Beurs gesloten -
Nasdaq Stockholm
17:29:47 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
388,4
SEK
|
+2,48%
|
|
+3,24%
|
+15,05%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
45.689
|
49.471
|
64.461
|
61.984
|
82.199
|
93.082
|
-
|
-
|
Bedrijfswaarde
1 |
60.292
|
59.139
|
72.828
|
83.213
|
79.950
|
88.944
|
84.610
|
80.012
|
K/w-verhouding
|
-231
x
|
18,3
x
|
17,3
x
|
12,1
x
|
8,39
x
|
23,1
x
|
20,5
x
|
19,2
x
|
Dividendrendement
|
-
|
2,74%
|
2,31%
|
2,49%
|
2%
|
1,91%
|
2,06%
|
2,21%
|
Marktkapitalisatie/omzet
|
1,25
x
|
1,51
x
|
1,9
x
|
2,06
x
|
2,4
x
|
2,7
x
|
2,56
x
|
2,48
x
|
Bedrijfswaarde/omzet
|
1,65
x
|
1,8
x
|
2,15
x
|
2,77
x
|
2,33
x
|
2,58
x
|
2,33
x
|
2,13
x
|
Bedrijfswaarde/EBITDA
|
9,13
x
|
9,59
x
|
10,6
x
|
12,9
x
|
10,9
x
|
12,2
x
|
10,5
x
|
9,37
x
|
Bedrijfswaarde/FCF
|
19,7
x
|
14,3
x
|
21,4
x
|
31,8
x
|
22,4
x
|
28,2
x
|
18,2
x
|
15,8
x
|
FCF Yield
|
5,09%
|
6,99%
|
4,67%
|
3,15%
|
4,47%
|
3,55%
|
5,5%
|
6,32%
|
Price to Book
|
1,56
x
|
1,71
x
|
1,95
x
|
1,65
x
|
1,97
x
|
2,22
x
|
2,11
x
|
1,89
x
|
Aantal aandelen (in duizenden)
|
271.072
|
271.072
|
271.072
|
257.409
|
243.479
|
239.656
|
-
|
-
|
Referentieprijs
2 |
168,6
|
182,5
|
237,8
|
240,8
|
337,6
|
388,4
|
388,4
|
388,4
|
Datum van publicatie
|
12/02/20
|
10/02/21
|
4/02/22
|
27/01/23
|
2/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
36.588
|
32.836
|
33.864
|
30.095
|
34.286
|
34.416
|
36.389
|
37.586
|
EBITDA
1 |
6.605
|
6.164
|
6.864
|
6.475
|
7.368
|
7.309
|
8.069
|
8.538
|
Bedrijfsresultaat (EBIT)
1 |
4.658
|
4.282
|
5.151
|
5.066
|
5.518
|
5.707
|
6.291
|
6.704
|
Operationele Marge
|
12,73%
|
13,04%
|
15,21%
|
16,83%
|
16,09%
|
16,58%
|
17,29%
|
17,84%
|
Resultaat voor belastingen (EBT)
1 |
581
|
3.596
|
4.839
|
4.595
|
4.797
|
5.353
|
5.932
|
6.365
|
Nettowinst (verlies)
1 |
-199
|
2.711
|
3.716
|
5.260
|
10.075
|
4.026
|
4.448
|
4.682
|
Nettomarge
|
-0,54%
|
8,26%
|
10,97%
|
17,48%
|
29,39%
|
11,7%
|
12,22%
|
12,46%
|
WPA
2 |
-0,7300
|
10,00
|
13,71
|
19,94
|
40,24
|
16,80
|
18,91
|
20,20
|
Free Cash Flow
1 |
3.066
|
4.135
|
3.400
|
2.619
|
3.577
|
3.154
|
4.650
|
5.054
|
FCF-marge
|
8,38%
|
12,59%
|
10,04%
|
8,7%
|
10,43%
|
9,16%
|
12,78%
|
13,45%
|
Kasstroomconversie (ebitda)
|
46,42%
|
67,08%
|
49,53%
|
40,45%
|
48,55%
|
43,15%
|
57,63%
|
59,2%
|
Kasstroomconversie (nettowinst)
|
-
|
152,53%
|
91,5%
|
49,79%
|
35,5%
|
78,33%
|
104,53%
|
107,96%
|
Dividend per aandeel
2 |
-
|
5,000
|
5,500
|
6,000
|
6,750
|
7,422
|
8,007
|
8,582
|
Datum van publicatie
|
12/02/20
|
10/02/21
|
4/02/22
|
27/01/23
|
2/02/24
|
-
|
-
|
-
|
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 |
8.768
|
7.095
|
7.351
|
7.536
|
8.113
|
8.711
|
8.696
|
8.458
|
8.421
|
8.234
