|
Geschatte realtime
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 70,53 SEK | +0,18% |
|
+4,44% | +56,95% |
Voorlopige winst- en verliesrekening: SSAB AB
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 65.396 | 95.891 | 128.745 | 119.489 | 103.418 | 97.215 | 102.845 | 106.055 |
| Variatie | - | 46,63% | 34,26% | -7,19% | -13,45% | -6% | 5,79% | 3,12% |
| EBITDA 1 | 3.364 | 22.094 | 32.675 | 20.141 | 12.069 | 10.044 | 13.130 | 14.027 |
| Variatie | - | 556,78% | 47,89% | -38,36% | -40,08% | -16,78% | 30,73% | 6,83% |
| Bedrijfsresultaat (EBIT) 1 | -325 | 18.837 | 29.283 | 16.467 | 7.860 | 5.931 | 8.785 | 9.417 |
| Variatie | - | 5.896% | 55,45% | -43,77% | -52,27% | -24,55% | 48,13% | 7,19% |
| Betaalde rente | -477 | -421 | -286 | 248 | 452 | - | -174,3 | -336,8 |
| Resultaat voor belastingen (EBT) 1 | -802 | 18.416 | -4.641 | 16.716 | 8.313 | 6.135 | 8.990 | 9.731 |
| Variatie | - | 2.396,26% | -125,2% | 460,18% | -50,27% | -26,2% | 46,54% | 8,25% |
| Nettowinst (verlies) 1 | -510 | 14.662 | -10.886 | 13.029 | 6.522 | 4.918 | 7.021 | 7.612 |
| Variatie | - | 2.974,9% | -174,25% | 219,69% | -49,94% | -24,6% | 42,77% | 8,41% |
| Datum van publicatie | 29/01/21 | 28/01/22 | 27/01/23 | 31/01/24 | 29/01/25 | - | - | - |
1SEK in Miljoen
Geschatte gegevens
Balansprognose: SSAB AB
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuld 1 | 10.278 | -2.346 | -14.287 | -18.206 | -17.777 | -12.027 | -4.882 | 5.832 |
| Variatie | - | -122,83% | -508,99% | -27,43% | 2,36% | 32,35% | 59,41% | 219,46% |
| Datum van publicatie | 29/01/21 | 28/01/22 | 27/01/23 | 31/01/24 | 29/01/25 | - | - | - |
1SEK in Miljoen
Geschatte gegevens
Verwachte kasstroom: SSAB AB
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| CAPEX 1 | 2.204 | 3.382 | 4.948 | 6.567 | 8.215 | 10.830 | 15.228 | 18.796 |
| Variatie | - | 53,45% | 46,3% | 32,72% | 25,1% | 31,84% | 40,61% | 23,42% |
| Vrije kasstroom (FCF) 1 | 2.162 | 11.491 | 13.208 | 14.906 | 3.681 | -3.978 | -5.402 | -7.722 |
| Variatie | - | 431,5% | 14,94% | 12,86% | -75,31% | -208,08% | -35,8% | -42,94% |
| Datum van publicatie | 29/01/21 | 28/01/22 | 27/01/23 | 31/01/24 | 29/01/25 | - | - | - |
1SEK in Miljoen
Geschatte gegevens
Verwachte financiële ratio's: SSAB AB
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
Winstgevendheid | ||||||||
| EBITDA-marge (%) | 5,14% | 23,04% | 25,38% | 16,86% | 11,67% | 10,33% | 12,77% | 13,23% |
| EBIT-marge (%) | -0,5% | 19,64% | 22,74% | 13,78% | 7,6% | 6,1% | 8,54% | 8,88% |
| EBT-marge (%) | -1,23% | 19,21% | -3,6% | 13,99% | 8,04% | 6,31% | 8,74% | 9,18% |
| Nettomarge (%) | -0,78% | 15,29% | -8,46% | 10,9% | 6,31% | 5,06% | 6,83% | 7,18% |
| FCF-marge (%) | 3,31% | 11,98% | 10,26% | 12,47% | 3,56% | -4,09% | -5,25% | -7,28% |
| Vrije kasstroom/nettoresultaat (%) | -423,92% | 78,37% | -121,33% | 114,41% | 56,44% | -80,9% | -76,94% | -101,45% |
Winstgevendheid | ||||||||
| ROA | -0,56% | 14,62% | 20,79% | 11,98% | 5,97% | 4,37% | 6,24% | 5,51% |
| ROE | -0,89% | 23,37% | 32,79% | 19,3% | 9,4% | 6,95% | 9,38% | 9,36% |
Financiële gezondheid | ||||||||
| Hefboom (schuld/ebitda) | 3,06x | - | - | - | - | - | - | 0,42x |
| Schuld/vrije kasstroom | 4,75x | - | - | - | - | - | - | -0,76x |
Kapitaalintensiteit | ||||||||
| Kapitaaluitgaven/omzet (%) | 3,37% | 3,53% | 3,84% | 5,5% | 7,94% | 11,14% | 14,81% | 17,72% |
| CAPEX / EBITDA (%) | 65,52% | 15,31% | 15,14% | 32,61% | 68,07% | 107,83% | 115,98% | 134% |
| CAPEX / FCF (%) | 101,94% | 29,43% | 37,46% | 44,06% | 223,17% | -272,23% | -281,88% | -243,39% |
Bestanddelen per aandeel | ||||||||
| Kasstroom per aandeel 1 | 4,24 | 11,52 | 17,63 | 20,89 | 11,92 | 7,746 | 10,66 | 12,3 |
| Variatie | - | 171,77% | 53,01% | 18,48% | -42,92% | -35,04% | 37,58% | 15,45% |
| Dividend per aandeel 1 | - | 5,25 | 8,7 | 5 | 2 | 2,068 | 2,628 | 2,722 |
| Variatie | - | - | 65,71% | -42,53% | -60% | 3,38% | 27,1% | 3,59% |
| Nettoactief per aandeel 1 | 52,42 | 71 | 65,18 | 65,91 | 71,21 | 70,66 | 74,64 | 79,25 |
| Variatie | - | 35,44% | -8,2% | 1,12% | 8,04% | -0,77% | 5,63% | 6,18% |
| WPA 1 | -0,5 | 14,24 | -10,57 | 12,67 | 6,54 | 4,974 | 6,898 | 7,31 |
| Variatie | - | 2.948% | -174,23% | 219,87% | -48,38% | -23,94% | 38,68% | 5,98% |
| Aantal aandelen (in duizend) | 1.029.835 | 1.029.835 | 1.029.835 | 1.012.743 | 996.618 | 996.618 | 996.618 | 996.618 |
| Datum van publicatie | 29/01/21 | 28/01/22 | 27/01/23 | 31/01/24 | 29/01/25 | - | - | - |
1SEK
Geschatte gegevens
| 2025 * | 2026 * | |
|---|---|---|
| k/w-verhouding | 14,2x | 10,2x |
| PBR-ratio | 1x | 0,94x |
| EV/omzet | 0,59x | 0,63x |
| Dividendrendement | 2,94% | 3,73% |
Meer waarderingsratio's
* Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Trader
Trader
Beleggings
Beleggings
Globaal
Globaal
Kwaliteit van de publicaties
Kwaliteit van de publicaties
ESG MSCI
-
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
14
Laatste slotkoers
70,40SEK
Gemiddelde koersdoel
70,81SEK
Spread / Gemiddelde doel
+0,58%
Kwartaalomzet - Afwijkingspercentage
- Beurs
- Aandelen
- Koers SSAB A
- Financiën SSAB AB
Kies jouw editie
Alle financiële informatie op nationaal niveau
