Svedbergs i Dalstorp AB (publ)
SSE:SVED-B.ST
35.5 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 512.3 | 562.4 | 571.7 | 460.2 | 432 | 455.7 | 475.7 | 438.396 | 435 | 471.4 | 488.1 | 280.609 | 167.2 | 219.2 | 201.7 | 185.084 | 133.4 | 161.9 | 169.1 | 160.505 | 128.5 | 158.9 | 161.1 | 164.308 | 122.2 | 167 | 168.7 | 167.108 | 134.7 | 165.7 | 171.7 | 128.433 | 95.2 | 108.8 | 116.3 | 126.396 | 96.5 | 114.8 | 109.5 | 103.645 | 82.3 | 96.3 | 99.7 | 99.901 | 75.1 | 92.9 | 102 | 102.932 | 86.6 | 104.7 | 106.6 | 112.238 | 88.2 | 113.4 | 123 | 114.149 | 88.4 | 117.7 | 0 | 132.41 | 96.8 |
Kosten van de omzet
| 276.6 | 314 | 316.6 | 247.7 | 238.7 | 263.1 | 278.7 | 257.18 | 253.2 | 277.4 | 288 | 164.374 | 92 | 125.5 | 114.2 | 109.497 | 74.9 | 94.7 | 96.5 | 91.141 | 75.4 | 89.7 | 95.1 | 98.935 | 71.6 | 95.9 | 96.1 | 99.063 | 78.4 | 96 | 99.4 | 71.028 | 53.1 | 60.2 | 63.3 | 71.546 | 53.6 | 63.8 | 60.3 | 59.298 | 45 | 51.7 | 53.8 | 62.711 | 44.2 | 52.6 | 57.5 | 63.075 | 51.8 | 59 | 61.7 | 62.79 | 47.8 | 61.2 | 64.9 | 62.283 | 49.1 | 62.8 | 0 | 71.971 | 51.1 |
Brutowinst
| 235.7 | 248.4 | 255.1 | 212.5 | 193.3 | 192.6 | 197 | 181.216 | 181.8 | 194 | 200.1 | 116.235 | 75.2 | 93.7 | 87.5 | 75.587 | 58.5 | 67.2 | 72.6 | 69.364 | 53.1 | 69.2 | 66 | 65.373 | 50.6 | 71.1 | 72.6 | 68.045 | 56.3 | 69.7 | 72.3 | 57.405 | 42.1 | 48.6 | 53 | 54.85 | 42.9 | 51 | 49.2 | 44.347 | 37.3 | 44.6 | 45.9 | 37.19 | 30.9 | 40.3 | 44.5 | 39.857 | 34.8 | 45.7 | 44.9 | 49.448 | 40.4 | 52.2 | 58.1 | 51.866 | 39.3 | 54.9 | 0 | 60.439 | 45.7 |
Brutowinstmarge
| 0.46 | 0.442 | 0.446 | 0.462 | 0.447 | 0.423 | 0.414 | 0.413 | 0.418 | 0.412 | 0.41 | 0.414 | 0.45 | 0.427 | 0.434 | 0.408 | 0.439 | 0.415 | 0.429 | 0.432 | 0.413 | 0.435 | 0.41 | 0.398 | 0.414 | 0.426 | 0.43 | 0.407 | 0.418 | 0.421 | 0.421 | 0.447 | 0.442 | 0.447 | 0.456 | 0.434 | 0.445 | 0.444 | 0.449 | 0.428 | 0.453 | 0.463 | 0.46 | 0.372 | 0.411 | 0.434 | 0.436 | 0.387 | 0.402 | 0.436 | 0.421 | 0.441 | 0.458 | 0.46 | 0.472 | 0.454 | 0.445 | 0.466 | 0 | 0.456 | 0.472 |
Onderzoek- en ontwikkelingskosten
