Beurs gesloten -
Nasdaq Stockholm
12:59:32 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
25,26
SEK
|
-2,02%
|
|
-8,28%
|
-1,83%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
165.558
|
138.884
|
144.793
|
104.830
|
101.173
|
101.370
|
-
|
-
|
Bedrijfswaarde
1 |
253.610
|
217.227
|
207.926
|
176.227
|
174.931
|
171.941
|
176.170
|
173.409
|
K/w-verhouding
|
22,7
x
|
-6,06
x
|
12,4
x
|
-7,34
x
|
322
x
|
17,5
x
|
14,7
x
|
13,1
x
|
Dividendrendement
|
6,09%
|
5,89%
|
5,79%
|
7,5%
|
7,77%
|
7,76%
|
7,85%
|
7,94%
|
Marktkapitalisatie/omzet
|
1,93
x
|
1,56
x
|
1,64
x
|
1,15
x
|
1,14
x
|
1,13
x
|
1,11
x
|
1,09
x
|
Bedrijfswaarde/omzet
|
2,95
x
|
2,44
x
|
2,35
x
|
1,94
x
|
1,97
x
|
1,92
x
|
1,93
x
|
1,87
x
|
Bedrijfswaarde/EBITDA
|
8,14
x
|
7,08
x
|
6,96
x
|
5,81
x
|
5,78
x
|
5,54
x
|
5,46
x
|
5,23
x
|
Bedrijfswaarde/FCF
|
20,5
x
|
14,4
x
|
17,7
x
|
21,8
x
|
19
x
|
17,6
x
|
17,9
x
|
15,8
x
|
FCF Yield
|
4,88%
|
6,96%
|
5,64%
|
4,59%
|
5,26%
|
5,67%
|
5,59%
|
6,33%
|
Price to Book
|
1,82
x
|
2,21
x
|
1,79
x
|
1,63
x
|
1,89
x
|
1,87
x
|
1,96
x
|
1,99
x
|
Aantal aandelen (in duizenden)
|
4.113.254
|
4.089.632
|
4.089.632
|
3.932.109
|
3.932.109
|
3.932.109
|
-
|
-
|
Referentieprijs
2 |
40,25
|
33,96
|
35,40
|
26,66
|
25,73
|
25,78
|
25,78
|
25,78
|
Datum van publicatie
|
29/01/20
|
29/01/21
|
28/01/22
|
26/01/23
|
26/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
85.965
|
89.191
|
88.343
|
90.827
|
88.785
|
89.675
|
91.319
|
92.751
|
EBITDA
1 |
31.170
|
30.702
|
29.861
|
30.328
|
30.254
|
31.015
|
32.258
|
33.156
|
Bedrijfsresultaat (EBIT)
1 |
13.452
|
11.560
|
10.033
|
11.332
|
10.862
|
12.147
|
13.062
|
13.308
|
Operationele Marge
|
15,65%
|
12,96%
|
11,36%
|
12,48%
|
12,23%
|
13,55%
|
14,3%
|
14,35%
|
Resultaat voor belastingen (EBT)
1 |
9.354
|
-21.065
|
12.598
|
-12.783
|
1.105
|
7.721
|
9.300
|
10.403
|
Nettowinst (verlies)
1 |
7.093
|
-22.912
|
11.680
|
-14.638
|
303
|
5.434
|
6.810
|
7.592
|
Nettomarge
|
8,25%
|
-25,69%
|
13,22%
|
-16,12%
|
0,34%
|
6,06%
|
7,46%
|
8,19%
|
WPA
2 |
1,770
|
-5,600
|
2,860
|
-3,630
|
0,0800
|
1,470
|
1,750
|
1,963
|
Free Cash Flow
1 |
12.369
|
15.114
|
11.729
|
8.094
|
9.204
|
9.742
|
9.849
|
10.974
|
FCF-marge
|
14,39%
|
16,95%
|
13,28%
|
8,91%
|
10,37%
|
10,86%
|
10,79%
|
11,83%
|
Kasstroomconversie (ebitda)
|
39,68%
|
49,23%
|
39,28%
|
26,69%
|
30,42%
|
31,41%
|
30,53%
|
33,1%
|
Kasstroomconversie (nettowinst)
|
174,38%
|
-
|
100,42%
|
-
|
3.037,62%
|
179,28%
|
144,63%
|
144,54%
|
Dividend per aandeel
2 |
2,450
|
2,000
|
2,050
|
2,000
|
2,000
|
2,000
|
2,025
|
2,046
|
Datum van publicatie
|
29/01/20
|
29/01/21
|
28/01/22
|
26/01/23
|
26/01/24
|
-
|
-
|
-
|
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 |
23.380
|
21.818
|
22.293
|
22.456
|
24.261
|
23.069
|
23.297
|
21.997
|
