Beurs gesloten -
Nasdaq Helsinki
17:29:59 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
49,04
EUR
|
+5,46%
|
|
-0,37%
|
+20,26%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.160
|
2.277
|
2.782
|
2.277
|
3.230
|
3.884
|
-
|
-
|
Bedrijfswaarde
1 |
2.816
|
2.855
|
3.324
|
2.965
|
3.596
|
4.254
|
4.091
|
4.041
|
K/w-verhouding
|
26,6
x
|
18,7
x
|
19
x
|
16,2
x
|
11,8
x
|
13,3
x
|
11,8
x
|
11
x
|
Dividendrendement
|
4,38%
|
3,06%
|
2,5%
|
4,35%
|
3,31%
|
3,02%
|
3,45%
|
3,57%
|
Marktkapitalisatie/omzet
|
0,65
x
|
0,72
x
|
0,87
x
|
0,68
x
|
0,81
x
|
0,96
x
|
0,93
x
|
0,9
x
|
Bedrijfswaarde/omzet
|
0,85
x
|
0,9
x
|
1,04
x
|
0,88
x
|
0,91
x
|
1,05
x
|
0,98
x
|
0,94
x
|
Bedrijfswaarde/EBITDA
|
7,54
x
|
8
x
|
8,33
x
|
7,3
x
|
6,72
x
|
7,56
x
|
6,83
x
|
6,41
x
|
Bedrijfswaarde/FCF
|
18,8
x
|
11,8
x
|
24,1
x
|
128
x
|
7,46
x
|
16,1
x
|
11,4
x
|
11,8
x
|
FCF Yield
|
5,31%
|
8,48%
|
4,14%
|
0,78%
|
13,4%
|
6,21%
|
8,76%
|
8,47%
|
Price to Book
|
1,75
x
|
1,83
x
|
2,06
x
|
1,59
x
|
2,02
x
|
2,22
x
|
1,98
x
|
1,77
x
|
Aantal aandelen (in duizenden)
|
78.839
|
79.134
|
79.134
|
79.167
|
79.202
|
79.209
|
-
|
-
|
Referentieprijs
2 |
27,40
|
28,78
|
35,16
|
28,76
|
40,78
|
49,04
|
49,04
|
49,04
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
3/02/22
|
2/02/23
|
2/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.327
|
3.179
|
3.186
|
3.365
|
3.966
|
4.048
|
4.179
|
4.321
|
EBITDA
1 |
373,2
|
356,7
|
398,9
|
406,1
|
535
|
562,8
|
598,8
|
630,8
|
Bedrijfsresultaat (EBIT)
1 |
250,4
|
224,9
|
279,1
|
286,6
|
419,7
|
445,7
|
468,8
|
503,1
|
Operationele Marge
|
7,53%
|
7,07%
|
8,76%
|
8,52%
|
10,58%
|
11,01%
|
11,22%
|
11,64%
|
Resultaat voor belastingen (EBT)
1 |
118,5
|
170,3
|
192,5
|
190,7
|
376,6
|
400
|
448,2
|
480,6
|
Nettowinst (verlies)
1 |
82,8
|
122,9
|
147,4
|
140,3
|
275,6
|
293,6
|
328,6
|
354
|
Nettomarge
|
2,49%
|
3,87%
|
4,63%
|
4,17%
|
6,95%
|
7,25%
|
7,86%
|
8,19%
|
WPA
2 |
1,030
|
1,540
|
1,850
|
1,770
|
3,460
|
3,694
|
4,151
|
4,472
|
Free Cash Flow
1 |
149,6
|
242
|
137,7
|
23,1
|
481,9
|
264,3
|
358,4
|
342,2
|
FCF-marge
|
4,5%
|
7,61%
|
4,32%
|
0,69%
|
12,15%
|
6,53%
|
8,58%
|
7,92%
|
Kasstroomconversie (ebitda)
|
40,09%
|
67,84%
|
34,52%
|
5,69%
|
90,07%
|
46,96%
|
59,85%
|
54,26%
|
Kasstroomconversie (nettowinst)
|
180,68%
|
196,91%
|
93,42%
|
16,46%
|
174,85%
|
90,02%
|
109,04%
|
96,69%
|
Dividend per aandeel
2 |
1,200
|
0,8800
|
0,8800
|
1,250
|
1,350
|
1,480
|
1,692
|
1,750
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
3/02/22
|
2/02/23
|
2/02/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
948,9
|
672,1
|
787,1
|
884,6
|
1.021
|
899,3
|
913
|
1.005
|
1.149
|
