Vertraagde tijd
LIQUIDNET SYSTEMS
14:09:36 20-09-2018
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
158,5
SEK
|
+8,56%
|
|
-.--%
|
-.--%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
229.114
|
252.508
|
316.858
|
236.326
|
273.582
|
275.714
|
-
|
-
|
Bedrijfswaarde
1 |
240.245
|
255.154
|
343.760
|
280.278
|
317.057
|
309.034
|
298.576
|
288.105
|
K/w-verhouding
|
26,2
x
|
28,8
x
|
21,9
x
|
21,1
x
|
17,9
x
|
19,5
x
|
15,3
x
|
14,1
x
|
Dividendrendement
|
-
|
2,24%
|
1,88%
|
2,65%
|
2,52%
|
2,63%
|
3,04%
|
3,27%
|
Marktkapitalisatie/omzet
|
2,22
x
|
2,92
x
|
3,2
x
|
2,1
x
|
2,16
x
|
2,18
x
|
2,09
x
|
2,01
x
|
Bedrijfswaarde/omzet
|
2,33
x
|
2,95
x
|
3,47
x
|
2,5
x
|
2,51
x
|
2,45
x
|
2,26
x
|
2,1
x
|
Bedrijfswaarde/EBITDA
|
10,2
x
|
14,9
x
|
13,9
x
|
11,1
x
|
10,6
x
|
10,6
x
|
9,21
x
|
8,5
x
|
Bedrijfswaarde/FCF
|
17,6
x
|
20,9
x
|
35,7
x
|
40,9
x
|
23,6
x
|
18,3
x
|
16,1
x
|
14,7
x
|
FCF Yield
|
5,69%
|
4,79%
|
2,8%
|
2,45%
|
4,24%
|
5,47%
|
6,21%
|
6,78%
|
Price to Book
|
3,7
x
|
3,88
x
|
4,11
x
|
2,91
x
|
3,12
x
|
2,87
x
|
2,59
x
|
2,36
x
|
Aantal aandelen (in duizenden)
|
1.254.386
|
1.254.386
|
1.254.386
|
1.254.386
|
1.254.386
|
1.254.386
|
-
|
-
|
Referentieprijs
2 |
182,6
|
201,3
|
252,6
|
188,4
|
218,1
|
219,8
|
219,8
|
219,8
|
Datum van publicatie
|
21/01/20
|
21/01/21
|
20/01/22
|
20/01/23
|
25/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
103.238
|
86.404
|
99.105
|
112.332
|
126.503
|
126.300
|
132.203
|
137.129
|
EBITDA
1 |
23.454
|
17.180
|
24.649
|
25.235
|
29.877
|
29.274
|
32.436
|
33.877
|
Bedrijfsresultaat (EBIT)
1 |
19.219
|
14.563
|
18.116
|
21.020
|
23.300
|
23.116
|
25.601
|
27.004
|
Operationele Marge
|
18,62%
|
16,85%
|
18,28%
|
18,71%
|
18,42%
|
18,3%
|
19,37%
|
19,69%
|
Resultaat voor belastingen (EBT)
1 |
12.150
|
11.270
|
18.460
|
17.738
|
19.794
|
18.906
|
23.959
|
25.610
|
Nettowinst (verlies)
1 |
8.728
|
8.753
|
14.470
|
12.854
|
15.300
|
14.633
|
18.390
|
19.686
|
Nettomarge
|
8,45%
|
10,13%
|
14,6%
|
11,44%
|
12,09%
|
11,59%
|
13,91%
|
14,36%
|
WPA
2 |
6,960
|
6,980
|
11,52
|
8,940
|
12,18
|
11,26
|
14,41
|
15,60
|
Free Cash Flow
1 |
13.671
|
12.216
|
9.639
|
6.858
|
13.443
|
16.894
|
18.547
|
19.547
|
FCF-marge
|
13,24%
|
14,14%
|
9,73%
|
6,11%
|
10,63%
|
13,38%
|
14,03%
|
14,25%
|
Kasstroomconversie (ebitda)
|
58,29%
|
71,11%
|
39,11%
|
27,18%
|
44,99%
|
57,71%
|
57,18%
|
57,7%
|
Kasstroomconversie (nettowinst)
|
156,63%
|
139,56%
|
66,61%
|
53,35%
|
87,86%
|
115,45%
|
100,85%
|
99,29%
|
Dividend per aandeel
2 |
-
|
4,500
|
4,750
|
5,000
|
5,500
|
5,790
|
6,690
|
7,194
|
Datum van publicatie
|
21/01/20
|
21/01/21
|
20/01/22
|
20/01/23
|
25/01/24
|
-
|
-
|
-
|
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 |
29.128
|
24.921
|
27.050
|
29.267
|
31.094
|
30.968
|
32.243
|
31.476
