Beurs gesloten -
Nasdaq Stockholm
12:59:58 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
66,4
SEK
|
+2,15%
|
|
+4,73%
|
+19,64%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.177
|
5.811
|
7.214
|
6.298
|
6.000
|
7.163
|
-
|
-
|
Bedrijfswaarde
1 |
6.152
|
6.554
|
7.572
|
8.377
|
7.755
|
8.901
|
8.523
|
8.295
|
K/w-verhouding
|
1.767
x
|
58,3
x
|
77,9
x
|
104
x
|
163
x
|
213
x
|
34,6
x
|
23,2
x
|
Dividendrendement
|
0,85%
|
1,68%
|
-
|
-
|
-
|
1,54%
|
1,96%
|
2,28%
|
Marktkapitalisatie/omzet
|
6,84
x
|
7,53
x
|
8,22
x
|
5,66
x
|
2,42
x
|
2,82
x
|
2,71
x
|
2,62
x
|
Bedrijfswaarde/omzet
|
8,13
x
|
8,5
x
|
8,62
x
|
7,52
x
|
3,13
x
|
3,5
x
|
3,23
x
|
3,04
x
|
Bedrijfswaarde/EBITDA
|
19
x
|
19,6
x
|
20,2
x
|
19,9
x
|
12,2
x
|
13,1
x
|
10,7
x
|
8,7
x
|
Bedrijfswaarde/FCF
|
734
x
|
22,1
x
|
30,2
x
|
45,8
x
|
44,6
x
|
29,4
x
|
17,6
x
|
13,3
x
|
FCF Yield
|
0,14%
|
4,52%
|
3,31%
|
2,18%
|
2,24%
|
3,4%
|
5,67%
|
7,51%
|
Price to Book
|
3,39
x
|
3,76
x
|
3,37
x
|
2,71
x
|
2,57
x
|
2,95
x
|
2,82
x
|
2,61
x
|
Aantal aandelen (in duizenden)
|
97.671
|
97.671
|
107.677
|
107.847
|
108.102
|
107.876
|
-
|
-
|
Referentieprijs
2 |
53,00
|
59,50
|
67,00
|
58,40
|
55,50
|
66,40
|
66,40
|
66,40
|
Datum van publicatie
|
21/02/20
|
25/02/21
|
23/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
757
|
771,4
|
878,1
|
1.113
|
2.475
|
2.543
|
2.639
|
2.729
|
EBITDA
1 |
323,9
|
333,6
|
374,3
|
422
|
636,9
|
681,2
|
797,6
|
953
|
Bedrijfsresultaat (EBIT)
1 |
206
|
288,2
|
326,9
|
363,8
|
487,7
|
542
|
678
|
763
|
Operationele Marge
|
27,21%
|
37,35%
|
37,23%
|
32,67%
|
19,71%
|
21,32%
|
25,69%
|
27,96%
|
Resultaat voor belastingen (EBT)
1 |
3,095
|
120,6
|
103,2
|
50,03
|
34,4
|
40,89
|
255,2
|
427,5
|
Nettowinst (verlies)
1 |
2,621
|
99,9
|
84,91
|
59,9
|
36,9
|
32,07
|
200,7
|
336,3
|
Nettomarge
|
0,35%
|
12,95%
|
9,67%
|
5,38%
|
1,49%
|
1,26%
|
7,61%
|
12,32%
|
WPA
2 |
0,0300
|
1,020
|
0,8600
|
0,5600
|
0,3400
|
0,3118
|
1,920
|
2,864
|
Free Cash Flow
1 |
8,382
|
296,4
|
250,8
|
182,9
|
174
|
303
|
483
|
623
|
FCF-marge
|
1,11%
|
38,42%
|
28,56%
|
16,42%
|
7,03%
|
11,92%
|
18,3%
|
22,83%
|
Kasstroomconversie (ebitda)
|
2,59%
|
88,83%
|
67,01%
|
43,34%
|
27,32%
|
44,48%
|
60,55%
|
65,37%
|
Kasstroomconversie (nettowinst)
|
319,8%
|
296,64%
|
295,37%
|
305,33%
|
471,54%
|
944,87%
|
240,62%
|
185,24%
|
Dividend per aandeel
2 |
0,4500
|
