Beurs gesloten -
Nasdaq Stockholm
17:29:38 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
7,312
SEK
|
+1,67%
|
|
-0,41%
|
-8,14%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
9.675
|
7.714
|
10.221
|
617
|
225,7
|
190,7
|
-
|
-
|
Bedrijfswaarde
1 |
13.576
|
11.625
|
12.968
|
648,5
|
326,2
|
294
|
282
|
258,7
|
K/w-verhouding
|
13,1
x
|
20,1
x
|
20,8
x
|
21,6
x
|
-24,5
x
|
-16,5
x
|
-14
x
|
-27,8
x
|
Dividendrendement
|
2,94%
|
4,13%
|
4,45%
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
3,28
x
|
3,01
x
|
1,86
x
|
42,6
x
|
7,52
x
|
4,1
x
|
4,43
x
|
3,71
x
|
Bedrijfswaarde/omzet
|
4,6
x
|
4,53
x
|
2,36
x
|
44,7
x
|
10,9
x
|
6,32
x
|
6,55
x
|
5,03
x
|
Bedrijfswaarde/EBITDA
|
7,08
x
|
5,43
x
|
2,69
x
|
138
x
|
-59,7
x
|
27,1
x
|
38,4
x
|
14,2
x
|
Bedrijfswaarde/FCF
|
42.704.473
x
|
25.937.340
x
|
7.881.158
x
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-6,05
x
|
-4,36
x
|
-7,2
x
|
1,61
x
|
-
|
0,51
x
|
0,53
x
|
0,52
x
|
Aantal aandelen (in duizenden)
|
284.051
|
284.351
|
284.568
|
285.925
|
285.925
|
285.925
|
-
|
-
|
Referentieprijs
2 |
34,06
|
27,13
|
35,92
|
2,158
|
0,7894
|
0,6669
|
0,6669
|
0,6669
|
Datum van publicatie
|
31/01/20
|
28/01/21
|
1/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.949
|
2.564
|
5.485
|
14,5
|
30,01
|
46,49
|
43,02
|
51,42
|
EBITDA
1 |
1.918
|
2.140
|
4.823
|
4,7
|
-5,467
|
10,84
|
7,347
|
18,21
|
Bedrijfsresultaat (EBIT)
1 |
1.971
|
1.421
|
3.874
|
1
|
-18,22
|
-4,287
|
-7,932
|
2,843
|
Operationele Marge
|
66,83%
|
55,4%
|
70,63%
|
6,9%
|
-60,71%
|
-9,22%
|
-18,44%
|
5,53%
|
Resultaat voor belastingen (EBT)
1 |
1.674
|
1.274
|
3.386
|
0,8
|
-20,47
|
-8,109
|
-10,47
|
1,48
|
Nettowinst (verlies)
1 |
824,9
|
384,2
|
493,8
|
28,6
|
-8,147
|
-8,109
|
-10,47
|
1,48
|
Nettomarge
|
27,98%
|
14,98%
|
9%
|
197,24%
|
-27,14%
|
-17,44%
|
-24,33%
|
2,88%
|
WPA
2 |
2,610
|
1,350
|
1,730
|
0,1000
|
-0,0322
|
-0,0405
|
-0,0475
|
-0,0240
|
Free Cash Flow
|
317,9
|
448,2
|
1.646
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
10,78%
|
17,48%
|
30%
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
16,57%
|
20,94%
|
34,12%
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
38,54%
|
116,66%
|
333,23%
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,000
|
1,120
|
1,600
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
31/01/20
|
28/01/21
|
1/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 S1
|
2021 Q3
|
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 |
2.385
|
1.478
|
1.622
|
1.977
|
1.674
|
2,6
|
11,9
|
12,39
|
6,459
|
2,458
|
9,004
|
14,87
|
8,07
|
4,503
|
19,05
|
EBITDA
1 |
2.078
|
1.283
|
1.462
|
1.888
|
-
|
2,1
|
6,8
|
5,001
|
-2,299
|
-7,16
|
-0,9647
|
5,98
|
-0,553
|
-3,881
|
9,288
|
Bedrijfsresultaat (EBIT)
1 |
1.524
|
1.062
|
1.272
|
1.871
|
1.591
|
1,5
|
3,7
|
1,74
|
-5,255
|
-10,05
|
-4,716
|
2,625
|
-5,161
|
-8,786
|
7,034
|
Operationele Marge
|
63,89%
|
71,88%
|
78,43%
|
94,66%
|
95,09%
|
57,69%
|
31,09%
|
14,04%
|
-81,36%
|
-408,7%
|
-52,38%
|
17,66%
|
-63,95%
|
-195,11%
|
36,92%
|
Resultaat voor belastingen (EBT)
1 |
-
|
936,3
|
1.084
|
1.914
|
1.325
|
1,5
|
1,8
|
-0,1086
|
-8,564
|
-8,336
|
-3,752
|
1,702
|
-6,105
|
-9,752
|
6,046
|
Nettowinst (verlies)
1 |
-
|
137,5
|
121,7
|
468,5
|
13.034
|
2,4
|
0,3
|
-
|
-8,454
|
-8,336
|
8,575
|
1,702
|
-6,105
|
-9,752
|
6,046
|
Nettomarge
|
-
|
9,3%
|
7,5%
|
23,7%
|
778,77%
|
92,31%
|
2,52%
|
-
|
-130,9%
|
-339,13%
|
95,24%
|
11,45%
|
-75,65%
|
-216,57%
|
31,73%
|
WPA
2 |
-
|
0,4800
|
0,4300
|
1,640
|
45,55
|
-
|
-
|
-
|
-0,0328
|
-0,0321
|
0,0322
|
0,006000
|
-0,0210
|
-0,0340
|
0,0210
|
Dividend per aandeel
2 |
-
|
0,4500
|
0,4500
|
0,4500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28/07/21
|
29/10/21
|
1/02/22
|
27/04/22
|
5/08/22
|
25/11/22
|
15/02/23
|
16/05/23
|
9/08/23
|
8/11/23
|
14/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.901
|
3.912
|
2.748
|
31,5
|
101
|
103
|
91,3
|
68
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,033
x
|
1,828
x
|
0,5698
x
|
6,702
x
|
-18,38
x
|
9,535
x
|
12,43
x
|
3,734
x
|
Free Cash Flow
|
318
|
448
|
1.646
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-22,8%
|
-
|
-
|
-
|
-
|
-
|
0,41%
|
ROA (netto-inkomsten/totale activa)
|
13,8%
|
6%
|
10,9%
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
5.997
|
6.404
|
4.518
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
-5,630
|
-6,220
|
-4,990
|
1,340
|
-
|
1,300
|
1,270
|
1,280
|
Cashflow per aandeel
|
4,350
|
5,380
|
10,80
|
-
|
-
|
-
|
-
|
-
|
Capex
|
1.060
|
922
|
1.324
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
35,96%
|
35,96%
|
24,13%
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
31/01/20
|
28/01/21
|
1/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
0,6669
USD Gemiddelde koersdoel
0,9535
USD Spread / Gemiddelde doel +42,97% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -8,14% | 191 mln. | | +13,13% | 34,31 mld. | | +12,05% | 24,02 mld. | | -30,63% | 14,05 mld. | | -12,22% | 6,33 mld. | | -14,83% | 3,83 mld. | | -13,37% | 3,89 mld. | | +8,47% | 2,91 mld. | | -.--% | 2,89 mld. | | -15,72% | 2,65 mld. |
Hernieuwbare IPP's
|