Beurs gesloten -
Nasdaq Stockholm
18:00:00 08-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
59,55
SEK
|
+0,17%
|
|
+0,17%
|
+8,57%
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
16.133
|
23.968
|
14.948
|
16.228
|
-
|
-
|
Bedrijfswaarde
1 |
13.787
|
20.650
|
12.148
|
13.050
|
11.746
|
9.752
|
K/w-verhouding
|
46,3
x
|
22,1
x
|
14,5
x
|
14,6
x
|
9,87
x
|
7,31
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
3,24
x
|
3,14
x
|
1,91
x
|
1,45
x
|
0,96
x
|
0,72
x
|
Bedrijfswaarde/omzet
|
2,77
x
|
2,7
x
|
1,55
x
|
1,16
x
|
0,69
x
|
0,43
x
|
Bedrijfswaarde/EBITDA
|
29,2
x
|
18,2
x
|
11,4
x
|
10,1
x
|
6,01
x
|
3,74
x
|
Bedrijfswaarde/FCF
|
-104
x
|
17,3
x
|
53,5
x
|
103
x
|
9,89
x
|
6,99
x
|
FCF Yield
|
-0,96%
|
5,78%
|
1,87%
|
0,97%
|
10,1%
|
14,3%
|
Price to Book
|
6,58
x
|
7,01
x
|
3,29
x
|
2,84
x
|
2,22
x
|
1,66
x
|
Aantal aandelen (in duizenden)
|
272.518
|
272.518
|
272.518
|
272.518
|
-
|
-
|
Referentieprijs
2 |
59,20
|
87,95
|
54,85
|
59,45
|
59,45
|
59,45
|
Datum van publicatie
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.201
|
4.983
|
7.644
|
7.824
|
11.208
|
16.966
|
22.491
|
EBITDA
1 |
-
|
472
|
1.136
|
1.062
|
1.289
|
1.954
|
2.609
|
Bedrijfsresultaat (EBIT)
1 |
-
|
455
|
1.122
|
1.028
|
1.246
|
1.890
|
2.515
|
Operationele Marge
|
-
|
9,13%
|
14,68%
|
13,14%
|
11,12%
|
11,14%
|
11,18%
|
Resultaat voor belastingen (EBT)
1 |
-
|
407
|
1.184
|
1.126
|
1.319
|
1.956
|
2.629
|
Nettowinst (verlies)
1 |
298,1
|
334
|
1.092
|
1.033
|
1.112
|
1.641
|
2.217
|
Nettomarge
|
5,73%
|
6,7%
|
14,29%
|
13,2%
|
9,92%
|
9,67%
|
9,86%
|
WPA
2 |
-
|
1,280
|
3,980
|
3,790
|
4,082
|
6,021
|
8,135
|
Free Cash Flow
1 |
-
|
-132
|
1.193
|
227
|
127
|
1.188
|
1.396
|
FCF-marge
|
-
|
-2,65%
|
15,61%
|
2,9%
|
1,13%
|
7%
|
6,21%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
105,02%
|
21,37%
|
9,85%
|
60,77%
|
53,5%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
109,25%
|
21,97%
|
11,42%
|
72,37%
|
62,97%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14/06/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
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 |
2.430
|
1.621
|
1.469
|
2.311
|
2.244
|
1.463
|
2.204
|
2.329
|
1.829
|
944
|
2.906
|
3.019
|
4.897
|
5.368
|
4.513
|
EBITDA
1 |
326
|
110
|
365
|
33
|
629
|
109
|
220
|
394
|
339
|
-
|
328
|
375,4
|
750,2
|
592
|
451
|
Bedrijfsresultaat (EBIT)
1 |
320
|
105
|
362
|
30
|
624
|
102
|
207
|
386
|
332
|
-110
|
312,6
|
359,7
|
721,9
|
552
|
417
|
Operationele Marge
|
13,17%
|
6,48%
|
24,64%
|
1,3%
|
27,81%
|
6,97%
|
9,39%
|
16,57%
|
18,15%
|
-11,65%
|
10,76%
|
11,92%
|
14,74%
|
10,28%
|
9,24%
|
Resultaat voor belastingen (EBT)
1 |
306
|
-
|
-
|
53
|
-
|
108
|
262
|
367
|
388
|
-76
|
387
|
381,4
|
550,9
|
574
|
435
|
Nettowinst (verlies)
1 |
236
|
111
|
-
|
44
|
633
|
99
|
251
|
356
|
324
|
-53
|
281,7
|
318,7
|
614
|
514
|
389
|
Nettomarge
|
9,71%
|
6,85%
|
-
|
1,9%
|
28,21%
|
6,77%
|
11,39%
|
15,29%
|
17,71%
|
-5,61%
|
9,69%
|
10,56%
|
12,54%
|
9,58%
|
8,62%
|
WPA
2 |
0,8700
|
-
|
-
|
0,1600
|
2,300
|
0,3200
|
0,9000
|
1,320
|
1,190
|
-0,1900
|
1,035
|
1,171
|
2,255
|
1,880
|
1,430
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
23/02/22
|
27/04/22
|
29/07/22
|
27/10/22
|
22/02/23
|
28/04/23
|
21/07/23
|
25/10/23
|
21/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
2.346
|
3.318
|
2.800
|
3.178
|
4.482
|
6.476
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-132
|
1.193
|
227
|
127
|
1.188
|
1.396
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
23,6%
|
37,8%
|
25,9%
|
22,2%
|
26%
|
26,7%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
14,7%
|
14,1%
|
17,7%
|
16,6%
|
Totale activa
1 |
-
|
-
|
-
|
7.047
|
7.909
|
9.256
|
13.338
|
Nettoactief per aandeel
2 |
-
|
9,000
|
12,60
|
16,70
|
20,90
|
26,80
|
35,90
|
Cashflow per aandeel
2 |
-
|
-0,5000
|
4,500
|
0,8400
|
3,660
|
5,990
|
7,330
|
Capex
1 |
-
|
424
|
33
|
2
|
931
|
1.075
|
1.200
|
Capex/omzet
|
-
|
8,51%
|
0,43%
|
0,03%
|
8,3%
|
6,34%
|
5,34%
|
Datum van publicatie
|
14/06/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
59,45
SEK Gemiddelde koersdoel
66,5
SEK Spread / Gemiddelde doel +11,86% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,57% | 1,55 mld. | | +35,50% | 1 mld. | | +2,48% | 978 mln. | | +72,03% | 690 mln. | | +19,41% | 508 mln. | | +11,52% | 463 mln. | | +32,50% | 172 mln. | | +26,98% | 160 mln. | | +5,93% | 155 mln. | | +55,64% | 67,42 mln. |
Hernieuwbare energiediensten
|