AAK AB (publ.)
SSE:AAK.ST
236 (SEK) • At close February 20, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) SEK.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 11,171 | 11,033 | 11,118 | 10,835 | 11,619 | 11,229 | 12,345 | 13,317 | 13,306 | 12,563 | 11,239 | 10,441 | 9,214 | 8,188 | 7,609 | 7,298 | 7,064 | 6,117 | 7,455 | 7,380 | 7,153 | 6,946 | 7,031 | 6,992 | 7,034 | 6,929 | 6,637 | 6,594 | 6,553 | 6,612 | 6,677 | 6,326 | 5,678 | 5,090 | 4,963 | 5,266 | 5,058 | 4,954 | 4,836 | 4,856 | 4,715 | 4,114 | 4,129 | 4,286 | 4,206 | 4,034 | 4,011 | 4,205 | 4,277 | 4,207 | 4,222 | 4,483 | 4,462 | 3,907 | 3,843 | 3,914 | 3,778 | 3,594 | 3,510 | 3,705 | 3,835 | 4,045 | 4,223 |
Kosten van de omzet
| 7,882 | 9,950 | 7,929 | 7,695 | 8,570 | 8,535 | 9,496 | 10,638 | 10,645 | 10,341 | 9,037 | 8,258 | 7,211 | 6,387 | 5,841 | 5,402 | 5,063 | 4,599 | 5,508 | 5,349 | 5,194 | 5,028 | 5,172 | 5,205 | 5,259 | 5,236 | 5,023 | 5,009 | 4,969 | 5,075 | 5,163 | 4,741 | 4,268 | 3,729 | 3,624 | 3,883 | 3,770 | 3,725 | 3,630 | 3,676 | 3,590 | 3,091 | 3,095 | 3,262 | 3,242 | 3,137 | 3,151 | 3,309 | 3,353 | 3,352 | 3,374 | 3,096 | 3,591 | 3,110 | 3,069 | 2,459 | 2,931 | 2,836 | 2,675 | 0 | 2,753 | 2,877 | 3,287 |
Brutowinst
| 3,289 | 1,083 | 3,189 | 3,140 | 3,049 | 2,694 | 2,849 | 2,679 | 2,661 | 2,222 | 2,202 | 2,183 | 2,003 | 1,801 | 1,768 | 1,896 | 2,001 | 1,518 | 1,947 | 2,031 | 1,959 | 1,918 | 1,859 | 1,787 | 1,775 | 1,693 | 1,614 | 1,585 | 1,584 | 1,537 | 1,514 | 1,585 | 1,410 | 1,361 | 1,339 | 1,383 | 1,288 | 1,229 | 1,206 | 1,180 | 1,125 | 1,023 | 1,034 | 1,024 | 964 | 897 | 860 | 896 | 924 | 855 | 848 | 1,387 | 871 | 797 | 774 | 1,455 | 847 | 758 | 835 | 3,705 | 1,082 | 1,168 | 936 |
Brutowinstmarge
| 0.294 | 0.098 | 0.287 | 0.29 | 0.262 | 0.24 | 0.231 | 0.201 | 0.2 | 0.177 | 0.196 | 0.209 | 0.217 | 0.22 | 0.232 | 0.26 | 0.283 | 0.248 | 0.261 | 0.275 | 0.274 | 0.276 | 0.264 | 0.256 | 0.252 | 0.244 | 0.243 | 0.24 | 0.242 | 0.232 | 0.227 | 0.251 | 0.248 | 0.267 | 0.27 | 0.263 | 0.255 | 0.248 | 0.249 | 0.243 | 0.239 | 0.249 | 0.25 | 0.239 | 0.229 | 0.222 | 0.214 | 0.213 | 0.216 | 0.203 | 0.201 | 0.309 | 0.195 | 0.204 | 0.201 | 0.372 | 0.224 | 0.211 | 0.238 | 1 | 0.282 | 0.289 | 0.222 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 0 | 0 | 0 | 863 | 830 | 914 | 894 | 963 | 827 | 717 | 720 | 614 | 503 | 509 | 611 | 662 | 491 | 652 | 703 | 658 | 660 | 664 | 631 | 632 | 622 | 0 | 574 | 560 | 545 | 529 | 558 | 474 | 488 | 456 | 513 | 454 | 436 | 432 | 525 | 395 | 357 | 353 | 346 | 318 | 310 | 291 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 291 | 274 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 0 | 1,835 | 1,739 | 1,861 | 863 | 830 | 914 | 894 | 963 | 827 | 717 | 720 | 614 | 503 | 509 | 611 | 662 | 491 | 652 | 703 | 658 | 660 | 664 | 631 | 632 | 622 | 1,060 | 574 | 560 | 545 | 529 | 558 | 474 | 488 | 456 | 513 | 454 | 436 | 432 | 525 | 395 | 357 | 353 | 346 | 318 | 310 | 291 | 325 | 291 | 274 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 2,033 | 183 | 0 | 0 | 0 | 984 | 983 | 1,007 | 876 | 1,121 | 821 | 804 | 747 | 1,061 | 708 | 678 | 737 | 610 | 753 | 767 | 738 | 740 | 695 | 640 | 617 | 617 | 1,154 | 540 | 549 | 583 | 554 | 577 | 520 | 505 | 502 | 543 | 458 | 454 | 453 | 397 | 386 | 394 | 394 | 350 | 343 | 343 | 327 | 300 | 360 | 370 | 628 | 1,122 | 625 | 598 | 570 | 1,045 | 672 | 654 | 642 | 12,330 | 685 | 691 | 716 |
Bedrijfskosten
| 2,033 | 2,018 | 1,935 | 1,999 | 1,906 | 1,814 | 1,897 | 1,901 | 1,839 | 1,948 | 1,538 | 1,524 | 1,361 | 1,564 | 1,217 | 1,289 | 1,399 | 1,101 | 1,405 | 1,470 | 1,396 | 1,400 | 1,359 | 1,271 | 1,249 | 1,239 | 1,154 | 1,114 | 1,109 | 1,128 | 1,083 | 1,135 | 994 | 993 | 958 | 1,056 | 912 | 890 | 885 | 922 | 781 | 751 | 747 | 696 | 661 | 653 | 618 | 625 | 651 | 644 | 628 | 1,122 | 625 | 598 | 570 | 1,045 | 672 | 654 | 642 | 12,330 | 685 | 691 | 716 |
Bedrijfsresultaat
| 1,256 | 1,083 | 1,254 | 1,141 | 1,143 | 880 | 952 | 778 | 822 | 274 | 664 | 659 | 642 | 237 | 551 | 607 | 602 | 417 | 542 | 561 | 563 | 518 | 500 | 516 | 526 | 454 | 460 | 471 | 475 | 409 | 431 | 450 | 416 | 368 | 381 | 373 | 376 | 339 | 321 | 359 | 344 | 272 | 287 | 328 | 303 | 244 | 242 | 271 | 273 | 211 | 220 | 265 | 246 | 199 | 204 | 410 | 175 | 104 | 193 | 381 | 397 | 477 | 220 |
Bedrijfsresultaat ratio
| 0.112 | 0.098 | 0.113 | 0.105 | 0.098 | 0.078 | 0.077 | 0.058 | 0.062 | 0.022 | 0.059 | 0.063 | 0.07 | 0.029 | 0.072 | 0.083 | 0.085 | 0.068 | 0.073 | 0.076 | 0.079 | 0.075 | 0.071 | 0.074 | 0.075 | 0.066 | 0.069 | 0.071 | 0.072 | 0.062 | 0.065 | 0.071 | 0.073 | 0.072 | 0.077 | 0.071 | 0.074 | 0.068 | 0.066 | 0.074 | 0.073 | 0.066 | 0.07 | 0.077 | 0.072 | 0.06 | 0.06 | 0.064 | 0.064 | 0.05 | 0.052 | 0.059 | 0.055 | 0.051 | 0.053 | 0.105 | 0.046 | 0.029 | 0.055 | 0.103 | 0.104 | 0.118 | 0.052 |
