Beurs gesloten -
Nasdaq Stockholm
18:00:00 27-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
416,5
SEK
|
-0,60%
|
|
-1,65%
|
+26,40%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.522
|
9.018
|
8.215
|
5.459
|
10.379
|
13.120
|
-
|
-
|
Bedrijfswaarde
1 |
4.368
|
8.671
|
7.822
|
5.223
|
9.864
|
12.717
|
12.746
|
12.653
|
K/w-verhouding
|
895
x
|
-195
x
|
995
x
|
295
x
|
107
x
|
161
x
|
81,8
x
|
48,4
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
20,5
x
|
50,1
x
|
31,8
x
|
13,1
x
|
17,4
x
|
16,3
x
|
11,9
x
|
8,8
x
|
Bedrijfswaarde/omzet
|
19,8
x
|
48,2
x
|
30,3
x
|
12,6
x
|
16,5
x
|
15,8
x
|
11,5
x
|
8,48
x
|
Bedrijfswaarde/EBITDA
|
152
x
|
-555
x
|
569
x
|
108
x
|
122
x
|
78,8
x
|
43,6
x
|
27,7
x
|
Bedrijfswaarde/FCF
|
-80,4
x
|
-582
x
|
-352
x
|
541
x
|
-
|
-820
x
|
125
x
|
91,5
x
|
FCF Yield
|
-1,24%
|
-0,17%
|
-0,28%
|
0,18%
|
-
|
-0,12%
|
0,8%
|
1,09%
|
Price to Book
|
7,83
x
|
8,94
x
|
6,39
x
|
3,82
x
|
5,34
x
|
6,43
x
|
5,99
x
|
5,44
x
|
Aantal aandelen (in duizenden)
|
26.600
|
28.719
|
29.499
|
29.832
|
31.499
|
31.499
|
-
|
-
|
Referentieprijs
2 |
170,0
|
314,0
|
278,5
|
183,0
|
329,5
|
416,5
|
416,5
|
416,5
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
220,8
|
179,9
|
258,4
|
415,3
|
597,5
|
802,9
|
1.105
|
1.492
|
EBITDA
1 |
28,8
|
-15,64
|
13,76
|
48,58
|
80,54
|
161,5
|
292,3
|
457,2
|
Bedrijfsresultaat (EBIT)
1 |
3,9
|
-45,68
|
-18,5
|
6,409
|
4,187
|
91,79
|
203,5
|
340,2
|
Operationele Marge
|
1,77%
|
-25,39%
|
-7,16%
|
1,54%
|
0,7%
|
11,43%
|
18,42%
|
22,81%
|
Resultaat voor belastingen (EBT)
1 |
5,29
|
-57,26
|
6,665
|
22,31
|
94,52
|
106,5
|
210,3
|
345
|
Nettowinst (verlies)
1 |
4,9
|
-43,74
|
8,152
|
18,43
|
91,82
|
84,22
|
165,8
|
270,7
|
Nettomarge
|
2,22%
|
-24,32%
|
3,15%
|
4,44%
|
15,37%
|
10,49%
|
15%
|
18,15%
|
WPA
2 |
0,1900
|
-1,610
|
0,2800
|
0,6200
|
3,070
|
2,588
|
5,091
|
8,602
|
Free Cash Flow
1 |
-54,34
|
-14,9
|
-22,25
|
9,656
|
-
|
-15,5
|
101,7
|
138,3
|
FCF-marge
|
-24,61%
|
-8,28%
|
-8,61%
|
2,33%
|
-
|
-1,93%
|
9,2%
|
9,27%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
19,88%
|
-
|
-
|
34,8%
|
30,26%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
52,4%
|
-
|
-
|
61,33%
|
51,1%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
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 |
85,86
|
92,65
|
94,29
|
96,84
|
131,5
|
140,6
|
154,6
|
146,6
|
155,7
|
186
|
193,4
|
200,8
|
220,8
|
261
|
238
|
EBITDA
1 |
