216,8
|
233,4
|
126,2
|
69,78
|
25,10
|
25,10
|
25,10
|
Datum van publicatie
|
4/02/20
|
28/01/21
|
22/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
15.985
|
16.848
|
17.789
|
19.485
|
20.000
|
18.599
|
19.048
|
19.574
|
EBITDA
1 |
11.444
|
11.607
|
12.310
|
7.512
|
13.001
|
7.995
|
7.581
|
7.775
|
Bedrijfsresultaat (EBIT)
1 |
6.208
|
5.738
|
7.014
|
6.664
|
5.786
|
5.024
|
5.382
|
5.881
|
Operationele Marge
|
38,84%
|
34,06%
|
39,43%
|
34,2%
|
28,93%
|
27,01%
|
28,25%
|
30,04%
|
Resultaat voor belastingen (EBT)
1 |
139
|
2.633
|
4.301
|
-3.250
|
839
|
841,3
|
2.201
|
2.025
|
Nettowinst (verlies)
1 |
-362
|
1.881
|
3.127
|
-4.473
|
-188
|
1.088
|
1.309
|
1.392
|
Nettomarge
|
-2,26%
|
11,16%
|
17,58%
|
-22,96%
|
-0,94%
|
5,85%
|
6,87%
|
7,11%
|
WPA
2 |
-2,760
|
15,18
|
25,88
|
-37,07
|
-1,560
|
9,027
|
10,85
|
11,53
|
Free Cash Flow
1 |
-1.919
|
2.909
|
2.740
|
-
|
-153
|
11.466
|
5.880
|
5.602
|
FCF-marge
|
-12,01%
|
17,27%
|
15,4%
|
-
|
-0,77%
|
61,65%
|
30,87%
|
28,62%
|
Kasstroomconversie (ebitda)
|
-
|
25,06%
|
22,26%
|
-
|
-
|
143,43%
|
77,56%
|
72,06%
|
Kasstroomconversie (nettowinst)
|
-
|
154,65%
|
87,62%
|
-
|
-
|
1.053,6%
|
449,06%
|
402,34%
|
Dividend per aandeel
2 |
11,00
|
12,00
|
13,50
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/02/20
|
28/01/21
|
22/01/22
|
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
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
4.870
|
4.478
|
4.879
|
4.570
|
5.557
|
4.525
|
4.952
|
4.908
|
5.540
|
4.891
|
5.026
|
4.629
|
5.403
|
4.535
|
4.621
|
EBITDA
1 |
3.726
|
3.035
|
3.408
|
3.009
|
952
|
2.463
|
2.971
|
2.262
|
-
|
2.782
|
3.226
|
2.189
|
3.199
|
2.189
|
2.158
|
Bedrijfsresultaat (EBIT)
|
2.355
|
1.471
|
1.701
|
1.564
|
-
|
1.068
|
1.468
|
-
|
1.899
|
1.155
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
48,36%
|
32,85%
|
34,86%
|
34,22%
|
-
|
23,6%
|
29,64%
|
-
|
34,28%
|
23,61%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
1.476
|
797
|
940
|
-2.073
|
-2.914
|
93
|
508
|
-502
|
774
|
-
|
585,3
|
399,3
|
1.321
|
358,3
|
557,9
|
Nettowinst (verlies)
1 |
1.085
|
553
|
663
|
-2.055
|
-3.633
|
23
|
14
|
-411
|
187
|
-238
|
-102,2
|
204,3
|
780,5
|
42,1
|
275,2
|
Nettomarge
|
22,28%
|
12,35%
|
13,59%
|
-44,97%
|
-65,38%
|
0,51%
|
0,28%
|
-8,37%
|
3,38%
|
-4,87%
|
-2,03%
|
4,41%
|
14,45%
|
0,93%
|
5,95%
|
WPA
2 |
8,980
|
4,580
|
5,500
|
-17,05
|
-30,14
|
0,1900
|
0,1100
|
-3,410
|
1,560
|
-1,980
|
2,810
|
1,695
|
7,276
|
1,364
|
2,599
|
Dividend per aandeel
2 |
13,50
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
22/01/22
|
29/04/22
|
21/07/22
|
27/10/22
|
26/01/23
|
27/04/23
|
20/07/23
|
25/10/23
|
25/01/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
49.105
|
46.951
|
48.264
|
-
|
56.712
|
41.802
|
40.083
|
37.425
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,291
x
|
4,045
x
|
3,921
x
|
-
|
4,362
x
|
5,229
x
|
5,287
x
|
4,814
x
|
Free Cash Flow
1 |
-1.919
|
2.909
|
2.740
|
-
|
-153
|
11.467
|
5.880
|
5.603
|
ROE (netto-inkomsten/eigen vermogen)
|
16,6%
|
13,1%
|
15,2%
|
-
|
-1,07%
|
2,64%
|
7,81%
|
7,9%
|
ROA (netto-inkomsten/totale activa)
|
4,67%
|
3,24%
|
3,69%
|
-
|
-
|
0,53%
|
1,52%
|
1,97%
|
Totale activa
1 |
-7.753
|
58.048
|
84.811
|
-
|
-
|
206.121
|
86.401
|
70.738
|
Nettoactief per aandeel
2 |
168,0
|
154,0
|
183,0
|
-
|
139,0
|
144,0
|
155,0
|
164,0
|
Cashflow per aandeel
|
-
|
70,40
|
83,00
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
8.311
|
5.807
|
7.302
|
-
|
5.464
|
2.190
|
2.377
|
2.654
|
Capex/omzet
|
51,99%
|
34,47%
|
41,05%
|
-
|
27,32%
|
11,77%
|
12,48%
|
13,56%
|
Datum van publicatie
|
4/02/20
|
28/01/21
|
22/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Laatste slotkoers
25,1
SEK Gemiddelde koersdoel
25,15
SEK Spread / Gemiddelde doel +0,19% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -64,03% | 276 mln. | | +6,16% | 16,07 mld. | | +10,69% | 14,43 mld. | | +6,83% | 9,22 mld. | | -12,95% | 8,32 mld. | | -0,97% | 6,07 mld. | | +66,00% | 5,5 mld. | | -0,76% | 4,89 mld. | | +62,35% | 4,45 mld. | | -6,25% | 4,08 mld. |
Financiële diensten voor bedrijven - Andere
|