Totaal overige inkomsten en kosten netto
| -101 | -13 | -23 | -62 | -85 | -68 | -77 | -145 | -19 | -6 | -18 | -23 | -26 | -25 | -25 | -31 | -26 | -35 | -35 | -34 | -34 | -33 | -30 | -35 | -37 | -31 | -24 | -26 | -31 | -22 | -41 | -46 | -47 | -39 | -38 | 17 | -28 | -30 | -27 | 79 | -29 | -31 | -26 | -23 | -26 | -28 | -23 | -22 | -32 | -31 | -24 | -1 | -52 | -30 | -15 | -14 | -10 | -16 | -14 | -15 | -30 | -46 | -86 |
Inkomen voor belasting
| 1,155 | 1,070 | 1,231 | 1,079 | 1,058 | 812 | 875 | 633 | 803 | 268 | 646 | 633 | 616 | 212 | 526 | 576 | 576 | 382 | 507 | 527 | 529 | 485 | 470 | 481 | 489 | 423 | 436 | 445 | 444 | 387 | 390 | 404 | 369 | 329 | 343 | 344 | 348 | 309 | 294 | 337 | 315 | 241 | 261 | 305 | 277 | 216 | 219 | 249 | 241 | 180 | 196 | 264 | 194 | 169 | 189 | 396 | 165 | 88 | 179 | 366 | 367 | 431 | 134 |
Inkomen voor belasting ratio
| 0.103 | 0.097 | 0.111 | 0.1 | 0.091 | 0.072 | 0.071 | 0.048 | 0.06 | 0.021 | 0.057 | 0.061 | 0.067 | 0.026 | 0.069 | 0.079 | 0.082 | 0.062 | 0.068 | 0.071 | 0.074 | 0.07 | 0.067 | 0.069 | 0.07 | 0.061 | 0.066 | 0.067 | 0.068 | 0.059 | 0.058 | 0.064 | 0.065 | 0.065 | 0.069 | 0.065 | 0.069 | 0.062 | 0.061 | 0.069 | 0.067 | 0.059 | 0.063 | 0.071 | 0.066 | 0.054 | 0.055 | 0.059 | 0.056 | 0.043 | 0.046 | 0.059 | 0.043 | 0.043 | 0.049 | 0.101 | 0.044 | 0.024 | 0.051 | 0.099 | 0.096 | 0.107 | 0.032 |
Belastingkosten
| 284 | 261 | 297 | 209 | 251 | 197 | 213 | 116 | 192 | 108 | 154 | 153 | 152 | 109 | 126 | 137 | 140 | 58 | 124 | 126 | 131 | 123 | 118 | 127 | 130 | 113 | 119 | 96 | 129 | 114 | 115 | 117 | 106 | 88 | 94 | 100 | 92 | 80 | 78 | 38 | 90 | 67 | 72 | 76 | 76 | 62 | 62 | 43 | 70 | 51 | 55 | 67 | 52 | 43 | 50 | 79 | 44 | 27 | 52 | 180 | 105 | 129 | 41 |
Nettowinst
| 869 | 808 | 933 | 866 | 805 | 614 | 661 | 515 | 610 | 155 | 490 | 476 | 463 | 100 | 398 | 431 | 429 | 323 | 381 | 395 | 388 | 361 | 343 | 351 | 354 | 303 | 314 | 351 | 305 | 264 | 274 | 283 | 253 | 232 | 235 | 238 | 254 | 227 | 214 | 297 | 223 | 172 | 187 | 226 | 198 | 153 | 155 | 205 | 167 | 128 | 141 | 197 | 142 | 126 | 139 | 317 | 121 | 61 | 127 | 186 | 262 | 302 | 93 |
Nettowinstmarge
