Beurs gesloten -
Nasdaq Helsinki
17:29:42 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
22,98
EUR
|
+0,26%
|
|
-8,41%
|
-11,99%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.196
|
3.492
|
5.638
|
4.634
|
4.808
|
4.232
|
-
|
-
|
Bedrijfswaarde
1 |
3.089
|
3.591
|
5.597
|
5.165
|
5.860
|
5.184
|
5.072
|
4.999
|
K/w-verhouding
|
15,8
x
|
15,2
x
|
19,1
x
|
13,1
x
|
13,5
x
|
12,5
x
|
11,5
x
|
10
x
|
Dividendrendement
|
3,75%
|
3,85%
|
3,18%
|
5,17%
|
5,17%
|
6,09%
|
6,43%
|
6,71%
|
Marktkapitalisatie/omzet
|
0,9
x
|
0,93
x
|
1,43
x
|
0,91
x
|
0,87
x
|
0,78
x
|
0,81
x
|
0,77
x
|
Bedrijfswaarde/omzet
|
0,87
x
|
0,96
x
|
1,42
x
|
1,02
x
|
1,06
x
|
0,96
x
|
0,97
x
|
0,91
x
|
Bedrijfswaarde/EBITDA
|
7,98
x
|
8,55
x
|
11,2
x
|
8,08
x
|
8,34
x
|
6,99
x
|
6,75
x
|
6,18
x
|
Bedrijfswaarde/FCF
|
14,3
x
|
8,11
x
|
14,5
x
|
-68
x
|
25,8
x
|
11,8
x
|
10,5
x
|
9,42
x
|
FCF Yield
|
6,99%
|
12,3%
|
6,88%
|
-1,47%
|
3,87%
|
8,48%
|
9,5%
|
10,6%
|
Price to Book
|
3,07
x
|
3,07
x
|
4,25
x
|
1,86
x
|
1,87
x
|
1,62
x
|
1,56
x
|
1,45
x
|
Aantal aandelen (in duizenden)
|
149.619
|
149.491
|
149.471
|
184.185
|
184.161
|
184.172
|
-
|
-
|
Referentieprijs
2 |
21,36
|
23,36
|
37,72
|
25,16
|
26,11
|
22,98
|
22,98
|
22,98
|
Datum van publicatie
|
5/02/20
|
4/02/21
|
3/02/22
|
2/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.547
|
3.740
|
3.935
|
5.074
|
5.532
|
5.392
|
5.217
|
5.519
|
EBITDA
1 |
387
|
420
|
500
|
639
|
703
|
741,5
|
751,9
|
808,8
|
Bedrijfsresultaat (EBIT)
1 |
281
|
319
|
399
|
436
|
507
|
521,9
|
543,4
|
612,6
|
Operationele Marge
|
7,92%
|
8,53%
|
10,14%
|
8,59%
|
9,16%
|
9,68%
|
10,42%
|
11,1%
|
Resultaat voor belastingen (EBT)
1 |
269
|
307
|
395
|
431
|
473
|
447,9
|
477,9
|
550,3
|
Nettowinst (verlies)
1 |
202
|
231
|
296
|
338
|
357
|
339,2
|
367,1
|
422,3
|
Nettomarge
|
5,69%
|
6,18%
|
7,52%
|
6,66%
|
6,45%
|
6,29%
|
7,04%
|
7,65%
|
WPA
2 |
1,350
|
1,540
|
1,980
|
1,920
|
1,940
|
1,840
|
1,990
|
2,291
|
Free Cash Flow
1 |
216
|
443
|
385
|
-76
|
227
|
439,8
|
482
|
530,8
|
FCF-marge
|
6,09%
|
11,84%
|
9,78%
|
-1,5%
|
4,1%
|
8,16%
|
9,24%
|
9,62%
|
Kasstroomconversie (ebitda)
|
55,81%
|
105,48%
|
77%
|
-
|
32,29%
|
59,31%
|
64,1%
|
65,62%
|
Kasstroomconversie (nettowinst)
|
106,93%
|
191,77%
|
130,07%
|
-
|
63,59%
|
129,66%
|
131,31%
|
125,67%
|
Dividend per aandeel
2 |
0,8000
|
0,9000
|
1,200
|
1,300
|
1,350
|
1,400
|
1,479
|
1,542
|
Datum van publicatie
|
5/02/20
|
4/02/21
|
3/02/22
|
2/02/23
|
7/02/24
|
-
|
-
|
-
|
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 |
1.199
|
960
|
1.286
|
1.288
|
1.540
|
1.321
|
1.417
|
1.295
