Vertraagde tijd
Nasdaq Stockholm
13:00:01 26-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
86
SEK
|
-1,15%
|
|
+1,18%
|
+1,18%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.525
|
9.879
|
10.200
|
11.038
|
10.486
|
10.515
|
-
|
-
|
Bedrijfswaarde
1 |
5.701
|
11.802
|
12.025
|
7.078
|
7.530
|
8.391
|
7.644
|
6.746
|
K/w-verhouding
|
-13,6
x
|
-43,3
x
|
-24
x
|
1,59
x
|
65,3
x
|
20,5
x
|
16,2
x
|
16
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,77
x
|
2,47
x
|
1,92
x
|
1,99
x
|
1,8
x
|
1,73
x
|
1,64
x
|
1,56
x
|
Bedrijfswaarde/omzet
|
1,34
x
|
2,95
x
|
2,27
x
|
1,28
x
|
1,29
x
|
1,38
x
|
1,19
x
|
1
x
|
Bedrijfswaarde/EBITDA
|
23,9
x
|
22,1
x
|
13,2
x
|
5,16
x
|
4,86
x
|
5,13
x
|
4,66
x
|
3,88
x
|
Bedrijfswaarde/FCF
|
4,2
x
|
-5,36
x
|
-3,92
x
|
30,5
x
|
7,2
x
|
11,3
x
|
8,61
x
|
7,21
x
|
FCF Yield
|
23,8%
|
-18,6%
|
-25,5%
|
3,28%
|
13,9%
|
8,83%
|
11,6%
|
13,9%
|
Price to Book
|
1,45
x
|
2,57
x
|
1,27
x
|
0,79
x
|
0,76
x
|
0,73
x
|
0,69
x
|
0,66
x
|
Aantal aandelen (in duizenden)
|
67.342
|
67.342
|
110.386
|
123.873
|
121.728
|
120.862
|
-
|
-
|
Referentieprijs
2 |
111,6
|
146,7
|
92,40
|
89,10
|
86,15
|
87,00
|
87,00
|
87,00
|
Datum van publicatie
|
6/02/20
|
25/02/21
|
7/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.242
|
3.997
|
5.306
|
5.537
|
5.829
|
6.077
|
6.398
|
6.733
|
EBITDA
1 |
239
|
535
|
908
|
1.373
|
1.548
|
1.635
|
1.642
|
1.737
|
Bedrijfsresultaat (EBIT)
1 |
-407
|
35
|
184
|
558
|
995
|
1.112
|
1.088
|
1.162
|
Operationele Marge
|
-9,59%
|
0,88%
|
3,47%
|
10,08%
|
17,07%
|
18,3%
|
17,01%
|
17,25%
|
Resultaat voor belastingen (EBT)
1 |
-435
|
81
|
-264
|
498
|
561
|
907,7
|
1.025
|
1.056
|
Nettowinst (verlies)
1 |
-551
|
-228
|
-400
|
6.475
|
164
|
523,1
|
622,8
|
668,1
|
Nettomarge
|
-12,99%
|
-5,7%
|
-7,54%
|
116,94%
|
2,81%
|
8,61%
|
9,73%
|
9,92%
|
WPA
2 |
-8,190
|
-3,390
|
-3,850
|
56,06
|
1,320
|
4,241
|
5,358
|
5,427
|
Free Cash Flow
1 |
1.358
|
-2.201
|
-3.066
|
232
|
1.046
|
741
|
888
|
936
|
FCF-marge
|
32,01%
|
-55,07%
|
-57,78%
|
4,19%
|
17,94%
|
12,19%
|
13,88%
|
13,9%
|
Kasstroomconversie (ebitda)
|
568,2%
|
-
|
-
|
16,9%
|
67,57%
|
45,32%
|
54,08%
|
53,88%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
3,58%
|
637,8%
|
141,65%
|
142,58%
|
140,1%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
6/02/20
|
25/02/21
|
7/02/22
|
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
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
1.658
|
1.357
|
1.379
|
1.412
|
1.388
|
1.306
|