|
31.816
|
29.002
|
32.202
|
31.765
|
33.131
|
30.902
|
33.696
|
EBITDA
1 |
6.793
|
6.184
|
5.346
|
6.653
|
7.051
|
7.344
|
7.185
|
7.631
|
7.717
|
4.320
|
7.951
|
7.783
|
8.075
|
7.400
|
8.238
|
Bedrijfsresultaat (EBIT)
1 |
5.106
|
4.730
|
4.794
|
5.519
|
5.977
|
5.638
|
6.109
|
5.815
|
5.738
|
4.824
|
6.100
|
6.057
|
6.761
|
-
|
-
|
Operationele Marge
|
17,53%
|
18,98%
|
17,72%
|
18,86%
|
19,22%
|
18,21%
|
18,95%
|
18,47%
|
18,03%
|
16,63%
|
18,94%
|
19,07%
|
20,41%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
5.272
|
4.432
|
3.709
|
4.827
|
4.769
|
5.063
|
4.428
|
5.004
|
5.298
|
1.688
|
5.427
|
5.498
|
5.871
|
5.352
|
6.123
|
Nettowinst (verlies)
1 |
3.857
|
3.380
|
2.627
|
3.396
|
3.435
|
3.817
|
3.326
|
3.900
|
4.260
|
1.247
|
4.303
|
4.251
|
4.499
|
4.079
|
4.667
|
Nettomarge
|
13,24%
|
13,56%
|
9,71%
|
11,6%
|
11,05%
|
12,33%
|
10,32%
|
12,39%
|
13,39%
|
4,3%
|
13,36%
|
13,38%
|
13,58%
|
13,2%
|
13,85%
|
WPA
2 |
3,070
|
2,700
|
2,100
|
2,710
|
2,750
|
3,040
|
2,650
|
3,100
|
3,390
|
0,9900
|
3,430
|
3,387
|
3,584
|
3,251
|
3,717
|
Dividend per aandeel
2 |
4,750
|
-
|
-
|
-
|
5,000
|
-
|
-
|
-
|
5,500
|
-
|
2,750
|
-
|
4,146
|
-
|
2,875
|
Datum van publicatie
|
20/01/22
|
20/04/22
|
15/07/22
|
17/10/22
|
20/01/23
|
21/04/23
|
19/07/23
|
23/10/23
|
25/01/24
|
22/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
11.131
|
2.646
|
26.902
|
43.952
|
43.475
|
33.320
|
22.862
|
12.391
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,4746
x
|
0,154
x
|
1,091
x
|
1,742
x
|
1,455
x
|
1,138
x
|
0,7048
x
|
0,3658
x
|
Free Cash Flow
1 |
13.671
|
12.216
|
9.639
|
6.858
|
13.443
|
16.894
|
18.547
|
19.547
|
ROE (netto-inkomsten/eigen vermogen)
|
14,2%
|
13,6%
|
20,5%
|
19%
|
17,7%
|
16,7%
|
18,2%
|
17,6%
|
ROA (netto-inkomsten/totale activa)
|
7,32%
|
7,31%
|
10,5%
|
7,74%
|
8,72%
|
8,39%
|
9,81%
|
9,7%
|
Totale activa
1 |
119.217
|
119.776
|
137.323
|
166.100
|
175.447
|
174.504
|
187.424
|
202.982
|
Nettoactief per aandeel
2 |
49,30
|
51,90
|
61,50
|
64,80
|
69,90
|
76,70
|
84,90
|
93,20
|
Cashflow per aandeel
2 |
14,20
|
12,30
|
10,50
|
8,840
|
15,00
|
17,00
|
19,60
|
20,20
|
Capex
1 |
4.136
|
3.198
|
3.578
|
4.234
|
5.354
|
5.239
|
5.334
|
5.606
|
Capex/omzet
|
4,01%
|
3,7%
|
3,61%
|
3,77%
|
4,23%
|
4,15%
|
4,04%
|
4,09%
|
Datum van publicatie
|
21/01/20
|
21/01/21
|
20/01/22
|
20/01/23
|
25/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
219,8
SEK Gemiddelde koersdoel
236,1
SEK Spread / Gemiddelde doel +7,42% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +16,57% | 90,28 mld. | | +13,52% | 67,61 mld. | | +18,15% | 36,79 mld. | | +21,13% | 33,76 mld. | | +5,47% | 26,29 mld. | | -1,07% | 25,75 mld. | | +15,25% | 24,46 mld. | | +2,42% | 22,77 mld. | | +17,85% | 18,89 mld. |
Industriële machines & uitrusting - Andere
|