Beurs gesloten -
Nasdaq Stockholm
17:29:38 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
265,8
SEK
|
+2,47%
|
|
-2,71%
|
+7,52%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
51.962
|
71.675
|
122.956
|
79.102
|
112.282
|
120.731
|
-
|
-
|
Bedrijfswaarde
1 |
57.514
|
76.451
|
130.069
|
87.678
|
122.915
|
129.853
|
128.040
|
128.890
|
K/w-verhouding
|
34,5
x
|
43,3
x
|
51,5
x
|
28,4
x
|
34,3
x
|
40,6
x
|
33,2
x
|
29,5
x
|
Dividendrendement
|
0,92%
|
0,76%
|
0,55%
|
1,03%
|
0,85%
|
0,75%
|
0,85%
|
0,83%
|
Marktkapitalisatie/omzet
|
3,75
x
|
5,2
x
|
7,03
x
|
3,67
x
|
4,59
x
|
4,79
x
|
4,38
x
|
3,93
x
|
Bedrijfswaarde/omzet
|
4,15
x
|
5,55
x
|
7,44
x
|
4,07
x
|
5,03
x
|
5,15
x
|
4,65
x
|
4,2
x
|
Bedrijfswaarde/EBITDA
|
21,2
x
|
25
x
|
31,6
x
|
17,1
x
|
19,6
x
|
21,4
x
|
18,3
x
|
16,5
x
|
Bedrijfswaarde/FCF
|
32,9
x
|
29,5
x
|
48,7
x
|
31,1
x
|
30,2
x
|
32,9
x
|
29,5
x
|
26,3
x
|
FCF Yield
|
3,04%
|
3,39%
|
2,05%
|
3,22%
|
3,31%
|
3,04%
|
3,39%
|
3,81%
|
Price to Book
|
6,57
x
|
8,32
x
|
11,6
x
|
5,98
x
|
7,38
x
|
6,95
x
|
6,05
x
|
5,4
x
|
Aantal aandelen (in duizenden)
|
454.216
|
454.216
|
454.216
|
454.216
|
454.216
|
454.216
|
-
|
-
|
Referentieprijs
2 |
114,4
|
157,8
|
270,7
|
174,2
|
247,2
|
265,8
|
265,8
|
265,8
|
Datum van publicatie
|
31/01/20
|
2/02/21
|
2/02/22
|
3/02/23
|
2/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
13.845
|
13.782
|
17.480
|
21.552
|
24.454
|
25.204
|
27.553
|
30.720
|
EBITDA
1 |
2.714
|
3.062
|
4.122
|
5.140
|
6.287
|
6.071
|
6.998
|
7.800
|
Bedrijfsresultaat (EBIT)
1 |
2.194
|
2.261
|
3.141
|
3.953
|
4.753
|
4.488
|
5.317
|
5.930
|
Operationele Marge
|
15,85%
|
16,41%
|
17,97%
|
18,34%
|
19,44%
|
17,81%
|
19,3%
|
19,3%
|
Resultaat voor belastingen (EBT)
1 |
1.996
|
2.199
|
3.070
|
3.842
|
4.374
|
4.008
|
4.904
|
5.443
|
Nettowinst (verlies)
1 |
1.505
|
1.657
|
2.390
|
2.784
|
3.274
|
2.974
|
3.637
|
4.088
|
Nettomarge
|
10,87%
|
12,02%
|
13,67%
|
12,92%
|
13,39%
|
11,8%
|
13,2%
|
13,31%
|
WPA
2 |
3,314
|
3,648
|
5,260
|
6,130
|
7,210
|
6,553
|
8,004
|
9,016
|
Free Cash Flow
1 |
1.747
|
2.589
|
2.672
|
2.820
|
4.071
|
3.950
|
4.336
|
4.908
|
FCF-marge
|
12,62%
|
18,79%
|
15,29%
|
13,08%
|
16,65%
|
15,67%
|
15,74%
|
15,98%
|
Kasstroomconversie (ebitda)
|
64,37%
|
84,55%
|
64,82%
|
54,86%
|
64,75%
|
65,06%
|
61,96%
|
62,93%
|
Kasstroomconversie (nettowinst)
|
116,08%
|
156,25%
|
111,8%
|
101,29%
|
124,34%
|
132,78%
|
119,22%
|
120,07%
|
Dividend per aandeel
2 |
1,050
|
1,200
|
1,500
|
1,800
|
2,100
|
2,000
|
2,250