1.458
|
1.494
|
1.571
|
1.447
|
1.500
|
1.533
|
1.603
|
1.530
|
1.547
|
EBITDA
1 |
346
|
342
|
357
|
374
|
299
|
263
|
397
|
449
|
439
|
396
|
413,5
|
426,5
|
417,6
|
404
|
418
|
Bedrijfsresultaat (EBIT)
1 |
121
|
188
|
158
|
193
|
121
|
139
|
222
|
283
|
277
|
255
|
272,8
|
287,6
|
251,5
|
243
|
255
|
Operationele Marge
|
7,3%
|
13,85%
|
11,46%
|
13,67%
|
8,72%
|
10,64%
|
15,23%
|
18,94%
|
17,63%
|
17,62%
|
18,18%
|
18,77%
|
15,69%
|
15,88%
|
16,48%
|
Resultaat voor belastingen (EBT)
1 |
-282
|
-36
|
-105
|
496
|
143
|
60
|
136
|
293
|
72
|
80
|
250,7
|
261,9
|
245,4
|
268
|
280
|
Nettowinst (verlies)
1 |
-293
|
-290
|
6.265
|
336
|
-348
|
24
|
57
|
194
|
-112
|
-31
|
154,8
|
163,4
|
147,6
|
181
|
189
|
Nettomarge
|
-17,67%
|
-21,37%
|
454,31%
|
23,8%
|
-25,07%
|
1,84%
|
3,91%
|
12,99%
|
-7,13%
|
-2,14%
|
10,32%
|
10,66%
|
9,2%
|
11,83%
|
12,22%
|
WPA
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-0,2600
|
0,6600
|
0,6900
|
0,8500
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
7/02/22
|
27/04/22
|
20/07/22
|
26/10/22
|
9/02/23
|
26/04/23
|
20/07/23
|
25/10/23
|
8/02/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
1.923
|
1.825
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
1.824
|
-
|
-
|
3.960
|
2.956
|
2.124
|
2.871
|
3.769
|
Hefboom (schuld/ebitda)
|
-
|
3,594
x
|
2,01
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.358
|
-2.201
|
-3.066
|
232
|
1.046
|
741
|
888
|
936
|
ROE (netto-inkomsten/eigen vermogen)
|
-10,2%
|
-5,06%
|
-6,76%
|
3,91%
|
1,19%
|
3,64%
|
4,33%
|
4,4%
|
ROA (netto-inkomsten/totale activa)
|
-3,76%
|
-2,31%
|
-2,83%
|
2,37%
|
0,94%
|
2,22%
|
3,63%
|
3,62%
|
Totale activa
1 |
14.643
|
9.883
|
14.118
|
273.311
|
17.500
|
23.554
|
17.170
|
18.432
|
Nettoactief per aandeel
2 |
77,00
|
57,00
|
72,50
|
113,0
|
113,0
|
119,0
|
126,0
|
132,0
|
Cashflow per aandeel
2 |
-
|
-
|
-
|
7,400
|
10,20
|
9,400
|
9,900
|
11,00
|
Capex
1 |
238
|
208
|
252
|
234
|
212
|
177
|
202
|
230
|
Capex/omzet
|
5,61%
|
5,2%
|
4,75%
|
4,23%
|
3,64%
|
2,92%
|
3,16%
|
3,41%
|
Datum van publicatie
|
6/02/20
|
25/02/21
|
7/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Gemiddelde koersdoel
120,8
SEK Spread / Gemiddelde doel +38,85% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +10,38% | 21,31 mld. | | +109,66% | 2,32 mld. | | -5,88% | 2,12 mld. | | -29,15% | 1,57 mld. | | -2,65% | 1,24 mld. | | -20,89% | 1,19 mld. | | -5,18% | 1,15 mld. | | +17,65% | 1,12 mld. | | -13,17% | 1,12 mld. |
Mobiele applicatiesoftware
|