Beurs gesloten -
London S.E.
17:25:00 15-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
63,67
SEK
|
-0,73%
|
|
+1,93%
|
-17,69%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
32.139
|
27.910
|
49.048
|
56.651
|
77.942
|
63.466
|
-
|
-
|
Bedrijfswaarde
1 |
42.019
|
38.188
|
46.702
|
42.364
|
59.736
|
43.760
|
47.927
|
52.953
|
K/w-verhouding
|
31,6
x
|
-58,6
x
|
3,68
x
|
-5,39
x
|
6,05
x
|
8,24
x
|
8,44
x
|
8,63
x
|
Dividendrendement
|
-
|
-
|
10%
|
15,3%
|
6,52%
|
4,8%
|
4,64%
|
4,27%
|
Marktkapitalisatie/omzet
|
0,42
x
|
0,43
x
|
0,51
x
|
0,44
x
|
0,65
x
|
0,59
x
|
0,59
x
|
0,57
x
|
Bedrijfswaarde/omzet
|
0,55
x
|
0,58
x
|
0,49
x
|
0,33
x
|
0,5
x
|
0,4
x
|
0,44
x
|
0,48
x
|
Bedrijfswaarde/EBITDA
|
6,59
x
|
11,4
x
|
2,11
x
|
1,3
x
|
2,97
x
|
3,2
x
|
3,66
x
|
3,86
x
|
Bedrijfswaarde/FCF
|
17,5
x
|
17,7
x
|
4,06
x
|
3,21
x
|
4,01
x
|
8,1
x
|
-21,8
x
|
-39,9
x
|
FCF Yield
|
5,72%
|
5,66%
|
24,6%
|
31,2%
|
25%
|
12,3%
|
-4,58%
|
-2,51%
|
Price to Book
|
0,56
x
|
0,56
x
|
0,74
x
|
0,87
x
|
1,16
x
|
0,91
x
|
0,86
x
|
0,84
x
|
Aantal aandelen (in duizenden)
|
1.029.835
|
1.029.835
|
1.029.835
|
1.029.835
|
1.012.743
|
996.618
|
-
|
-
|
Referentieprijs
2 |
32,85
|
29,30
|
52,44
|
56,94
|
76,68
|
64,06
|
64,06
|
64,06
|
Datum van publicatie
|
28/01/20
|
29/01/21
|
28/01/22
|
27/01/23
|
31/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
76.485
|
65.396
|
95.891
|
128.745
|
119.489
|
108.274
|
108.457
|
111.258
|
EBITDA
1 |
6.374
|
3.364
|
22.094
|
32.675
|
20.141
|
13.687
|
13.095
|
13.705
|
Bedrijfsresultaat (EBIT)
1 |
2.159
|
-325
|
18.837
|
29.283
|
16.467
|
9.409
|
9.799
|
9.560
|
Operationele Marge
|
2,82%
|
-0,5%
|
19,64%
|
22,74%
|
13,78%
|
8,69%
|
9,04%
|
8,59%
|
Resultaat voor belastingen (EBT)
1 |
1.572
|
-802
|
18.416
|
-4.641
|
16.716
|
10.291
|
9.839
|
9.752
|
Nettowinst (verlies)
1 |
1.075
|
-510
|
14.662
|
-10.886
|
13.029
|
7.990
|
7.707
|
7.734
|
Nettomarge
|
1,41%
|
-0,78%
|
15,29%
|
-8,46%
|
10,9%
|
7,38%
|
7,11%
|
6,95%
|
WPA
2 |
1,040
|
-0,5000
|
14,24
|
-10,57
|
12,67
|
7,776
|
7,591
|
7,426
|
Free Cash Flow
1 |
2.402
|
2.162
|
11.491
|
13.208
|
14.906
|
5.400
|
-2.194
|
-1.327
|
FCF-marge
|
3,14%
|
3,31%
|
11,98%
|
10,26%
|
12,47%
|
4,99%
|
-2,02%
|
-1,19%
|
Kasstroomconversie (ebitda)
|
37,68%
|
64,27%
|
52,01%
|
40,42%
|
74,01%
|
39,45%
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
223,44%
|
-
|
78,37%
|
-
|
114,41%
|
67,59%
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
5,250
|
8,700
|
5,000
|
3,073
|
2,972
|
2,734
|
Datum van publicatie
|
28/01/20
|
29/01/21
|
28/01/22
|
27/01/23
|
31/01/24
|
-
|
-
|
-
|
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 |
27.337
|
31.575
|
35.516
|
31.516
|
30.138
|
31.904
|
31.777
|
29.339
|
26.469
