Beurs gesloten -
Nasdaq Stockholm
18:00:00 03-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
539
SEK
|
-0,74%
|
|
-5,77%
|
-7,94%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.026
|
11.176
|
19.521
|
15.611
|
21.977
|
20.385
|
-
|
-
|
Bedrijfswaarde
1 |
6.480
|
11.599
|
20.158
|
16.527
|
23.976
|
22.943
|
22.841
|
22.872
|
K/w-verhouding
|
58,5
x
|
69,2
x
|
90,7
x
|
60,6
x
|
64,2
x
|
48,1
x
|
40,7
x
|
34,6
x
|
Dividendrendement
|
0,73%
|
0,48%
|
0,29%
|
0,48%
|
0,39%
|
0,62%
|
0,72%
|
0,92%
|
Marktkapitalisatie/omzet
|
5,21
x
|
8,51
x
|
12,4
x
|
7,89
x
|
7,91
x
|
6,56
x
|
5,99
x
|
5,42
x
|
Bedrijfswaarde/omzet
|
5,61
x
|
8,84
x
|
12,8
x
|
8,35
x
|
8,63
x
|
7,39
x
|
6,71
x
|
6,08
x
|
Bedrijfswaarde/EBITDA
|
17,7
x
|
25,4
x
|
35,5
x
|
23,2
x
|
22,5
x
|
18,1
x
|
16,2
x
|
14,8
x
|
Bedrijfswaarde/FCF
|
-70,2
x
|
121
x
|
-20,2
x
|
-18,9
x
|
-33,6
x
|
35,9
x
|
35,3
x
|
30,5
x
|
FCF Yield
|
-1,42%
|
0,83%
|
-4,96%
|
-5,3%
|
-2,97%
|
2,78%
|
2,84%
|
3,27%
|
Price to Book
|
7,93
x
|
13,3
x
|
9,81
x
|
4,86
x
|
6,45
x
|
5,42
x
|
4,93
x
|
4,46
x
|
Aantal aandelen (in duizenden)
|
32.573
|
32.773
|
35.046
|
37.329
|
37.535
|
37.541
|
-
|
-
|
Referentieprijs
2 |
185,0
|
341,0
|
557,0
|
418,2
|
585,5
|
543,0
|
543,0
|
543,0
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
11/02/22
|
1/02/23
|
1/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.156
|
1.313
|
1.571
|
1.978
|
2.778
|
3.106
|
3.402
|
3.764
|
EBITDA
1 |
365,7
|
457
|
567,6
|
711,3
|
1.064
|
1.268
|
1.411
|
1.540
|
Bedrijfsresultaat (EBIT)
1 |
144
|
222,4
|
283
|
355,8
|
590,1
|
710,1
|
794,8
|
893,1
|
Operationele Marge
|
12,46%
|
16,94%
|
18,01%
|
17,99%
|
21,25%
|
22,86%
|
23,37%
|
23,73%
|
Resultaat voor belastingen (EBT)
1 |
130
|
207,6
|
262,1
|
312,2
|
467,8
|
568,1
|
667,1
|
777,9
|
Nettowinst (verlies)
1 |
102,2
|
160,7
|
206,9
|
244,9
|
339,2
|
425,2
|
503,5
|
592,1
|
Nettomarge
|
8,84%
|
12,24%
|
13,17%
|
12,38%
|
12,21%
|
13,69%
|
14,8%
|
15,73%
|
WPA
2 |
3,160
|
4,930
|
6,140
|
6,900
|
9,120
|
11,29
|
13,35
|
15,70
|
Free Cash Flow
1 |
-92,27
|
96,21
|
-1.000
|
-875,8
|
-713,1
|
638,7
|
647,7
|
749
|
FCF-marge
|
-7,98%
|
7,33%
|
-63,66%
|
-44,27%
|
-25,67%
|
20,56%
|
19,04%
|
19,9%
|
Kasstroomconversie (ebitda)
|
-
|
21,05%
|
-
|
-
|
-
|
50,39%
|
45,9%
|
48,62%
|
Kasstroomconversie (nettowinst)
|
-
|
59,86%
|
-
|
-
|
-
|
150,21%
|
128,64%
|
126,51%
|
Dividend per aandeel
2 |
1,350
|
1,640
|
1,640
|
2,000
|
2,280
|
3,367
|
3,903
|
5,000
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
11/02/22
|
1/02/23
|
1/02/24
|
-
|
-
|
-
|
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 |
