Beurs gesloten -
Nasdaq Stockholm
12:59:56 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
376,2
SEK
|
-2,23%
|
|
+7,79%
|
+3,21%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.019
|
13.485
|
31.073
|
11.254
|
9.656
|
9.966
|
-
|
-
|
Bedrijfswaarde
1 |
4.828
|
13.224
|
30.630
|
11.119
|
9.445
|
9.610
|
9.538
|
9.470
|
K/w-verhouding
|
60,5
x
|
104
x
|
123
x
|
64,8
x
|
151
x
|
68,4
x
|
45
x
|
30,2
x
|
Dividendrendement
|
1,51%
|
0,68%
|
0,29%
|
1,16%
|
1,51%
|
1,75%
|
1,85%
|
2,74%
|
Marktkapitalisatie/omzet
|
18,7
x
|
36,9
x
|
51,1
x
|
20
x
|
27
x
|
20,2
x
|
15,7
x
|
11,9
x
|
Bedrijfswaarde/omzet
|
18
x
|
36,2
x
|
50,4
x
|
19,7
x
|
26,5
x
|
19,5
x
|
15
x
|
11,3
x
|
Bedrijfswaarde/EBITDA
|
40,7
x
|
73,4
x
|
90,9
x
|
45,4
x
|
105
x
|
42,7
x
|
31,8
x
|
21,5
x
|
Bedrijfswaarde/FCF
|
331
x
|
131
x
|
115
x
|
52
x
|
4.723
x
|
54,3
x
|
45,4
x
|
33,7
x
|
FCF Yield
|
0,3%
|
0,76%
|
0,87%
|
1,92%
|
0,02%
|
1,84%
|
2,2%
|
2,97%
|
Price to Book
|
16,8
x
|
31,6
x
|
53,9
x
|
18
x
|
14,6
x
|
15,4
x
|
13,2
x
|
11,9
x
|
Aantal aandelen (in duizenden)
|
25.300
|
26.184
|
26.178
|
26.178
|
26.491
|
26.491
|
-
|
-
|
Referentieprijs
2 |
198,4
|
515,0
|
1.187
|
429,9
|
364,5
|
376,2
|
376,2
|
376,2
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
10/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
267,9
|
365
|
608
|
563
|
357
|
492,2
|
634,6
|
834,9
|
EBITDA
1 |
118,6
|
180,2
|
337
|
245
|
90
|
224,9
|
299,6
|
440,8
|
Bedrijfsresultaat (EBIT)
1 |
110,5
|
168
|
326
|
229
|
70
|
203,3
|
279,6
|
415,2
|
Operationele Marge
|
41,25%
|
46,03%
|
53,62%
|
40,67%
|
19,61%
|
41,31%
|
44,06%
|
49,73%
|
Resultaat voor belastingen (EBT)
1 |
108,4
|
165
|
328
|
223
|
84
|
186,3
|
279,9
|
411,2
|
Nettowinst (verlies)
1 |
84,83
|
129
|
255
|
175
|
64
|
145,9
|
219,7
|
323,2
|
Nettomarge
|
31,67%
|
35,34%
|
41,94%
|
31,08%
|
17,93%
|
29,64%
|
34,63%
|
38,71%
|
WPA
2 |
3,280
|
4,930
|
9,640
|
6,630
|
2,420
|
5,499
|
8,359
|
12,46
|
Free Cash Flow
1 |
14,57
|
101
|
266
|
214
|
2
|
177
|
210,2
|
281,2
|
FCF-marge
|
5,44%
|
27,67%
|
43,75%
|
38,01%
|
0,56%
|
35,96%
|
33,13%
|
33,69%
|
Kasstroomconversie (ebitda)
|
12,28%
|
56,05%
|
78,93%
|
87,35%
|
2,22%
|
78,71%
|
70,17%
|
63,8%
|
Kasstroomconversie (nettowinst)
|
17,18%
|
78,29%
|
104,31%
|
122,29%
|
3,12%
|
121,33%
|
95,69%
|
87,02%
|
Dividend per aandeel
2 |
3,000
|
3,500
|
3,500
|
5,000
|
5,500
|
6,592
|
6,944
|
10,29
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
10/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
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 |
198
|
137
|
206
|
113
|
107
|
88
|
102
|
77
|
91
|
83
|
119,7
|
125,6
|
163,7
|
EBITDA
1 |
107
|
65
|
110
|
41
|
29
|
20
|
28
|
20
|
22
|
18
|
49,7
|
67,01
|
89,15
|
Bedrijfsresultaat (EBIT)
1 |
104
|
62
|
107
|
37
|
24
|
15
|
23
|
15
|
17
|
14
|
44,85
|
61,43
|
83,06
|
Operationele Marge
|
52,53%
|
45,26%
|
51,94%
|
32,74%
|
22,43%
|
17,05%
|
22,55%
|
19,48%
|
18,68%
|
16,87%
|
37,46%
|
48,9%
|
50,75%
|
Resultaat voor belastingen (EBT)
1 |
104
|
61
|
101
|
37
|
24
|
19
|
26
|
18
|
21
|
15
|
39,32
|
54,96
|
76,52
|
Nettowinst (verlies)
1 |
80
|
48
|
80
|
29
|
19
|
14
|
20
|
14
|
16
|
12
|
30,94
|
43,28
|
60,26
|
Nettomarge
|
40,4%
|
35,04%
|
38,83%
|
25,66%
|
17,76%
|
15,91%
|
19,61%
|
18,18%
|
17,58%
|
14,46%
|
25,85%
|
34,45%
|
36,82%
|
WPA
2 |
3,000
|
1,810
|
3,010
|
1,100
|
0,7100
|
0,5500
|
0,7600
|
0,5200
|
0,6000
|
0,4400
|
1,287
|
1,784
|
2,432
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/02/22
|
28/04/22
|
21/07/22
|
16/10/22
|
9/02/23
|
26/04/23
|
20/07/23
|
26/10/23
|
8/02/24
|
25/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
191
|
261
|
443
|
135
|
211
|
356
|
428
|
496
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
14,6
|
101
|
266
|
214
|
2
|
177
|
210
|
281
|
ROE (netto-inkomsten/eigen vermogen)
|
29,6%
|
35,6%
|
50,8%
|
29,1%
|
9,98%
|
22,4%
|
30%
|
43,5%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
11,80
|
16,30
|
22,00
|
23,90
|
24,90
|
24,50
|
28,50
|
31,70
|
Cashflow per aandeel
2 |
2,450
|
4,430
|
-
|
8,940
|
0,4200
|
7,000
|
8,000
|
8,900
|
Capex
1 |
48,6
|
15
|
11
|
22
|
9
|
7,1
|
13,9
|
16,5
|
Capex/omzet
|
18,16%
|
4,11%
|
1,81%
|
3,91%
|
2,52%
|
1,44%
|
2,19%
|
1,98%
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
10/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
376,2
SEK Gemiddelde koersdoel
375
SEK Spread / Gemiddelde doel -0,32% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,21% | 933 mln. | | +4,27% | 5,09 mld. | | +5,57% | 4,1 mld. | | -3,47% | 3,94 mld. | | +11,72% | 3,02 mld. | | -2,21% | 1,9 mld. | | +95,17% | 1,23 mld. | | -48,93% | 1,21 mld. | | -10,34% | 846 mln. | | +1,72% | 805 mln. |
Sportieve en buitensportartikelen
|