| 6.9 | 8.4 | 7.1 | 6.6 | 5.3 | 6.1 | 5.1 | 6.198 | 4.9 | 4.4 | 4.9 | 3.492 | 2.9 | 3.3 | 3.2 | 1.713 | 2.1 | 2.4 | 2.6 | 2.969 | 3.1 | 3 | 2.9 | 2.599 | 2.1 | 2.9 | 3.4 | 2.097 | 1.7 | 2.9 | 3.6 | 1.875 | 2.2 | 1.7 | 2.4 | 2.237 | 2 | 2.3 | 2 | 1.075 | 1.2 | 2.3 | 2.1 | 1.433 | 2 | 2.4 | 2.7 | 2.199 | 2.5 | 2.9 | 2.7 | 2.68 | 2.6 | 3.1 | 2.4 | 2.911 | 2.1 | 3 | 0 | 2.534 | 2.1 |
Algemene en administratieve kosten
| 36.1 | 39.6 | 33.1 | 28.149 | 26.5 | 24.6 | 24.8 | 22.715 | 23.1 | 27.8 | 26.6 | 19.674 | 11.5 | 12.8 | 12.2 | 9.61 | 8.4 | 9.1 | 8.9 | 8.456 | 9.1 | 8.7 | 9.7 | 10.614 | 8.4 | 9.8 | 9.4 | 8.989 | 8.5 | 8.4 | 7.5 | 5.567 | 3.7 | 4.5 | 5.1 | 4.635 | 4.2 | 4.3 | 4.8 | 4.75 | 3.5 | 4.9 | 5.3 | 4.938 | 3.8 | 4.7 | 4.8 | 3.968 | 3.5 | 4.6 | 7.4 | 9.005 | 6.6 | 7.4 | 7.5 | 5.315 | 4.3 | 7.4 | 0 | 5.345 | 3.5 |
Verkoop- en marketingkosten
| 124.8 | 128.9 | 134.6 | 123.074 | 105.6 | 107.1 | 104.5 | 92.621 | 99.6 | 100.6 | 100.3 | 63.144 | 35.8 | 44 | 43.6 | 43.871 | 30.1 | 35.2 | 38.7 | 41.392 | 31.4 | 38.8 | 39.5 | 40.953 | 31.9 | 41.9 | 41 | 44.147 | 32.1 | 40.8 | 39.3 | 34.76 | 23.9 | 29 | 28.8 | 31.3 | 24.5 | 29.8 | 28.7 | 27.431 | 21.9 | 26.3 | 25.3 | 30.152 | 19.1 | 25.5 | 26.3 | 30.297 | 22.7 | 27.5 | 27.7 | 25.217 | 21.8 | 25.6 | 28.2 | 28.362 | 22.1 | 25.9 | 0 | 30.892 | 25.1 |
Verkoop-, algemene en administratieve kosten
| 160.9 | 168.5 | 167.7 | 151.2 | 132.1 | 131.7 | 129.3 | 115.336 | 122.7 | 128.4 | 126.9 | 82.818 | 47.3 | 56.8 | 55.8 | 53.481 | 38.5 | 44.3 | 47.6 | 49.848 | 40.5 | 47.5 | 49.2 | 51.567 | 40.3 | 51.7 | 50.4 | 53.136 | 40.6 | 49.2 | 46.8 | 40.327 | 27.6 | 33.5 | 33.9 | 35.935 | 28.7 | 34.1 | 33.5 | 32.181 | 25.4 | 31.2 | 30.6 | 35.09 | 22.9 | 30.2 | 31.1 | 34.265 | 26.2 | 32.1 | 35.1 | 34.222 | 28.4 | 33 | 35.7 | 33.677 | 26.4 | 33.3 | 0 | 36.237 | 28.6 |
Overige kosten
| 0.7 | -0.3 | 0 | 0 | 0 | 3.9 | 1.1 | 5.009 | -1.8 | 2.2 | 0.6 | -1.057 | 1.3 | 1.6 | 0.9 | -1.959 | 0.1 | 0.2 | -2.7 | 0.922 | 0.9 | 0.5 | -0.3 | 2.717 | 0.7 | -1.5 | -1.1 | 0.654 | -0.5 | 1 | 1.7 | 2 | -0.3 | -0.3 | -1.4 | -1.9 | 0.8 | 0.6 | 0.6 | 1.8 | -0.4 | -1 | -0.4 | -10.9 | 1.1 | 8.6 | 1.2 | 0 | 0 | 0 | -2.1 | -1.496 | -4 | -4.5 | -1.3 | -0.142 | 2.8 | -3 | 0 | 0.02 | 1.2 |
Bedrijfskosten