|
2,200
|
Datum van publicatie
|
31/01/20
|
2/02/21
|
2/02/22
|
3/02/23
|
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
|
---|
Omzet
1 |
4.952
|
5.022
|
5.508
|
5.020
|
6.002
|
5.959
|
6.206
|
5.850
|
6.439
|
6.006
|
6.274
|
6.104
|
6.820
|
EBITDA
1 |
1.122
|
1.125
|
-
|
1.221
|
1.461
|
1.464
|
1.640
|
1.516
|
1.667
|
1.278
|
1.516
|
1.467
|
1.646
|
Bedrijfsresultaat (EBIT)
1 |
863
|
859
|
-
|
930
|
1.130
|
1.122
|
1.262
|
-
|
1.240
|
1.044
|
1.106
|
1.088
|
1.208
|
Operationele Marge
|
17,43%
|
17,1%
|
-
|
18,53%
|
18,83%
|
18,83%
|
20,34%
|
-
|
19,26%
|
17,38%
|
17,63%
|
17,82%
|
17,71%
|
Resultaat voor belastingen (EBT)
|
844
|
838
|
-
|
895
|
1.082
|
1.057
|
-
|
1.022
|
1.120
|
941
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
619
|
-
|
-
|
751
|
-
|
-
|
743
|
894
|
689
|
728
|
715
|
805
|
Nettomarge
|
-
|
12,33%
|
-
|
-
|
12,51%
|
-
|
-
|
12,7%
|
13,88%
|
11,47%
|
11,6%
|
11,71%
|
11,8%
|
WPA
|
1,640
|
1,360
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
2/02/22
|
29/04/22
|
15/07/22
|
21/10/22
|
3/02/23
|
28/04/23
|
14/07/23
|
20/10/23
|
2/02/24
|
24/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.552
|
4.776
|
7.113
|
8.576
|
10.633
|
9.123
|
7.309
|
8.159
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,046
x
|
1,56
x
|
1,726
x
|
1,668
x
|
1,691
x
|
1,503
x
|
1,045
x
|
1,046
x
|
Free Cash Flow
1 |
1.747
|
2.589
|
2.672
|
2.820
|
4.071
|
3.950
|
4.336
|
4.909
|
ROE (netto-inkomsten/eigen vermogen)
|
20,3%
|
19,8%
|
24,6%
|
23,1%
|
22,4%
|
18,2%
|
18,8%
|
18,5%
|
ROA (netto-inkomsten/totale activa)
|
9,59%
|
9,25%
|
11,2%
|
10,3%
|
10,2%
|
8,48%
|
8,9%
|
9,28%
|
Totale activa
1 |
15.700
|
17.919
|
21.275
|
27.066
|
32.031
|
35.092
|
40.879
|
44.065
|
Nettoactief per aandeel
2 |
17,40
|
19,00
|
23,40
|
29,10
|
33,50
|
38,30
|
43,90
|
49,20
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
243
|
223
|
266
|
249
|
387
|
597
|
596
|
751
|
Capex/omzet
|
1,76%
|
1,62%
|
1,52%
|
1,16%
|
1,58%
|
2,37%
|
2,16%
|
2,45%
|
Datum van publicatie
|
31/01/20
|
2/02/21
|
2/02/22
|
3/02/23
|
2/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
265,8
SEK Gemiddelde koersdoel
277,5
SEK Spread / Gemiddelde doel +4,40% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +7,52% | 11,01 mld. | | +11,85% | 869 mld. | | 0,00% | 239 mld. | | +27,20% | 178 mld. | | -7,75% | 126 mld. | | +32,50% | 79,32 mld. | | -5,21% | 74,17 mld. | | -16,00% | 50,82 mld. | | -24,57% | 38,6 mld. | | +19,71% | 31,74 mld. |
consumenten goederen conglomeraten
|