23.098
|
21.274
|
22.331
|
22.119
|
23.595
|
-
|
-
|
EBITDA
1 |
7.290
|
7.202
|
7.681
|
8.070
|
7.374
|
7.258
|
7.773
|
8.465
|
7.491
|
7.144
|
7.587
|
8.522
|
7.752
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.246
|
2.609
|
3.014
|
3.387
|
2.322
|
1.887
|
2.649
|
3.654
|
2.374
|
2.675
|
2.783
|
3.879
|
2.943
|
-
|
-
|
Operationele Marge
|
9,61%
|
11,96%
|
13,52%
|
15,08%
|
9,57%
|
8,18%
|
11,37%
|
16,61%
|
10,28%
|
12,57%
|
12,46%
|
17,54%
|
12,47%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
1.181
|
1.407
|
2.121
|
2.404
|
-18.715
|
1.044
|
1.235
|
2.382
|
-3.300
|
1.022
|
1.784
|
2.631
|
1.849
|
-
|
-
|
Nettowinst (verlies)
1 |
1.122
|
929
|
1.684
|
1.710
|
-18.801
|
603
|
762
|
1.790
|
-2.852
|
598
|
1.348
|
1.999
|
1.578
|
-
|
-
|
Nettomarge
|
4,8%
|
4,26%
|
7,55%
|
7,61%
|
-77,49%
|
2,61%
|
3,27%
|
8,14%
|
-12,35%
|
2,81%
|
6,04%
|
9,04%
|
6,69%
|
-
|
-
|
WPA
2 |
0,2700
|
0,2300
|
0,3700
|
0,4200
|
-4,780
|
0,1500
|
0,1900
|
0,4600
|
-0,7300
|
0,1500
|
0,3469
|
0,5150
|
0,3836
|
-
|
-
|
Dividend per aandeel
2 |
2,050
|
-
|
-
|
-
|
2,000
|
-
|
-
|
-
|
0,5000
|
-
|
0,2500
|
0,2500
|
1,275
|
0,5250
|
0,5250
|
Datum van publicatie
|
28/01/22
|
27/04/22
|
20/07/22
|
21/10/22
|
26/01/23
|
26/04/23
|
20/07/23
|
19/10/23
|
26/01/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
88.052
|
78.343
|
63.133
|
71.397
|
73.758
|
70.571
|
74.800
|
72.039
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,825
x
|
2,552
x
|
2,114
x
|
2,354
x
|
2,438
x
|
2,275
x
|
2,319
x
|
2,173
x
|
Free Cash Flow
1 |
12.369
|
15.114
|
11.729
|
8.094
|
9.204
|
9.742
|
9.849
|
10.974
|
ROE (netto-inkomsten/eigen vermogen)
|
9,07%
|
-29,9%
|
16,3%
|
-20,2%
|
9%
|
10,5%
|
13,4%
|
15,2%
|
ROA (netto-inkomsten/totale activa)
|
3,34%
|
-9,34%
|
5,04%
|
-6,37%
|
2,36%
|
2,9%
|
3,38%
|
3,74%
|
Totale activa
1 |
212.391
|
245.379
|
231.562
|
229.909
|
12.859
|
187.377
|
201.511
|
203.076
|
Nettoactief per aandeel
2 |
22,10
|
15,40
|
19,70
|
16,30
|
13,60
|
13,80
|
13,10
|
12,90
|
Cashflow per aandeel
2 |
6,610
|
7,050
|
6,690
|
5,950
|
6,270
|
6,270
|
6,470
|
6,400
|
Capex
1 |
15.224
|
13.710
|
15.647
|
15.908
|
15.466
|
14.302
|
14.641
|
14.470
|
Capex/omzet
|
17,71%
|
15,37%
|
17,71%
|
17,51%
|
17,42%
|
15,95%
|
16,03%
|
15,6%
|
Datum van publicatie
|
29/01/20
|
29/01/21
|
28/01/22
|
26/01/23
|
26/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
25,78
SEK Gemiddelde koersdoel
28,67
SEK Spread / Gemiddelde doel +11,21% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -1,83% | 9,28 mld. | | +7,87% | 195 mld. | | +4,97% | 169 mld. | | -1,20% | 116 mld. | | -0,87% | 90,26 mld. | | +15,51% | 71,66 mld. | | +5,15% | 58,89 mld. | | -6,81% | 50,58 mld. | | -13,44% | 40,25 mld. | | -33,74% | 35,71 mld. |
andere geintegreerde telecommunicatiediensten
|