Geschatte realtime
Cboe Europe
09:36:29 27-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
351,8
SEK
|
+0,07%
|
|
+7,32%
|
+18,72%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.945
|
5.413
|
4.572
|
3.055
|
3.939
|
4.669
|
-
|
-
|
Bedrijfswaarde
1 |
2.025
|
5.445
|
4.811
|
3.243
|
4.078
|
4.871
|
4.758
|
4.659
|
K/w-verhouding
|
49,8
x
|
86,3
x
|
77,9
x
|
45,3
x
|
47,7
x
|
46,5
x
|
36,7
x
|
30,1
x
|
Dividendrendement
|
1,02%
|
0,61%
|
0,76%
|
1,22%
|
1,18%
|
1,11%
|
1,33%
|
1,91%
|
Marktkapitalisatie/omzet
|
6,71
x
|
16
x
|
11,3
x
|
6,23
x
|
6,82
x
|
6,7
x
|
5,86
x
|
5,13
x
|
Bedrijfswaarde/omzet
|
6,99
x
|
16,1
x
|
11,9
x
|
6,61
x
|
7,07
x
|
6,99
x
|
5,98
x
|
5,12
x
|
Bedrijfswaarde/EBITDA
|
30,2
x
|
44,8
x
|
35,9
x
|
21,1
x
|
22,5
x
|
22,9
x
|
19,4
x
|
16,1
x
|
Bedrijfswaarde/FCF
|
42,9
x
|
58,4
x
|
47
x
|
36
x
|
36,3
x
|
75,5
x
|
29,4
x
|
24,2
x
|
FCF Yield
|
2,33%
|
1,71%
|
2,13%
|
2,78%
|
2,76%
|
1,32%
|
3,41%
|
4,13%
|
Price to Book
|
28,3
x
|
48,8
x
|
33,9
x
|
14,9
x
|
14,9
x
|
14,6
x
|
11,6
x
|
9,86
x
|
Aantal aandelen (in duizenden)
|
13.283
|
13.283
|
13.283
|
13.283
|
13.283
|
13.283
|
-
|
-
|
Referentieprijs
2 |
146,4
|
407,5
|
344,2
|
230,0
|
296,5
|
351,5
|
351,5
|
351,5
|
Datum van publicatie
|
13/02/20
|
16/02/21
|
16/02/22
|
16/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
289,7
|
338,7
|
403,8
|
490,4
|
577,1
|
696,6
|
796,2
|
909,4
|
EBITDA
1 |
67
|
121,6
|
133,9
|
153,8
|
181,6
|
212,7
|
245,6
|
289,5
|
Bedrijfsresultaat (EBIT)
1 |
52,05
|
83,2
|
76,03
|
91,02
|
115,4
|
137
|
167,3
|
199,4
|
Operationele Marge
|
17,97%
|
24,56%
|
18,83%
|
18,56%
|
20%
|
19,67%
|
21,02%
|
21,93%
|
Resultaat voor belastingen (EBT)
1 |
49,86
|
80
|
71,33
|
83,57
|
103,4
|
123,9
|
157,5
|
194,2
|
Nettowinst (verlies)
1 |
39
|
62,7
|
58,69
|
67,82
|
83,38
|
100,4
|
127,1
|
155,3
|
Nettomarge
|
13,46%
|
18,51%
|
14,53%
|
13,83%
|
14,45%
|
14,41%
|
15,96%
|
17,08%
|
WPA
2 |
2,940
|
4,720
|
4,420
|
5,080
|
6,210
|
7,559
|
9,567
|
11,69
|
Free Cash Flow
1 |
47,24
|
93,23
|
102,4
|
90,06
|
112,4
|
64,5
|
162
|
192,5
|
FCF-marge
|
16,31%
|
27,53%
|
25,35%
|
18,37%
|
19,47%
|
9,26%
|
20,35%
|
21,17%
|
Kasstroomconversie (ebitda)
|
70,5%
|
76,69%
|
76,47%
|
58,56%
|
61,88%
|
30,32%
|
65,96%
|
66,49%
|
Kasstroomconversie (nettowinst)
|
121,12%
|
148,69%
|
174,46%
|
132,79%
|
134,76%
|
64,24%
|
127,46%
|
123,93%
|
Dividend per aandeel
2 |
1,500
|
2,500
|
2,600
|
2,800
|
3,500
|
3,900
|
4,681
|
6,721
|
Datum van publicatie
|
13/02/20
|