421,4
|
446,6
|
448,6
|
504,8
|
578,1
|
612,6
|
723,7
|
701
|
740,3
|
716
|
789,7
|
780,3
|
814,3
|
793
|
855
|
EBITDA
1 |
149,5
|
163
|
155,1
|
183,2
|
206,5
|
222,5
|
275,7
|
292,9
|
288,1
|
279,6
|
314
|
310
|
323
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
70,39
|
83,36
|
74,29
|
92,2
|
106
|
122,6
|
163,9
|
157,6
|
146
|
153
|
177
|
182
|
188
|
-
|
214
|
Operationele Marge
|
16,7%
|
18,66%
|
16,56%
|
18,26%
|
18,33%
|
20,01%
|
22,65%
|
22,48%
|
19,73%
|
21,37%
|
22,41%
|
23,32%
|
23,09%
|
-
|
25,03%
|
Resultaat voor belastingen (EBT)
|
65,78
|
78,45
|
69,46
|
75,06
|
89,19
|
101,3
|
128,7
|
118,8
|
119
|
115,4
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
55,68
|
61,82
|
53,3
|
61,91
|
67,84
|
77,14
|
96,87
|
85,2
|
79,97
|
85,55
|
107
|
109,5
|
110
|
-
|
-
|
Nettomarge
|
13,21%
|
13,84%
|
11,88%
|
12,26%
|
11,73%
|
12,59%
|
13,39%
|
12,15%
|
10,8%
|
11,95%
|
13,55%
|
14,03%
|
13,51%
|
-
|
-
|
WPA
2 |
1,590
|
1,730
|
1,500
|
1,760
|
1,920
|
2,170
|
2,430
|
2,260
|
2,230
|
2,300
|
2,850
|
2,940
|
2,850
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11/02/22
|
22/04/22
|
15/07/22
|
20/10/22
|
1/02/23
|
21/04/23
|
14/07/23
|
19/10/23
|
1/02/24
|
18/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
454
|
423
|
638
|
916
|
1.999
|
2.559
|
2.456
|
2.487
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,241
x
|
0,9264
x
|
1,123
x
|
1,287
x
|
1,879
x
|
2,019
x
|
1,741
x
|
1,615
x
|
Free Cash Flow
1 |
-92,3
|
96,2
|
-1.000
|
-876
|
-713
|
639
|
648
|
749
|
ROE (netto-inkomsten/eigen vermogen)
|
14%
|
20%
|
15%
|
9%
|
10%
|
11,8%
|
12,3%
|
12,7%
|
ROA (netto-inkomsten/totale activa)
|
5,73%
|
7,85%
|
6,95%
|
4,86%
|
4,79%
|
-
|
-
|
-
|
Totale activa
1 |
1.783
|
2.049
|
2.979
|
5.036
|
7.075
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
23,30
|
25,70
|
56,80
|
86,00
|
90,80
|
100,0
|
110,0
|
122,0
|
Cashflow per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
26,10
|
28,90
|
30,70
|
Capex
1 |
157
|
173
|
228
|
285
|
377
|
418
|
440
|
464
|
Capex/omzet
|
13,55%
|
13,17%
|
14,52%
|
14,42%
|
13,57%
|
13,44%
|
12,93%
|
12,33%
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
11/02/22
|
1/02/23
|
1/02/24
|
-
|
-
|
-
|
Laatste slotkoers
543
SEK Gemiddelde koersdoel
568,7
SEK Spread / Gemiddelde doel +4,73% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,94% | 1,92 mld. | | +36,94% | 395 mld. | | +34,54% | 230 mld. | | +11,24% | 163 mld. | | +22,67% | 61,47 mld. | | +31,45% | 37,79 mld. | | +2,03% | 29,77 mld. | | +106,15% | 23,42 mld. | | +29,10% | 20,98 mld. | | +38,61% | 14,43 mld. |
Ondernemingssoftware
|