Geschatte realtime
Cboe Europe
14:23:18 06-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
72,35
SEK
|
-2,89%
|
|
-5,62%
|
+25,57%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.915
|
4.514
|
2.678
|
3.201
|
3.756
|
4.867
|
-
|
-
|
Bedrijfswaarde
1 |
7.111
|
6.453
|
4.652
|
3.201
|
5.337
|
6.481
|
6.443
|
6.484
|
K/w-verhouding
|
20,7
x
|
21,8
x
|
25,6
x
|
24,3
x
|
14
x
|
15,4
x
|
13,4
x
|
10,5
x
|
Dividendrendement
|
3,02%
|
3,63%
|
-
|
-
|
4%
|
3,79%
|
4,3%
|
5,37%
|
Marktkapitalisatie/omzet
|
0,5
x
|
0,45
x
|
0,27
x
|
0,26
x
|
0,29
x
|
0,38
x
|
0,37
x
|
0,35
x
|
Bedrijfswaarde/omzet
|
0,72
x
|
0,65
x
|
0,46
x
|
0,26
x
|
0,41
x
|
0,51
x
|
0,49
x
|
0,46
x
|
Bedrijfswaarde/EBITDA
|
9,16
x
|
7,73
x
|
7,78
x
|
4,43
x
|
6,13
x
|
7,02
x
|
6,63
x
|
5,88
x
|
Bedrijfswaarde/FCF
|
14,6
x
|
14,5
x
|
15,2
x
|
-
|
8,27
x
|
30,8
x
|
20,5
x
|
16,7
x
|
FCF Yield
|
6,86%
|
6,91%
|
6,6%
|
-
|
12,1%
|
3,25%
|
4,89%
|
6%
|
Price to Book
|
2,83
x
|
2,4
x
|
-
|
-
|
1,58
x
|
1,92
x
|
1,77
x
|
1,64
x
|
Aantal aandelen (in duizenden)
|
66.061
|
65.604
|
65.327
|
65.327
|
65.327
|
65.327
|
-
|
-
|
Referentieprijs
2 |
74,40
|
68,80
|
41,00
|
49,00
|
57,50
|
74,50
|
74,50
|
74,50
|
Datum van publicatie
|
7/02/20
|
11/02/21
|
11/02/22
|
9/02/23
|
9/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
9.891
|
9.940
|
10.101
|
12.119
|
13.014
|
12.729
|
13.239
|
14.041
|
EBITDA
1 |
776
|
835
|
598
|
722
|
871
|
923,4
|
972
|
1.102
|
Bedrijfsresultaat (EBIT)
1 |
454
|
500
|
213
|
290
|
457
|
513,8
|
563,4
|
677
|
Operationele Marge
|
4,59%
|
5,03%
|
2,11%
|
2,39%
|
3,51%
|
4,04%
|
4,26%
|
4,82%
|
Resultaat voor belastingen (EBT)
1 |
312
|
260
|
103
|
186
|
333
|
402
|
496
|
578
|
Nettowinst (verlies)
1 |
235
|
207
|
104
|
132
|
269
|
326
|
366,6
|
468
|
Nettomarge
|
2,38%
|
2,08%
|
1,03%
|
1,09%
|
2,07%
|
2,56%
|
2,77%
|
3,33%
|
WPA
2 |
3,600
|
3,160
|
1,600
|
2,020
|
4,110
|
4,830
|
5,545
|
7,090
|
Free Cash Flow
1 |
488
|
446
|
307
|
-
|
645
|
210,4
|
314,9
|
389
|
FCF-marge
|
4,93%
|
4,49%
|
3,04%
|
-
|
4,96%
|
1,65%
|
2,38%
|
2,77%
|
Kasstroomconversie (ebitda)
|
62,89%
|
53,41%
|
51,34%
|
-
|
74,05%
|
22,79%
|
32,4%
|
35,3%
|
Kasstroomconversie (nettowinst)
|
207,66%
|
215,46%
|
295,19%
|
-
|
239,78%
|
64,54%
|
85,91%
|
83,12%
|
Dividend per aandeel
