Beurs gesloten -
Nasdaq Stockholm
17:29:47 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5,936
SEK
|
+6,19%
|
|
+6,27%
|
-35,94%
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
101.955
|
12.392
|
15.469
|
10.009
|
-
|
-
|
Bedrijfswaarde
1 |
105.859
|
27.641
|
15.469
|
20.484
|
18.633
|
16.379
|
K/w-verhouding
|
102
x
|
8,66
x
|
20,1
x
|
11,3
x
|
7,76
x
|
6,47
x
|
Dividendrendement
|
0,11%
|
1,07%
|
-
|
1,48%
|
1,75%
|
2,08%
|
Marktkapitalisatie/omzet
|
5,83
x
|
0,36
x
|
0,43
x
|
0,29
x
|
0,28
x
|
0,27
x
|
Bedrijfswaarde/omzet
|
6,05
x
|
0,81
x
|
0,43
x
|
0,59
x
|
0,52
x
|
0,45
x
|
Bedrijfswaarde/EBITDA
|
47,1
x
|
6,78
x
|
3,6
x
|
5,05
x
|
4,4
x
|
3,7
x
|
Bedrijfswaarde/FCF
|
-17,4
x
|
28,7
x
|
-
|
11,9
x
|
8,65
x
|
6,82
x
|
FCF Yield
|
-5,75%
|
3,48%
|
-
|
8,4%
|
11,6%
|
14,7%
|
Price to Book
|
6,15
x
|
0,63
x
|
-
|
0,48
x
|
0,45
x
|
0,42
x
|
Aantal aandelen (in duizenden)
|
1.672.763
|
1.663.764
|
1.669.478
|
1.686.092
|
-
|
-
|
Referentieprijs
2 |
60,95
|
7,448
|
9,266
|
5,936
|
5,936
|
5,936
|
Datum van publicatie
|
23/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
17.496
|
34.250
|
36.006
|
34.604
|
35.737
|
36.766
|
EBITDA
1 |
2.249
|
4.079
|
4.293
|
4.055
|
4.237
|
4.424
|
Bedrijfsresultaat (EBIT)
1 |
1.406
|
2.613
|
2.446
|
2.195
|
2.478
|
2.695
|
Operationele Marge
|
8,04%
|
7,63%
|
6,79%
|
6,34%
|
6,93%
|
7,33%
|
Resultaat voor belastingen (EBT)
1 |
1.233
|
2.111
|
1.321
|
1.348
|
1.895
|
2.328
|
Nettowinst (verlies)
1 |
856
|
1.436
|
778,3
|
881,2
|
1.279
|
1.535
|
Nettomarge
|
4,89%
|
4,19%
|
2,16%
|
2,55%
|
3,58%
|
4,17%
|
WPA
2 |
0,6000
|
0,8600
|
0,4600
|
0,5261
|
0,7652
|
0,9177
|
Free Cash Flow
1 |
-6.089
|
963
|
-
|
1.720
|
2.153
|
2.400
|
FCF-marge
|
-34,8%
|
2,81%
|
-
|
4,97%
|
6,02%
|
6,53%
|
Kasstroomconversie (ebitda)
|
-
|
23,61%
|
-
|
42,42%
|
50,81%
|
54,26%
|
Kasstroomconversie (nettowinst)
|
-
|
67,06%
|
-
|
195,22%
|
168,38%
|
156,43%
|
Dividend per aandeel
2 |
0,0650
|
0,0800
|
-
|
0,0880
|
0,1040
|
0,1233
|
Datum van publicatie
|
23/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
4.744
|
6.039
|
6.938
|
9.059
|
8.417
|
9.836
|
9.213
|
9.462
|
8.333
|
8.997
|
8.367
|
8.754
|
8.036
|
9.162
|
8.635
|
EBITDA
1 |
653
|
716
|
768
|
1.108
|
1.012
|
1.191
|
1.133
|
1.183
|
999
|
978
|
916
|
1.082
|
965,5
|
1.110
|
1.020
|
Bedrijfsresultaat (EBIT)
1 |
450
|
426
|
470
|
681
|
671
|
792
|
832
|
605
|
489
|
520
|
457
|
622,5
|
507,5
|
637,5
|
519
|
Operationele Marge
|
9,49%
|
7,05%
|
6,77%
|
7,52%
|
7,97%
|
8,05%
|
9,03%
|
6,39%
|
5,87%
|
5,78%
|
5,46%
|
7,11%
|
6,32%
|
6,96%
|
6,01%
|
Resultaat voor belastingen (EBT)
1 |
396
|
356
|
328
|
655
|
575
|
553
|
638
|
248
|
192
|
243
|
221
|
414,5
|
321,5
|
467,5
|
337
|
Nettowinst (verlies)
1 |
314
|
211
|
210
|
421
|
437
|
367
|
460
|
71,61
|
143
|
104
|
133,5
|
276
|
208
|
317
|
186
|
Nettomarge
|
6,62%
|
3,49%
|
3,03%
|
4,65%
|
5,19%
|
3,73%
|
4,99%
|
0,76%
|
1,72%
|
1,16%
|
1,6%
|
3,15%
|
2,59%
|
3,46%
|
2,15%
|
WPA
2 |
0,2000
|
0,1300
|
0,1300
|
0,2500
|
0,2600
|
0,2200
|
0,2800
|
0,0400
|
0,0800
|
0,0600
|
0,0850
|
0,1700
|
0,1300
|
0,1950
|
0,1100
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
0,0800
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
18/11/21
|
23/02/22
|
17/05/22
|
16/08/22
|
15/11/22
|
16/02/23
|
12/05/23
|
16/08/23
|
7/11/23
|
15/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.904
|
15.249
|
-
|
10.476
|
8.624
|
6.370
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,736
x
|
3,738
x
|
-
|
2,583
x
|
2,035
x
|
1,44
x
|
Free Cash Flow
1 |
-6.089
|
963
|
-
|
1.720
|
2.153
|
2.401
|
ROE (netto-inkomsten/eigen vermogen)
|
10,4%
|
8,8%
|
-
|
5,62%
|
7,06%
|
7,91%
|
ROA (netto-inkomsten/totale activa)
|
3,99%
|
3,3%
|
-
|
2,09%
|
3,08%
|
3,29%
|
Totale activa
1 |
21.477
|
43.559
|
-
|
42.264
|
41.515
|
46.599
|
Nettoactief per aandeel
2 |
9,920
|
11,80
|
-
|
12,50
|
13,10
|
14,10
|
Cashflow per aandeel
2 |
0,9600
|
0,9800
|
-
|
1,800
|
1,800
|
2,200
|
Capex
1 |
407
|
665
|
-
|
599
|
644
|
725
|
Capex/omzet
|
2,33%
|
1,94%
|
-
|
1,73%
|
1,8%
|
1,97%
|
Datum van publicatie
|
23/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Laatste slotkoers
5,936
SEK Gemiddelde koersdoel
10,54
SEK Spread / Gemiddelde doel +77,56% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -35,94% | 913 mln. | | +11,85% | 869 mld. | | 0,00% | 239 mld. | | +27,20% | 178 mld. | | -7,75% | 126 mld. | | +32,50% | 79,32 mld. | | -5,21% | 74,17 mld. | | -16,00% | 50,82 mld. | | -24,57% | 38,6 mld. | | +19,71% | 31,74 mld. |
consumenten goederen conglomeraten
|