-0,096
|
14,69
|
14,4
|
5,904
|
13,58
|
24,89
|
17,22
|
18,93
|
20,75
|
36,89
|
34,4
|
36,76
|
44,62
|
64
|
77
|
Bedrijfsresultaat (EBIT)
1 |
-8,3
|
4,624
|
4,138
|
-4,657
|
2,304
|
12,45
|
3,802
|
5,302
|
-16,12
|
19,94
|
16,44
|
17,72
|
25,5
|
38
|
48
|
Operationele Marge
|
-9,67%
|
4,99%
|
4,39%
|
-4,81%
|
1,75%
|
8,85%
|
2,46%
|
3,62%
|
-10,35%
|
10,72%
|
8,5%
|
8,83%
|
11,55%
|
14,56%
|
20,17%
|
Resultaat voor belastingen (EBT)
1 |
10,24
|
6,189
|
10,38
|
2,992
|
2,751
|
16,56
|
11,44
|
0,954
|
65,56
|
30,01
|
15,61
|
17,3
|
25,74
|
39
|
49
|
Nettowinst (verlies)
1 |
12,19
|
4,765
|
7,53
|
5,398
|
0,734
|
14,18
|
6,886
|
2,284
|
68,47
|
22,78
|
12,28
|
13,61
|
20,44
|
31
|
39
|
Nettomarge
|
14,2%
|
5,14%
|
7,99%
|
5,57%
|
0,56%
|
10,08%
|
4,45%
|
1,56%
|
43,97%
|
12,25%
|
6,35%
|
6,78%
|
9,26%
|
11,88%
|
16,39%
|
WPA
2 |
0,4100
|
0,1600
|
0,2600
|
0,1800
|
0,0200
|
0,4800
|
0,2300
|
0,0800
|
2,170
|
0,7200
|
0,4931
|
0,5214
|
0,7659
|
0,9700
|
1,230
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,000
|
7,000
|
8,000
|
-
|
-
|
Datum van publicatie
|
27/01/22
|
25/04/22
|
13/07/22
|
27/10/22
|
26/01/23
|
24/04/23
|
13/07/23
|
24/10/23
|
25/01/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
154
|
347
|
393
|
237
|
515
|
403
|
374
|
467
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-54,3
|
-14,9
|
-22,3
|
9,66
|
-
|
-15,5
|
102
|
138
|
ROE (netto-inkomsten/eigen vermogen)
|
0,88%
|
-3,83%
|
2,09%
|
1,36%
|
5,44%
|
4,19%
|
7,68%
|
11,5%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
4,69%
|
3,4%
|
7%
|
11,6%
|
Totale activa
1 |
-
|
-
|
-
|
-
|
1.957
|
2.477
|
2.369
|
2.334
|
Nettoactief per aandeel
2 |
21,70
|
35,10
|
43,60
|
47,90
|
61,70
|
64,80
|
69,50
|
76,60
|
Cashflow per aandeel
2 |
1,100
|
-2,830
|
-0,4200
|
-
|
-
|
4,400
|
5,500
|
10,10
|
Capex
1 |
83,8
|
64,7
|
10,2
|
18,2
|
-
|
192
|
156
|
183
|
Capex/omzet
|
37,97%
|
35,96%
|
3,95%
|
4,38%
|
-
|
23,87%
|
14,08%
|
12,27%
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Laatste slotkoers
419
SEK Gemiddelde koersdoel
440
SEK Spread / Gemiddelde doel +5,01% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +26,40% | 1,25 mld. | | -4,92% | 182 mld. | | -3,70% | 103 mld. | | -5,29% | 66,94 mld. | | +10,99% | 46,73 mld. | | -7,70% | 45,14 mld. | | +5,82% | 41,57 mld. | | +15,96% | 30,48 mld. | | +14,00% | 24,26 mld. | | -6,63% | 23,58 mld. |
Medische apparatuur, benodigdheden & distributie - Andere
|