2 |
2,250
|
2,500
|
-
|
-
|
2,300
|
2,820
|
3,200
|
4,000
|
Datum van publicatie
|
7/02/20
|
11/02/21
|
11/02/22
|
9/02/23
|
9/02/24
|
-
|
-
|
-
|
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 |
2.435
|
2.793
|
3.056
|
3.202
|
3.069
|
3.284
|
3.411
|
3.308
|
3.011
|
3.160
|
3.291
|
3.195
|
2.998
|
EBITDA
1 |
125
|
136
|
172
|
212
|
202
|
196
|
230
|
240
|
206
|
225
|
232
|
256
|
220
|
Bedrijfsresultaat (EBIT)
1 |
3
|
37
|
42
|
112
|
99
|
93
|
121
|
130
|
105
|
122
|
129
|
153
|
117
|
Operationele Marge
|
0,12%
|
1,32%
|
1,37%
|
3,5%
|
3,23%
|
2,83%
|
3,55%
|
3,93%
|
3,49%
|
3,86%
|
3,92%
|
4,79%
|
3,9%
|
Resultaat voor belastingen (EBT)
1 |
8
|
16
|
18
|
84
|
67
|
61
|
88
|
107
|
77
|
88
|
99
|
126
|
90
|
Nettowinst (verlies)
1 |
6
|
7
|
5
|
65
|
56
|
54
|
74
|
76
|
66
|
70
|
80,7
|
103
|
72,3
|
Nettomarge
|
0,25%
|
0,25%
|
0,16%
|
2,03%
|
1,82%
|
1,64%
|
2,17%
|
2,3%
|
2,19%
|
2,22%
|
2,45%
|
3,22%
|
2,41%
|
WPA
2 |
0,0800
|
0,1000
|
0,0700
|
0,9900
|
0,8600
|
0,8300
|
1,110
|
1,160
|
1,010
|
1,070
|
1,200
|
1,600
|
1,100
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11/02/22
|
4/05/22
|
25/08/22
|
28/10/22
|
9/02/23
|
3/05/23
|
23/08/23
|
26/10/23
|
9/02/24
|
3/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.196
|
1.939
|
1.974
|
-
|
1.581
|
1.614
|
1.576
|
1.617
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,83
x
|
2,322
x
|
3,301
x
|
-
|
1,815
x
|
1,748
x
|
1,622
x
|
1,467
x
|
Free Cash Flow
1 |
488
|
446
|
307
|
-
|
645
|
210
|
315
|
389
|
ROE (netto-inkomsten/eigen vermogen)
|
14,2%
|
11,5%
|
5,44%
|
-
|
11,4%
|
12,7%
|
13,6%
|
16,2%
|
ROA (netto-inkomsten/totale activa)
|
3,84%
|
3,27%
|
1,62%
|
-
|
3,85%
|
4,6%
|
4,7%
|
-
|
Totale activa
1 |
6.124
|
6.329
|
6.440
|
-
|
6.979
|
7.087
|
7.799
|
-
|
Nettoactief per aandeel
2 |
26,30
|
28,60
|
-
|
-
|
36,30
|
38,90
|
42,00
|
45,50
|
Cashflow per aandeel
2 |
14,10
|
12,20
|
9,390
|
-
|
15,00
|
9,400
|
12,10
|
13,60
|
Capex
1 |
432
|
355
|
306
|
-
|
338
|
448
|
441
|
506
|
Capex/omzet
|
4,37%
|
3,57%
|
3,03%
|
-
|
2,6%
|
3,52%
|
3,33%
|
3,6%
|
Datum van publicatie
|
7/02/20
|
11/02/21
|
11/02/22
|
9/02/23
|
9/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
74,5
SEK Gemiddelde koersdoel
73,5
SEK Spread / Gemiddelde doel -1,34% Consensus |