|
27.148
|
28.125
|
26.137
|
26.123
|
27.085
|
29.214
|
EBITDA
1 |
7.753
|
8.996
|
11.241
|
7.599
|
4.637
|
5.600
|
5.871
|
5.307
|
3.364
|
4.142
|
4.048
|
2.746
|
2.960
|
3.749
|
4.165
|
Bedrijfsresultaat (EBIT)
1 |
6.961
|
8.377
|
10.395
|
6.742
|
3.768
|
4.733
|
4.963
|
4.371
|
2.400
|
3.157
|
3.083
|
1.518
|
1.743
|
2.695
|
3.109
|
Operationele Marge
|
25,46%
|
26,53%
|
29,27%
|
21,39%
|
12,5%
|
14,84%
|
15,62%
|
14,9%
|
9,07%
|
11,63%
|
10,96%
|
5,81%
|
6,67%
|
9,95%
|
10,64%
|
Resultaat voor belastingen (EBT)
1 |
6.859
|
7.790
|
10.254
|
6.560
|
-29.245
|
4.787
|
5.019
|
4.449
|
2.460
|
3.318
|
3.043
|
2.082
|
2.361
|
2.983
|
3.196
|
Nettowinst (verlies)
1 |
5.458
|
6.013
|
8.021
|
5.074
|
-29.995
|
3.699
|
3.923
|
3.506
|
1.901
|
2.573
|
2.550
|
1.421
|
1.485
|
2.194
|
2.538
|
Nettomarge
|
19,97%
|
19,04%
|
22,58%
|
16,1%
|
-99,53%
|
11,59%
|
12,35%
|
11,95%
|
7,18%
|
9,48%
|
9,07%
|
5,44%
|
5,68%
|
8,1%
|
8,69%
|
WPA
2 |
5,300
|
5,840
|
7,790
|
4,930
|
-29,13
|
3,590
|
3,810
|
3,400
|
1,860
|
2,570
|
2,536
|
1,420
|
1,481
|
2,199
|
2,542
|
Dividend per aandeel
2 |
5,250
|
-
|
-
|
-
|
8,700
|
-
|
-
|
-
|
5,000
|
-
|
-
|
-
|
2,907
|
-
|
-
|
Datum van publicatie
|
28/01/22
|
26/04/22
|
22/07/22
|
25/10/22
|
27/01/23
|
26/04/23
|
21/07/23
|
25/10/23
|
31/01/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
9.880
|
10.278
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
2.346
|
14.287
|
18.206
|
19.706
|
15.539
|
10.513
|
Hefboom (schuld/ebitda)
|
1,55
x
|
3,055
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2.402
|
2.162
|
11.491
|
13.208
|
14.906
|
5.400
|
-2.194
|
-1.327
|
ROE (netto-inkomsten/eigen vermogen)
|
2,14%
|
-0,89%
|
23,4%
|
32,8%
|
19,3%
|
11,3%
|
10,2%
|
9,52%
|
ROA (netto-inkomsten/totale activa)
|
1,37%
|
-0,56%
|
14,6%
|
20,8%
|
12%
|
7,85%
|
7,19%
|
7,56%
|
Totale activa
1 |
78.362
|
91.290
|
100.311
|
-52.355
|
108.775
|
101.809
|
107.134
|
102.264
|
Nettoactief per aandeel
2 |
58,60
|
52,40
|
71,00
|
65,20
|
65,90
|
70,20
|
74,10
|
76,30
|
Cashflow per aandeel
2 |
5,190
|
4,240
|
11,50
|
17,60
|
20,90
|
12,50
|
11,00
|
11,10
|
Capex
1 |
2.939
|
2.204
|
3.382
|
4.948
|
6.567
|
5.606
|
11.333
|
15.743
|
Capex/omzet
|
3,84%
|
3,37%
|
3,53%
|
3,84%
|
5,5%
|
5,18%
|
10,45%
|
14,15%
|
Datum van publicatie
|
28/01/20
|
29/01/21
|
28/01/22
|
27/01/23
|
31/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
63,78
SEK Gemiddelde koersdoel
80,79
SEK Spread / Gemiddelde doel +26,66% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,25% | 41,39 mld. | | +18,71% | 24,66 mld. | | -19,62% | 22,33 mld. | | -6,99% | 21,38 mld. | | +15,94% | 21,22 mld. | | +2,66% | 19,83 mld. | | +5,85% | 9,43 mld. | | -21,42% | 8,54 mld. | | -12,44% | 8,46 mld. |
Staal - Andere
|