Beurs gesloten -
Nasdaq Stockholm
17:29:41 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
153,5
SEK
|
+2,13%
|
|
+4,85%
|
+28,24%
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
9.092
|
8.151
|
14.264
|
10.769
|
9.154
|
12.031
|
-
|
-
|
Bedrijfswaarde
1 |
10.766
|
10.781
|
17.379
|
14.319
|
13.338
|
13.986
|
13.777
|
13.512
|
K/w-verhouding
|
19,5
x
|
28
x
|
59,9
x
|
16,2
x
|
22,8
x
|
21,1
x
|
20,9
x
|
18,1
x
|
Dividendrendement
|
3,02%
|
-
|
0,82%
|
2,18%
|
2,23%
|
2,08%
|
2,31%
|
2,78%
|
Marktkapitalisatie/omzet
|
3,38
x
|
3,39
x
|
5,06
x
|
2,62
x
|
2,13
x
|
2,59
x
|
2,53
x
|
2,38
x
|
Bedrijfswaarde/omzet
|
4,01
x
|
4,48
x
|
6,16
x
|
3,48
x
|
3,1
x
|
3,01
x
|
2,9
x
|
2,67
x
|
Bedrijfswaarde/EBITDA
|
12,3
x
|
14
x
|
20,9
x
|
11
x
|
12,4
x
|
10,4
x
|
10,3
x
|
9,27
x
|
Bedrijfswaarde/FCF
|
49,1
x
|
131
x
|
149
x
|
32,7
x
|
-72,7
x
|
24,1
x
|
29,5
x
|
19,8
x
|
FCF Yield
|
2,04%
|
0,76%
|
0,67%
|
3,06%
|
-1,37%
|
4,15%
|
3,38%
|
5,06%
|
Price to Book
|
-
|
3,1
x
|
5,17
x
|
3,2
x
|
2,8
x
|
3,12
x
|
2,83
x
|
2,59
x
|
Aantal aandelen (in duizenden)
|
78.376
|
78.376
|
78.376
|
78.376
|
78.376
|
78.376
|
-
|
-
|
Referentieprijs
2 |
116,0
|
104,0
|
182,0
|
137,4
|
116,8
|
153,5
|
153,5
|
153,5
|
Datum van publicatie
|
3/10/19
|
1/10/20
|
1/10/21
|
4/10/22
|
3/10/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.688
|
2.406
|
2.821
|
4.118
|
4.304
|
4.639
|
4.750
|
5.051
|
EBITDA
1 |
877,2
|
767,6
|
831,8
|
1.298
|
1.079
|
1.349
|
1.340
|
1.457
|
Bedrijfsresultaat (EBIT)
1 |
603,8
|
394,4
|
295,8
|
883,9
|
603,8
|
856
|
843,3
|
949,2
|
Operationele Marge
|
22,46%
|
16,39%
|
10,48%
|
21,46%
|
14,03%
|
18,45%
|
17,75%
|
18,79%
|
Resultaat voor belastingen (EBT)
1 |
553,2
|
350,1
|
246,2
|
865,7
|
520,2
|
714,6
|
721,4
|
834
|
Nettowinst (verlies)
1 |
460,4
|
286,7
|
238,1
|
666,5
|
402,4
|
571,1
|
574,6
|
664,1
|
Nettomarge
|
17,13%
|
11,91%
|
8,44%
|
16,19%
|
9,35%
|
12,31%
|
12,1%
|
13,15%
|
WPA
2 |
5,950
|
3,710
|
3,040
|
8,500
|
5,130
|
7,287
|
7,332
|
8,470
|
Free Cash Flow
1 |
219,1
|
82,07
|
116,7
|
437,8
|
-183,4
|
580,5
|
466,3
|
683,3
|
FCF-marge
|
8,15%
|
3,41%
|
4,14%
|
10,63%
|
-4,26%
|
12,51%
|
9,82%
|
13,53%
|
Kasstroomconversie (ebitda)
|
24,98%
|
10,69%
|
14,03%
|
33,74%
|
-
|
43,05%
|
34,8%
|
46,9%
|
Kasstroomconversie (nettowinst)
|
47,6%
|
28,62%
|
49%
|
65,69%
|
-
|
101,64%
|
81,16%
|
102,89%
|
Dividend per aandeel
2 |
3,500
|
-
|
1,500
|
3,000
|
2,600
|
3,199
|
3,547
|
4,273
|
Datum van publicatie
|
3/10/19
|
1/10/20
|
1/10/21
|
4/10/22