| 168.5 | 176.9 | 175.6 | 157.8 | 136.7 | 141.7 | 135.5 | 126.543 | 125.8 | 135 | 132.4 | 85.253 | 51.5 | 61.7 | 59.9 | 53.235 | 40.7 | 46.9 | 53.9 | 53.739 | 44.5 | 51 | 51.8 | 56.883 | 43.1 | 53.1 | 52.7 | 55.887 | 41.8 | 53.1 | 52.1 | 44.202 | 29.5 | 34.9 | 34.9 | 36.272 | 31.5 | 37 | 36.1 | 35.056 | 26.2 | 32.5 | 32.3 | 25.623 | 26 | 41.2 | 35 | 36.464 | 28.7 | 35 | 35.7 | 35.406 | 27 | 31.6 | 36.8 | 36.446 | 31.3 | 33.3 | 0 | 38.791 | 31.9 |
Bedrijfsresultaat
| 67.4 | 71.5 | 79.5 | 54.7 | 56.7 | 50.9 | 61.4 | 55.284 | 52.5 | 59 | 67.7 | 13.584 | 24.3 | 32.3 | 24.9 | 15.086 | 17.4 | 17.8 | 16 | 15.256 | 8.6 | 18.2 | 14.2 | 9.49 | 7.5 | 18 | 19.9 | 12.078 | 13.9 | 16.6 | 20.2 | 12.758 | 12.6 | 13.7 | 18.1 | 5.529 | 11.4 | 14 | 13.1 | 10.424 | 11.1 | 12.1 | 13.6 | 11.351 | 4.9 | -0.9 | 9.5 | 4.374 | 3.9 | 10.8 | 9.2 | 14.042 | 13.4 | 20.6 | 21.3 | 15.42 | 8 | 21.6 | 0 | 21.648 | 13.8 |
Bedrijfsresultaat ratio
| 0.132 | 0.127 | 0.139 | 0.119 | 0.131 | 0.112 | 0.129 | 0.126 | 0.121 | 0.125 | 0.139 | 0.048 | 0.145 | 0.147 | 0.123 | 0.082 | 0.13 | 0.11 | 0.095 | 0.095 | 0.067 | 0.115 | 0.088 | 0.058 | 0.061 | 0.108 | 0.118 | 0.072 | 0.103 | 0.1 | 0.118 | 0.099 | 0.132 | 0.126 | 0.156 | 0.044 | 0.118 | 0.122 | 0.12 | 0.101 | 0.135 | 0.126 | 0.136 | 0.114 | 0.065 | -0.01 | 0.093 | 0.042 | 0.045 | 0.103 | 0.086 | 0.125 | 0.152 | 0.182 | 0.173 | 0.135 | 0.09 | 0.184 | 0 | 0.163 | 0.143 |
Totaal overige inkomsten en kosten netto
| -30 | -18.3 | -12.4 | -18.301 | -13.3 | -9.4 | -9.6 | -1.496 | -2.6 | -13.2 | -3.6 | -15.146 | -0.3 | -1 | 0.8 | -0.912 | -0.8 | -0.6 | -1.7 | -0.963 | -0.9 | -0.5 | -0.2 | -1.295 | -0.7 | -0.9 | -0.6 | -0.66 | -0.7 | -1.1 | -0.7 | -0.009 | 0 | -0.4 | -0.1 | -0.007 | -0.1 | -0.3 | -0.1 | -0.041 | 0 | 0 | -0.3 | -0.119 | -0.2 | -0.2 | -0.4 | -0.34 | -0.3 | -0.4 | -0.4 | -0.138 | -0.4 | -0.4 | -0.3 | -0.005 | -0.1 | -0.2 | 0 | 0.134 | -0.1 |
Inkomen voor belasting
| 37.4 | 53.5 | 67.1 | 23.1 | 43.4 | 41.5 | 51.8 | 46.288 | 49.9 | 45.8 | 64.1 | -1.562 | 24 | 31.3 | 25.7 | 14.174 | 16.6 | 17.2 | 14.3 | 14.293 | 7.7 | 17.7 | 14 | 8.195 | 6.8 | 17.1 | 19.3 | 11.418 | 13.2 | 15.5 | 19.5 | 12.749 | 12.6 | 13.4 | 18 | 5.522 | 11.3 | 13.7 | 13 | 10.383 | 11.1 | 12.1 | 13.3 | 11.232 | 4.7 | -1.1 | 9.1 | 4.034 | 3.5 | 10.4 | 8.8 | 13.904 | 13 | 20.2 | 21 | 15.415 | 7.9 | 21.4 | 0 | 21.782 | 13.7 |
