Beurs gesloten -
London S.E.
17:36:25 22-05-2018
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
113
SEK
|
-0,44%
|
|
-.--%
|
-.--%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
93.449
|
74.926
|
88.993
|
58.714
|
59.923
|
73.390
|
-
|
-
|
Bedrijfswaarde
1 |
124.265
|
104.195
|
118.674
|
89.822
|
89.891
|
102.027
|
103.204
|
102.517
|
K/w-verhouding
|
19,5
x
|
10,1
x
|
20,8
x
|
10,6
x
|
16,1
x
|
19,9
x
|
18,4
x
|
16,9
x
|
Dividendrendement
|
8,47%
|
8,29%
|
5,23%
|
23,3%
|
7,97%
|
6,68%
|
6,96%
|
7,31%
|
Marktkapitalisatie/omzet
|
3,32
x
|
2,82
x
|
3,32
x
|
2,09
x
|
2,06
x
|
2,46
x
|
2,41
x
|
2,37
x
|
Bedrijfswaarde/omzet
|
4,41
x
|
3,92
x
|
4,43
x
|
3,2
x
|
3,09
x
|
3,42
x
|
3,39
x
|
3,31
x
|
Bedrijfswaarde/EBITDA
|
12
x
|
9,94
x
|
10,9
x
|
7,88
x
|
7,56
x
|
8,52
x
|
8,35
x
|
8,07
x
|
Bedrijfswaarde/FCF
|
25,7
x
|
21,4
x
|
17
x
|
19,2
x
|
15,1
x
|
21,8
x
|
20
x
|
17,4
x
|
FCF Yield
|
3,89%
|
4,68%
|
5,87%
|
5,22%
|
6,63%
|
4,6%
|
5%
|
5,74%
|
Price to Book
|
2,68
x
|
2,28
x
|
2,86
x
|
2,48
x
|
2,63
x
|
3,38
x
|
3,6
x
|
3,74
x
|
Aantal aandelen (in duizenden)
|
687.778
|
689.843
|
688.651
|
689.909
|
691.633
|
691.933
|
-
|
-
|
Referentieprijs
2 |
135,8
|
108,6
|
129,1
|
85,10
|
86,54
|
106,0
|
106,0
|
106,0
|
Datum van publicatie
|
3/02/20
|
2/02/21
|
1/02/22
|
31/01/23
|
30/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
28.163
|
26.554
|
26.789
|
28.102
|
29.099
|
29.805
|
30.405
|
30.974
|
EBITDA
1 |
10.344
|
10.484
|
10.900
|
11.395
|
11.885
|
11.980
|
12.356
|
12.710
|
Bedrijfsresultaat (EBIT)
1 |
4.735
|
5.527
|
5.169
|
6.890
|
5.734
|
5.590
|
5.982
|
6.479
|
Operationele Marge
|
16,81%
|
20,81%
|
19,3%
|
24,52%
|
19,71%
|
18,76%
|
19,67%
|
20,92%
|
Resultaat voor belastingen (EBT)
1 |
3.665
|
6.855
|
4.307
|
5.907
|
4.578
|
4.682
|
5.098
|
5.456
|
Nettowinst (verlies)
1 |
10.937
|
7.408
|
4.306
|
5.574
|
3.735
|
3.742
|
4.038
|
4.282
|
Nettomarge
|
38,83%
|
27,9%
|
16,07%
|
19,83%
|
12,84%
|
12,55%
|
13,28%
|
13,82%
|
WPA
2 |
6,950
|
10,71
|
6,210
|
8,030
|
5,370
|
5,339
|
5,767
|
6,257
|
Free Cash Flow
1 |
4.840
|
4.879
|
6.970
|
4.689
|
5.960
|
4.690
|
5.163
|
5.885
|
FCF-marge
|
17,19%
|
18,37%
|
26,02%
|
16,69%
|
20,48%
|
15,74%
|
16,98%
|
19%
|
Kasstroomconversie (ebitda)
|
46,79%
|
46,54%
|
63,94%
|
41,15%
|
50,15%
|
39,15%
|
41,78%
|
46,3%
|
Kasstroomconversie (nettowinst)
|
44,25%
|
65,86%
|
161,87%
|
84,12%
|
159,57%
|
125,34%
|
127,84%
|
137,44%
|
Dividend per aandeel
2 |
11,50
|
9,000
|
6,750
|
19,80
|
6,900
|
7,082
|
7,379
|
7,750
|
Datum van publicatie
|
3/02/20
|
2/02/21
|
1/02/22
|
31/01/23
|
30/01/24
|
-
|
-
|
-
|
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 |
7.028
|
6.744
|
6.820
|
7.084
|
7.454
|
7.009
|
7.153