| 0.078 | 0.073 | 0.084 | 0.08 | 0.069 | 0.055 | 0.054 | 0.039 | 0.046 | 0.012 | 0.044 | 0.046 | 0.05 | 0.012 | 0.052 | 0.059 | 0.061 | 0.053 | 0.051 | 0.054 | 0.054 | 0.052 | 0.049 | 0.05 | 0.05 | 0.044 | 0.047 | 0.053 | 0.047 | 0.04 | 0.041 | 0.045 | 0.045 | 0.046 | 0.047 | 0.045 | 0.05 | 0.046 | 0.044 | 0.061 | 0.047 | 0.042 | 0.045 | 0.053 | 0.047 | 0.038 | 0.039 | 0.049 | 0.039 | 0.03 | 0.033 | 0.044 | 0.032 | 0.032 | 0.036 | 0.081 | 0.032 | 0.017 | 0.036 | 0.05 | 0.068 | 0.075 | 0.022 |
WPA (Winst Per Aandeel)
| 3.35 | 3.11 | 3.59 | 3.34 | 3.1 | 2.37 | 2.55 | 1.98 | 2.36 | 0.6 | 1.9 | 1.84 | 1.8 | 0.39 | 1.56 | 1.69 | 1.69 | 1.27 | 1.5 | 1.56 | 1.53 | 1.42 | 1.35 | 1.38 | 1.39 | 1.2 | 1.24 | 1.38 | 1.2 | 1.04 | 1.08 | 1.12 | 1 | 0.91 | 0.93 | 0.94 | 1 | 0.9 | 0.85 | 1.19 | 0.89 | 0.69 | 0.76 | 0.92 | 0.81 | 0.62 | 0.63 | 0.84 | 0.68 | 0.52 | 0.57 | 0.8 | 0.58 | 0.51 | 0.56 | 1.29 | 0.62 | 0.25 | 0.52 | 0.76 | 1.06 | 1.21 | 0.34 |
Verwaterde WPA
| 3.33 | 3.1 | 3.59 | 3.33 | 3.1 | 2.37 | 2.55 | 1.98 | 2.36 | 0.6 | 1.89 | 1.84 | 1.79 | 0.39 | 1.55 | 1.69 | 1.68 | 1.24 | 1.47 | 1.56 | 1.52 | 1.39 | 1.35 | 1.38 | 1.39 | 1.2 | 1.24 | 1.38 | 1.2 | 1.04 | 1.08 | 1.12 | 1 | 0.91 | 0.93 | 0.94 | 1 | 0.89 | 0.85 | 1.19 | 0.88 | 0.68 | 0.74 | 0.92 | 0.79 | 0.6 | 0.61 | 0.84 | 0.66 | 0.51 | 0.56 | 0.8 | 0.58 | 0.51 | 0.56 | 1.29 | 0.62 | 0.25 | 0.52 | 0.76 | 1.06 | 1.21 | 0.34 |
EBITDA
| 1,469 | 1,301 | 1,526 | 1,359 | 1,414 | 1,100 | 1,203 | 901 | 1,072 | 531 | 867 | 842 | 825 | 649 | 725 | 783 | 789 | 619 | 718 | 736 | 737 | 687 | 671 | 658 | 659 | 593 | 595 | 595 | 589 | 536 | 549 | 571 | 527 | 482 | 488 | 488 | 476 | 439 | 422 | 459 | 441 | 358 | 374 | 410 | 384 | 321 | 326 | 350 | 361 | 294 | 308 | 389 | 310 | 286 | 291 | 535 | 271 | 194 | 287 | 543 | 503 | 576 | 291 |
EBITDA ratio
| 0.132 | 0.118 | 0.137 | 0.125 | 0.122 | 0.098 | 0.097 | 0.068 | 0.081 | 0.042 | 0.077 | 0.081 | 0.09 | 0.079 | 0.095 | 0.107 | 0.112 | 0.101 | 0.096 | 0.1 | 0.103 | 0.099 | 0.095 | 0.094 | 0.094 | 0.086 | 0.09 | 0.09 | 0.09 | 0.081 | 0.082 | 0.09 | 0.093 | 0.095 | 0.098 | 0.093 | 0.094 | 0.089 | 0.087 | 0.095 | 0.094 | 0.087 | 0.091 | 0.096 | 0.091 | 0.08 | 0.081 | 0.083 | 0.084 | 0.07 | 0.073 | 0.087 | 0.069 | 0.073 | 0.076 | 0.137 | 0.072 | 0.054 | 0.082 | 0.147 | 0.131 | 0.142 | 0.069 |