|
1.499
|
1.212
|
1.357
|
1.317
|
1.551
|
1.338
|
1.405
|
EBITDA
1 |
165
|
92
|
178
|
156
|
213
|
155
|
179
|
171
|
199
|
148
|
182,3
|
188,7
|
224,7
|
175
|
191
|
Bedrijfsresultaat (EBIT)
1 |
143
|
63
|
120
|
97
|
156
|
97
|
136
|
127
|
148
|
94
|
129,5
|
135,1
|
173,3
|
136
|
152,2
|
Operationele Marge
|
11,93%
|
6,56%
|
9,33%
|
7,53%
|
10,13%
|
7,34%
|
9,6%
|
9,81%
|
9,87%
|
7,76%
|
9,54%
|
10,26%
|
11,17%
|
10,16%
|
10,83%
|
Resultaat voor belastingen (EBT)
1 |
142
|
62
|
120
|
98
|
152
|
91
|
129
|
120
|
133
|
73
|
111
|
116,3
|
151
|
111
|
128
|
Nettowinst (verlies)
1 |
100
|
45
|
101
|
71
|
121
|
70
|
99
|
86
|
102
|
56
|
83,58
|
87,46
|
115,5
|
86,16
|
98,89
|
Nettomarge
|
8,34%
|
4,69%
|
7,85%
|
5,51%
|
7,86%
|
5,3%
|
6,99%
|
6,64%
|
6,8%
|
4,62%
|
6,16%
|
6,64%
|
7,44%
|
6,44%
|
7,04%
|
WPA
2 |
0,6700
|
0,3000
|
0,5500
|
0,3800
|
0,6600
|
0,3800
|
0,5400
|
0,4700
|
0,5600
|
0,3000
|
0,4553
|
0,4827
|
0,6250
|
0,4689
|
0,5376
|
Dividend per aandeel
2 |
0,3000
|
1,200
|
-
|
-
|
0,1000
|
-
|
-
|
-
|
-
|
-
|
0,6750
|
-
|
0,7000
|
-
|
0,7000
|
Datum van publicatie
|
3/02/22
|
27/04/22
|
27/07/22
|
26/10/22
|
2/02/23
|
26/04/23
|
26/07/23
|
25/10/23
|
7/02/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
99
|
-
|
531
|
1.052
|
951
|
840
|
767
|
Nettokaspositie
1 |
107
|
-
|
41
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
0,2357
x
|
-
|
0,831
x
|
1,496
x
|
1,283
x
|
1,117
x
|
0,9479
x
|
Free Cash Flow
1 |
216
|
443
|
385
|
-76
|
227
|
440
|
482
|
531
|
ROE (netto-inkomsten/eigen vermogen)
|
20%
|
21%
|
24%
|
18%
|
14%
|
13,2%
|
13,6%
|
15,1%
|
ROA (netto-inkomsten/totale activa)
|
6,27%
|
6,23%
|
7,07%
|
6,32%
|
5,35%
|
4,76%
|
5,21%
|
5,96%
|
Totale activa
1 |
3.220
|
3.705
|
4.189
|
5.346
|
6.668
|
7.127
|
7.042
|
7.088
|
Nettoactief per aandeel
2 |
6,950
|
7,610
|
8,870
|
13,60
|
13,90
|
14,20
|
14,80
|
15,80
|
Cashflow per aandeel
2 |
1,970
|
3,560
|
3,220
|
0,2100
|
1,910
|
2,940
|
3,390
|
3,810
|
Capex
1 |
79
|
89
|
97
|
112
|
125
|
150
|
133
|
136
|
Capex/omzet
|
2,23%
|
2,38%
|
2,47%
|
2,21%
|
2,26%
|
2,78%
|
2,54%
|
2,46%
|
Datum van publicatie
|
5/02/20
|
4/02/21
|
3/02/22
|
2/02/23
|
7/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
22,98
EUR Gemiddelde koersdoel
29,14
EUR Spread / Gemiddelde doel +26,82% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -11,99% | 4,52 mld. | | -1,42% | 14,89 mld. | | +25,00% | 4,92 mld. | | -14,84% | 4,68 mld. | | +10,91% | 4,18 mld. | | -17,31% | 4,12 mld. | | +13,00% | 3,73 mld. | | +29,08% | 3,43 mld. | | +0,73% | 3,31 mld. | | -3,89% | 3,18 mld. |
Industriële machines
|