|
7.253
|
7.684
|
7.152
|
7.368
|
7.466
|
7.918
|
-
|
-
|
EBITDA
1 |
2.690
|
2.798
|
2.790
|
2.974
|
2.833
|
2.853
|
2.882
|
3.150
|
2.999
|
2.928
|
2.912
|
3.142
|
3.034
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.266
|
2.949
|
1.228
|
1.436
|
1.278
|
1.264
|
1.243
|
1.554
|
1.485
|
1.250
|
1.366
|
1.597
|
1.384
|
-
|
-
|
Operationele Marge
|
18,01%
|
43,73%
|
18,01%
|
20,27%
|
17,15%
|
18,03%
|
17,38%
|
21,43%
|
19,33%
|
17,48%
|
18,53%
|
21,39%
|
17,48%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
1.005
|
2.673
|
1.022
|
1.191
|
1.022
|
1.051
|
1.086
|
1.295
|
1.145
|
998
|
993,6
|
1.239
|
1.242
|
1.182
|
1.167
|
Nettowinst (verlies)
1 |
953
|
2.474
|
847
|
994
|
1.258
|
849
|
888
|
1.063
|
936
|
833
|
898,8
|
1.104
|
819,4
|
945,9
|
933,8
|
Nettomarge
|
13,56%
|
36,68%
|
12,42%
|
14,03%
|
16,88%
|
12,11%
|
12,41%
|
14,66%
|
12,18%
|
11,65%
|
12,2%
|
14,79%
|
10,35%
|
-
|
-
|
WPA
2 |
1,370
|
3,570
|
1,220
|
1,430
|
1,810
|
1,220
|
1,280
|
1,530
|
1,340
|
1,200
|
1,242
|
1,533
|
1,434
|
1,369
|
1,351
|
Dividend per aandeel
2 |
6,750
|
-
|
-
|
-
|
6,800
|
-
|
3,400
|
-
|
3,500
|
-
|
-
|
-
|
-
|
-
|
3,500
|
Datum van publicatie
|
1/02/22
|
21/04/22
|
19/07/22
|
20/10/22
|
31/01/23
|
21/04/23
|
18/07/23
|
18/10/23
|
30/01/24
|
18/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
30.816
|
29.269
|
29.681
|
31.108
|
29.968
|
28.637
|
29.814
|
29.127
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,979
x
|
2,792
x
|
2,723
x
|
2,73
x
|
2,521
x
|
2,39
x
|
2,413
x
|
2,292
x
|
Free Cash Flow
1 |
4.840
|
4.879
|
6.970
|
4.689
|
5.960
|
4.690
|
5.163
|
5.885
|
ROE (netto-inkomsten/eigen vermogen)
|
8,4%
|
16%
|
13,5%
|
20,3%
|
16,1%
|
16,6%
|
20%
|
21,7%
|
ROA (netto-inkomsten/totale activa)
|
3,68%
|
6,94%
|
5,75%
|
7,86%
|
5,59%
|
5,2%
|
5,85%
|
6,23%
|
Totale activa
1 |
297.363
|
106.670
|
74.831
|
70.954
|
66.858
|
71.981
|
68.994
|
68.734
|
Nettoactief per aandeel
2 |
50,70
|
47,60
|
45,10
|
34,30
|
32,90
|
31,40
|
29,40
|
28,30
|
Cashflow per aandeel
2 |
14,10
|
12,70
|
14,90
|
11,90
|
14,40
|
14,00
|
14,10
|
14,20
|
Capex
1 |
3.607
|
2.749
|
3.327
|
3.561
|
4.053
|
4.074
|
4.191
|
3.686
|
Capex/omzet
|
12,81%
|
10,35%
|
12,42%
|
12,67%
|
13,93%
|
13,67%
|
13,79%
|
11,9%
|
Datum van publicatie
|
3/02/20
|
2/02/21
|
1/02/22
|
31/01/23
|
30/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
106
SEK Gemiddelde koersdoel
103,3
SEK Spread / Gemiddelde doel -2,58% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +27,00% | 91,57 mld. | | +8,92% | 58,42 mld. | | -2,33% | 25,82 mld. | | -12,53% | 21,51 mld. | | -17,50% | 10,55 mld. | | +4,38% | 10,47 mld. | | -0,25% | 10,12 mld. | | +3,88% | 9,29 mld. | | -25,15% | 8,32 mld. |
draadloze telecom
|