Vertraagde tijd
Nasdaq Stockholm
17:29:52 30-12-2022
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
113,6
SEK
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscaal tijdperk: december |
2017
|
2018
|
2019
|
2020
|
2021
|
2022
|
---|
Marktkapitalisatie
1 |
57.365
|
59.861
|
79.986
|
101.880
|
111.934
|
172.677
|
Bedrijfswaarde
1 |
64.937
|
70.537
|
91.331
|
114.118
|
125.403
|
185.905
|
K/w-verhouding
|
17,1
x
|
16,9
x
|
20,8
x
|
21
x
|
18,1
x
|
26,6
x
|
Dividendrendement
|
2,85%
|
3,01%
|
2,59%
|
2,35%
|
2,58%
|
0,82%
|
Marktkapitalisatie/omzet
|
3,56
x
|
4,62
x
|
5,43
x
|
6,1
x
|
6,05
x
|
7,7
x
|
Bedrijfswaarde/omzet
|
4,03
x
|
5,44
x
|
6,2
x
|
6,83
x
|
6,78
x
|
8,29
x
|
Bedrijfswaarde/EBITDA
|
14,3
x
|
13,6
x
|
15,1
x
|
15,4
x
|
14,9
x
|
19,2
x
|
Bedrijfswaarde/FCF
|
26,3
x
|
34,1
x
|
27,2
x
|
30,2
x
|
39,7
x
|
82,1
x
|
FCF Yield
|
3,8%
|
2,93%
|
3,68%
|
3,31%
|
2,52%
|
1,22%
|
Price to Book
|
-13,6
x
|
-10,6
x
|
-12,5
x
|
-12,9
x
|
-16,5
x
|
-81,7
x
|
Aantal aandelen (in duizenden)
|
1.774.898
|
1.714.727
|
1.656.714
|
1.597.371
|
1.554.204
|
1.520.714
|
Referentieprijs
2 |
32,32
|
34,91
|
48,28
|
63,78
|
72,02
|
113,6
|
Datum van publicatie
|
19/03/18
|
18/03/19
|
6/03/20
|
16/03/21
|
25/03/22
|
25/04/23
|
Fiscaal tijdperk: december |
2017
|
2018
|
2019
|
2020
|
2021
|
2022
|
---|
Omzet
1 |
16.101
|
12.966
|
14.739
|
16.698
|
18.489
|
22.417
|
EBITDA
1 |
4.540
|
5.172
|
6.050
|
7.421
|
8.421
|
9.706
|
Bedrijfsresultaat (EBIT)
1 |
4.161
|
4.767
|
5.598
|
6.925
|
7.903
|
9.061
|
Operationele Marge
|
25,84%
|
36,77%
|
37,98%
|
41,47%
|
42,74%
|
40,42%
|
Resultaat voor belastingen (EBT)
1 |
4.352
|
4.531
|
5.060
|
6.645
|
7.941
|
8.160
|
Nettowinst (verlies)
1 |
3.400
|
3.578
|
3.895
|
4.888
|
6.217
|
6.487
|
Nettomarge
|
21,12%
|
27,6%
|
26,43%
|
29,27%
|
33,63%
|
28,94%
|
WPA
2 |
1,888
|
2,063
|
2,321
|
3,039
|
3,972
|
4,266
|
Free Cash Flow
1 |
2.471
|
2.067
|
3.363
|
3.780
|
3.160
|
2.264
|
FCF-marge
|
15,34%
|
15,94%
|
22,82%
|
22,64%
|
17,09%
|
10,1%
|
Kasstroomconversie (ebitda)
|
54,42%
|
39,97%
|
55,58%
|
50,93%
|
37,53%
|
23,33%
|
Kasstroomconversie (nettowinst)
|
72,67%
|
57,77%
|
86,34%
|
77,33%
|
50,83%
|
34,91%
|
Dividend per aandeel
2 |
0,9200
|
1,050
|
1,250
|
1,500
|
1,860
|
0,9300
|
Datum van publicatie
|
19/03/18
|
18/03/19
|
6/03/20
|
16/03/21
|
25/03/22
|
25/04/23
|
Fiscaal tijdperk: december |
2017
|
2018
|
2019
|
2020
|
2021
|
2022
|
---|
Nettoschuldpositie
1 |
7.572
|
10.676
|
11.345
|
12.238
|
13.469
|
13.228
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,668
x
|
2,064
x
|
1,875
x
|
1,649
x
|
1,599
x
|
1,363
x
|
Free Cash Flow
1 |
2.471
|
2.067
|
3.363
|
3.780
|
3.160
|
2.265
|
ROE (netto-inkomsten/eigen vermogen)
|
-123%
|
-73,1%
|
-65,4%
|
-69,3%
|
-86%
|
-148%
|
ROA (netto-inkomsten/totale activa)
|
17,9%
|
21,8%
|
24,8%
|
29,5%
|
31,6%
|
28,2%
|
Totale activa
1 |
18.943
|
16.430
|
15.710
|
16.597
|
19.702
|
22.976
|
Nettoactief per aandeel
2 |
-2,380
|
-3,300
|
-3,870
|
-4,930
|
-4,370
|
-1,390
|
Cashflow per aandeel
2 |
2,270
|
1,700
|
1,450
|
2,150
|
1,390
|
1,750
|
Capex
1 |
369
|
649
|
720
|
1.126
|
1.172
|
1.126
|
Capex/omzet
|
2,29%
|
5,01%
|
4,88%
|
6,74%
|
6,34%
|
5,02%
|
Datum van publicatie
|
19/03/18
|
18/03/19
|
6/03/20
|
16/03/21
|
25/03/22
|
25/04/23
|
|