913,1
|
988,6
|
1.055
|
1.188
|
922
|
953
|
EBITDA
1 |
134,8
|
66,3
|
76,9
|
117,1
|
140,2
|
115,3
|
126,2
|
143,6
|
154,9
|
124,4
|
127
|
146,7
|
161,3
|
125
|
134
|
Bedrijfsresultaat (EBIT)
1 |
105
|
37,1
|
54
|
84,3
|
111,2
|
88,4
|
90,3
|
97,2
|
125,8
|
93,9
|
98,87
|
119,2
|
133,7
|
96
|
104
|
Operationele Marge
|
11,07%
|
5,52%
|
6,86%
|
9,53%
|
10,89%
|
9,83%
|
9,89%
|
9,67%
|
10,95%
|
10,28%
|
10%
|
11,3%
|
11,26%
|
10,41%
|
10,91%
|
Resultaat voor belastingen (EBT)
1 |
81,6
|
-29,4
|
37,7
|
83,4
|
99,1
|
72,2
|
77,5
|
93,8
|
124,1
|
79,5
|
87,7
|
107,5
|
124
|
87
|
95
|
Nettowinst (verlies)
1 |
69,2
|
-21,3
|
27,5
|
61,2
|
72,1
|
52,7
|
56,6
|
69,9
|
96,4
|
59,3
|
64,67
|
79,53
|
91,6
|
64
|
71
|
Nettomarge
|
7,29%
|
-3,17%
|
3,49%
|
6,92%
|
7,06%
|
5,86%
|
6,2%
|
6,95%
|
8,39%
|
6,49%
|
6,54%
|
7,54%
|
7,71%
|
6,94%
|
7,45%
|
WPA
2 |
0,8600
|
-0,2600
|
0,3500
|
0,7700
|
0,9100
|
0,6600
|
0,7100
|
0,8800
|
1,210
|
0,7500
|
0,8175
|
1,003
|
1,160
|
0,8100
|
0,8900
|
Dividend per aandeel
|
0,8800
|
-
|
-
|
-
|
1,250
|
-
|
-
|
-
|
1,350
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
3/02/22
|
27/04/22
|
27/07/22
|
26/10/22
|
2/02/23
|
28/04/23
|
26/07/23
|
25/10/23
|
2/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
655
|
577
|
542
|
688
|
366
|
370
|
206
|
157
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,756
x
|
1,618
x
|
1,358
x
|
1,695
x
|
0,6837
x
|
0,6569
x
|
0,3445
x
|
0,2489
x
|
Free Cash Flow
1 |
150
|
242
|
138
|
23,1
|
482
|
264
|
358
|
342
|
ROE (netto-inkomsten/eigen vermogen)
|
12,3%
|
9,91%
|
11,3%
|
10,1%
|
18,2%
|
17,5%
|
17,2%
|
16,6%
|
ROA (netto-inkomsten/totale activa)
|
2,23%
|
3,12%
|
5,66%
|
4,55%
|
6,2%
|
6,14%
|
6,24%
|
6,59%
|
Totale activa
1 |
3.711
|
3.935
|
2.606
|
3.081
|
4.447
|
4.784
|
5.264
|
5.372
|
Nettoactief per aandeel
2 |
15,70
|
15,70
|
17,10
|
18,10
|
20,10
|
22,10
|
24,70
|
27,70
|
Cashflow per aandeel
2 |
2,190
|
5,150
|
2,120
|
0,8400
|
7,000
|
4,390
|
5,500
|
5,800
|
Capex
1 |
40,7
|
43,8
|
40,5
|
44,7
|
52,4
|
51,6
|
59,2
|
62,3
|
Capex/omzet
|
1,22%
|
1,38%
|
1,27%
|
1,33%
|
1,32%
|
1,27%
|
1,42%
|
1,44%
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
3/02/22
|
2/02/23
|
2/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
49,04
EUR Gemiddelde koersdoel
55,17
EUR Spread / Gemiddelde doel +12,49% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +20,26% | 4,15 mld. | | +14,65% | 58,67 mld. | | +26,10% | 36,8 mld. | | +26,70% | 28,74 mld. | | +15,62% | 25,64 mld. | | +11,71% | 23,31 mld. | | +1,34% | 21,74 mld. | | +15,97% | 18,38 mld. | | -6,32% | 14,21 mld. | | +18,96% | 12,04 mld. |
Zware machines & voertuigen - Andere
|