16/02/21
|
16/02/22
|
16/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
113,7
|
-
|
111,9
|
135,8
|
144,5
|
144,5
|
133,5
|
154,7
|
169,2
|
175,5
|
163,3
|
189,5
|
EBITDA
1 |
34,8
|
-
|
36,3
|
41,32
|
44,76
|
45,39
|
42,8
|
48,62
|
52,58
|
53,47
|
52,65
|
53,59
|
Bedrijfsresultaat (EBIT)
1 |
19,55
|
-
|
20,3
|
25,69
|
28,59
|
29,14
|
25,84
|
31,84
|
32,55
|
33,68
|
32,51
|
33,2
|
Operationele Marge
|
17,2%
|
-
|
18,13%
|
18,92%
|
19,78%
|
20,17%
|
19,36%
|
20,59%
|
19,24%
|
19,19%
|
19,9%
|
17,52%
|
Resultaat voor belastingen (EBT)
1 |
18,12
|
-
|
18,32
|
23,53
|
-
|
-
|
22,49
|
29,65
|
28,57
|
29,8
|
27,61
|
31,36
|
Nettowinst (verlies)
1 |
15,17
|
17,88
|
14,69
|
19,09
|
20,71
|
20,57
|
18,13
|
23,97
|
23,43
|
23,81
|
22,09
|
25,02
|
Nettomarge
|
13,35%
|
-
|
13,12%
|
14,06%
|
14,33%
|
14,24%
|
13,58%
|
15,5%
|
13,85%
|
13,57%
|
13,52%
|
13,2%
|
WPA
2 |
1,140
|
1,340
|
1,100
|
1,430
|
1,550
|
1,540
|
1,360
|
1,790
|
1,750
|
1,794
|
1,664
|
1,885
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
16/02/22
|
15/07/22
|
20/10/22
|
16/02/23
|
26/04/23
|
14/07/23
|
19/10/23
|
14/02/24
|
25/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
80,3
|
32,3
|
239
|
188
|
139
|
202
|
88,5
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9,75
|
Hefboom (schuld/ebitda)
|
1,199
x
|
0,2657
x
|
1,782
x
|
1,222
x
|
0,7666
x
|
0,9489
x
|
0,3603
x
|
-
|
Free Cash Flow
1 |
47,2
|
93,2
|
102
|
90,1
|
112
|
64,5
|
162
|
193
|
ROE (netto-inkomsten/eigen vermogen)
|
73,5%
|
69,9%
|
47,7%
|
39,8%
|
35,5%
|
34,5%
|
35,9%
|
37%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
10,2%
|
12,3%
|
11,6%
|
12,8%
|
15,6%
|
Totale activa
1 |
-
|
-
|
-
|
664,5
|
680,4
|
865,5
|
992,9
|
995,7
|
Nettoactief per aandeel
2 |
5,170
|
8,340
|
10,20
|
15,50
|
19,90
|
24,10
|
30,20
|
35,60
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
0,3
|
0,19
|
1,29
|
1,41
|
30,1
|
39
|
42
|
48
|
Capex/omzet
|
0,1%
|
0,05%
|
0,32%
|
0,29%
|
5,22%
|
5,6%
|
5,28%
|
5,28%
|
Datum van publicatie
|
13/02/20
|
16/02/21
|
16/02/22
|
16/02/23
|
14/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
351,5
SEK Gemiddelde koersdoel
353,3
SEK Spread / Gemiddelde doel +0,52% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +18,72% | 442 mln. | | +31,11% | 381 mld. | | +6,71% | 155 mld. | | +17,74% | 59,86 mld. | | +26,29% | 36,33 mld. | | -2,07% | 28,97 mld. | | +130,79% | 25,86 mld. | | +30,48% | 21,1 mld. | | +40,85% | 14,28 mld. | | -7,16% | 13,76 mld. |
Ondernemingssoftware
|