|
3/10/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Augustus |
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
|
2025 Q3
|
---|
Omzet
1 |
157,7
|
2.195
|
1.538
|
226,7
|
181,2
|
2.366
|
1.411
|
345,3
|
225,5
|
2.536
|
1.607
|
277
|
243
|
2.620
|
1.629
|
EBITDA
1 |
-244,2
|
1.026
|
660,2
|
-154,9
|
-339,8
|
1.048
|
476,1
|
-106,1
|
-339,2
|
1.207
|
637
|
-136
|
-337
|
1.197
|
634
|
Bedrijfsresultaat (EBIT)
1 |
-333,7
|
920,4
|
546,7
|
-265,2
|
-450,8
|
931,6
|
353,5
|
-230,4
|
-464,4
|
1.072
|
516
|
-267
|
-459
|
1.064
|
507
|
Operationele Marge
|
-211,57%
|
41,92%
|
35,55%
|
-116,98%
|
-248,84%
|
39,37%
|
25,05%
|
-66,73%
|
-205,91%
|
42,26%
|
32,11%
|
-96,39%
|
-188,89%
|
40,61%
|
31,12%
|
Resultaat voor belastingen (EBT)
1 |
-346,8
|
919,9
|
561,3
|
-268,7
|
-474,8
|
925,7
|
327,6
|
-258,4
|
-495,4
|
1.032
|
479,5
|
-301,5
|
-507
|
1.017
|
469
|
Nettowinst (verlies)
1 |
-311
|
754,3
|
438,9
|
-211,8
|
-389,9
|
730,6
|
268,7
|
-207
|
-383,8
|
817,1
|
377
|
-239,5
|
-405
|
813
|
375
|
Nettomarge
|
-197,2%
|
34,36%
|
28,54%
|
-93,41%
|
-215,24%
|
30,88%
|
19,04%
|
-59,95%
|
-170,19%
|
32,22%
|
23,46%
|
-86,46%
|
-166,67%
|
31,03%
|
23,02%
|
WPA
2 |
-3,970
|
9,620
|
5,600
|
-2,700
|
-4,980
|
9,320
|
3,430
|
-2,640
|
-4,890
|
10,43
|
4,820
|
-3,050
|
-5,170
|
10,37
|
4,790
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20/12/21
|
17/03/22
|
17/06/22
|
4/10/22
|
19/12/22
|
21/03/23
|
20/06/23
|
3/10/23
|
19/12/23
|
20/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.674
|
2.630
|
3.114
|
3.550
|
4.184
|
1.955
|
1.747
|
1.481
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,909
x
|
3,426
x
|
3,744
x
|
2,736
x
|
3,879
x
|
1,45
x
|
1,303
x
|
1,017
x
|
Free Cash Flow
1 |
219
|
82,1
|
117
|
438
|
-183
|
581
|
466
|
683
|
ROE (netto-inkomsten/eigen vermogen)
|
18%
|
11%
|
9%
|
22%
|
12%
|
15,6%
|
14,8%
|
15,8%
|
ROA (netto-inkomsten/totale activa)
|
9,27%
|
5,17%
|
3,69%
|
8,98%
|
4,81%
|
6,56%
|
6,7%
|
7,56%
|
Totale activa
1 |
4.967
|
5.545
|
6.449
|
7.424
|
8.367
|
8.707
|
8.577
|
8.781
|
Nettoactief per aandeel
2 |
-
|
33,60
|
35,20
|
43,00
|
41,70
|
49,20
|
54,30
|
59,40
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
484
|
598
|
582
|
763
|
767
|
521
|
531
|
476
|
Capex/omzet
|
17,99%
|
24,86%
|
20,63%
|
18,53%
|
17,83%
|
11,22%
|
11,19%
|
9,42%
|
Datum van publicatie
|
3/10/19
|
1/10/20
|
1/10/21
|
4/10/22
|
3/10/23
|
-
|
-
|
-
|
Laatste slotkoers
153,5
SEK Gemiddelde koersdoel
145
SEK Spread / Gemiddelde doel -5,54% Consensus |