1,000
|
-
|
-
|
-
|
1,025
|
1,300
|
1,515
|
Datum van publicatie
|
21/02/20
|
25/02/21
|
23/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
222
|
221,1
|
254,9
|
227
|
263,2
|
368,3
|
613,7
|
607,8
|
618,9
|
634,2
|
637,5
|
620,5
|
623
|
651
|
EBITDA
|
100,2
|
84,49
|
117,1
|
86,65
|
108
|
110,2
|
173,3
|
147,5
|
153,5
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
87,82
|
73,66
|
104,1
|
74,1
|
93
|
92,6
|
140,4
|
109,3
|
116
|
122
|
150,5
|
125
|
132,5
|
151
|
Operationele Marge
|
39,56%
|
33,32%
|
40,82%
|
32,64%
|
35,34%
|
25,14%
|
22,88%
|
17,98%
|
18,74%
|
19,24%
|
23,61%
|
20,15%
|
21,27%
|
23,2%
|
Resultaat voor belastingen (EBT)
|
31,16
|
4,49
|
30,42
|
3,748
|
58,16
|
-42,3
|
21,9
|
-33,4
|
22,5
|
23,4
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
23
|
1,483
|
24,25
|
-1
|
49,58
|
-12,91
|
18,4
|
-26,2
|
-
|
23,5
|
-
|
-
|
-
|
-
|
Nettomarge
|
10,36%
|
0,67%
|
9,51%
|
-0,44%
|
18,84%
|
-3,5%
|
3%
|
-4,31%
|
-
|
3,71%
|
-
|
-
|
-
|
-
|
WPA
|
0,2400
|
-
|
0,2200
|
-0,0100
|
0,4600
|
-0,1200
|
0,1700
|
-0,2400
|
0,2000
|
0,2200
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,000
|
-
|
-
|
-
|
Datum van publicatie
|
4/11/21
|
23/02/22
|
10/05/22
|
18/08/22
|
9/11/22
|
15/02/23
|
9/05/23
|
17/08/23
|
8/11/23
|
14/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
976
|
743
|
358
|
2.079
|
1.756
|
1.738
|
1.361
|
1.132
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,012
x
|
2,226
x
|
0,9554
x
|
4,927
x
|
2,756
x
|
2,551
x
|
1,706
x
|
1,188
x
|
Free Cash Flow
1 |
8,38
|
296
|
251
|
183
|
174
|
303
|
483
|
623
|
ROE (netto-inkomsten/eigen vermogen)
|
0,25%
|
6,51%
|
4,6%
|
2,68%
|
1,58%
|
2,09%
|
7,12%
|
12,2%
|
ROA (netto-inkomsten/totale activa)
|
0,08%
|
2,81%
|
2,07%
|
1%
|
0,52%
|
0,54%
|
2,8%
|
4,46%
|
Totale activa
1 |
3.395
|
3.555
|
4.106
|
5.987
|
7.129
|
5.950
|
7.169
|
7.544
|
Nettoactief per aandeel
2 |
15,60
|
15,80
|
19,90
|
21,50
|
21,60
|
22,50
|
23,60
|
25,50
|
Cashflow per aandeel
2 |
-
|
-
|
-
|
2,550
|
3,120
|
2,680
|
4,700
|
6,280
|
Capex
1 |
129
|
82,6
|
63,4
|
93,1
|
163
|
168
|
161
|
95,6
|
Capex/omzet
|
17,03%
|
10,71%
|
7,22%
|
8,36%
|
6,59%
|
6,61%
|
6,11%
|
3,5%
|
Datum van publicatie
|
21/02/20
|
25/02/21
|
23/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
Laatste slotkoers
66,4
SEK Gemiddelde koersdoel
75
SEK Spread / Gemiddelde doel +12,95% Consensus |