|
8.658
|
8.697
|
8.827
|
8.658
|
9.072
|
EBITDA
1 |
1.647
|
1.548
|
1.652
|
1.621
|
1.654
|
1.856
|
-
|
1.831
|
1.790
|
1.834
|
1.884
|
1.961
|
1.936
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.211
|
1.230
|
1.319
|
1.278
|
1.239
|
1.411
|
1.442
|
1.361
|
1.304
|
1.379
|
1.464
|
1.449
|
1.457
|
1.537
|
1.661
|
Operationele Marge
|
13,81%
|
17,34%
|
17,94%
|
16,96%
|
15,27%
|
16,2%
|
16,58%
|
16,09%
|
15,49%
|
16,75%
|
16,91%
|
16,66%
|
16,5%
|
17,75%
|
18,31%
|
Resultaat voor belastingen (EBT)
1 |
1.008
|
1.160
|
1.246
|
1.141
|
1.048
|
1.197
|
1.388
|
1.206
|
1.006
|
1.304
|
1.388
|
1.364
|
1.346
|
1.464
|
1.588
|
Nettowinst (verlies)
1 |
752
|
1.303
|
1.517
|
1.243
|
1.197
|
1.362
|
7.027
|
906
|
780
|
980
|
1.041
|
1.022
|
1.010
|
-
|
-
|
Nettomarge
|
8,58%
|
18,37%
|
20,64%
|
16,49%
|
14,75%
|
15,64%
|
80,81%
|
10,71%
|
9,26%
|
11,9%
|
12,03%
|
11,76%
|
11,44%
|
-
|
-
|
WPA
2 |
2,780
|
4,810
|
5,680
|
4,790
|
4,660
|
5,330
|
27,67
|
3,840
|
3,400
|
4,060
|
4,333
|
4,170
|
4,157
|
-
|
-
|
Dividend per aandeel
2 |
5,500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,030
|
-
|
-
|
Datum van publicatie
|
4/02/22
|
27/04/22
|
21/07/22
|
26/10/22
|
27/01/23
|
27/04/23
|
19/07/23
|
26/10/23
|
2/02/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
14.603
|
9.668
|
8.367
|
21.229
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
2.249
|
4.139
|
8.472
|
13.070
|
Hefboom (schuld/ebitda)
|
2,211
x
|
1,568
x
|
1,219
x
|
3,279
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
3.066
|
4.135
|
3.400
|
2.619
|
3.577
|
3.154
|
4.650
|
5.054
|
ROE (netto-inkomsten/eigen vermogen)
|
10,9%
|
9,37%
|
12%
|
14,9%
|
25,4%
|
9,71%
|
10,8%
|
10,9%
|
ROA (netto-inkomsten/totale activa)
|
5,96%
|
4,93%
|
6,79%
|
7,93%
|
14,8%
|
6,87%
|
7,55%
|
7,82%
|
Totale activa
1 |
-3.337
|
54.967
|
54.703
|
66.353
|
68.285
|
58.611
|
58.886
|
59.893
|
Nettoactief per aandeel
2 |
108,0
|
107,0
|
122,0
|
146,0
|
171,0
|
175,0
|
184,0
|
206,0
|
Cashflow per aandeel
2 |
17,90
|
19,80
|
17,70
|
14,80
|
21,00
|
21,40
|
25,10
|
26,30
|
Capex
1 |
1.797
|
1.220
|
1.399
|
1.298
|
1.678
|
1.658
|
1.495
|
1.433
|
Capex/omzet
|
4,91%
|
3,72%
|
4,13%
|
4,31%
|
4,89%
|
4,82%
|
4,11%
|
3,81%
|
Datum van publicatie
|
12/02/20
|
10/02/21
|
4/02/22
|
27/01/23
|
2/02/24
|
-
|
-
|
-
|
Laatste slotkoers
388,4
SEK Gemiddelde koersdoel
381,8
SEK Spread / Gemiddelde doel -1,69% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +15,05% | 8,49 mld. | | +21,59% | 6,51 mld. | | +5,76% | 4,68 mld. | | +0,75% | 4,31 mld. | | -14,26% | 3,27 mld. | | -22,11% | 2,78 mld. | | -0,43% | 2,54 mld. | | -4,09% | 2,41 mld. | | +15,79% | 2,2 mld. | | -4,81% | 1,96 mld. |
Industriële onderdelen & componenten
|