Inkomen voor belasting ratio
| 0.073 | 0.095 | 0.117 | 0.05 | 0.1 | 0.091 | 0.109 | 0.106 | 0.115 | 0.097 | 0.131 | -0.006 | 0.144 | 0.143 | 0.127 | 0.077 | 0.124 | 0.106 | 0.085 | 0.089 | 0.06 | 0.111 | 0.087 | 0.05 | 0.056 | 0.102 | 0.114 | 0.068 | 0.098 | 0.094 | 0.114 | 0.099 | 0.132 | 0.123 | 0.155 | 0.044 | 0.117 | 0.119 | 0.119 | 0.1 | 0.135 | 0.126 | 0.133 | 0.112 | 0.063 | -0.012 | 0.089 | 0.039 | 0.04 | 0.099 | 0.083 | 0.124 | 0.147 | 0.178 | 0.171 | 0.135 | 0.089 | 0.182 | 0 | 0.165 | 0.142 |
Belastingkosten
| 9.6 | 13.1 | 17 | 13.4 | 9 | 8.5 | 9.9 | 10.592 | 9.7 | 8.6 | 11.5 | 3.406 | 5.1 | 6.7 | 5.5 | 3.698 | 3.5 | 3.7 | 3.1 | 3.206 | 1.6 | 3.9 | 3.3 | 1.13 | 1.5 | 3.7 | 4.2 | 2.82 | 3 | 3.4 | 4.3 | 3.112 | 2.7 | 2.9 | 4 | 1.544 | 2.4 | 3 | 2.8 | 2.606 | 2.4 | 2.5 | 3 | 3.954 | 0.7 | -0.3 | 2 | -1.561 | 0.8 | 2.7 | 2.2 | 4.107 | 3.3 | 5.2 | 5.5 | 4.737 | 2 | 5.6 | 0 | 6.368 | 3.4 |
Nettowinst
| 27.9 | 40.4 | 50.2 | 9.696 | 34.4 | 33 | 41.9 | 35.597 | 40.2 | 37.1 | 52.6 | -4.968 | 18.9 | 24.6 | 20.2 | 10.476 | 13.1 | 13.5 | 11.2 | 11.087 | 6.1 | 13.8 | 10.7 | 7.065 | 5.3 | 13.4 | 15.1 | 8.598 | 10.2 | 12.1 | 15.2 | 9.637 | 9.9 | 10.5 | 14 | 3.978 | 8.9 | 10.7 | 10.2 | 7.777 | 8.7 | 9.6 | 10.3 | 7.278 | 4 | -0.8 | 7.1 | 5.695 | 2.7 | 7.7 | 6.6 | 9.797 | 9.7 | 14.9 | 15.5 | 10.678 | 5.9 | 15.8 | 0 | 15.414 | 10.3 |
Nettowinstmarge
| 0.054 | 0.072 | 0.088 | 0.021 | 0.08 | 0.072 | 0.088 | 0.081 | 0.092 | 0.079 | 0.108 | -0.018 | 0.113 | 0.112 | 0.1 | 0.057 | 0.098 | 0.083 | 0.066 | 0.069 | 0.047 | 0.087 | 0.066 | 0.043 | 0.043 | 0.08 | 0.09 | 0.051 | 0.076 | 0.073 | 0.089 | 0.075 | 0.104 | 0.097 | 0.12 | 0.031 | 0.092 | 0.093 | 0.093 | 0.075 | 0.106 | 0.1 | 0.103 | 0.073 | 0.053 | -0.009 | 0.07 | 0.055 | 0.031 | 0.074 | 0.062 | 0.087 | 0.11 | 0.131 | 0.126 | 0.094 | 0.067 | 0.134 | 0 | 0.116 | 0.106 |
WPA (Winst Per Aandeel)
| 0.53 | 0.76 | 0.95 | 0.27 | 0.86 | 0.82 | 1.04 | 0.89 | 1.14 | 1.05 | 1.81 | -0.19 | 0.89 | 1.16 | 0.96 | 0.5 | 0.51 | 0.52 | 0.43 | 0.52 | 0.24 | 0.53 | 0.41 | 0.33 | 0.2 | 0.51 | 0.58 | 0.41 | 0.4 | 0.47 | 0.59 | 0.46 | 0.38 | 0.41 | 0.55 | 0.19 | 0.34 | 0.42 | 0.39 | 0.37 | 0.33 | 0.37 | 0.4 | 0.34 | 0.15 | -0.031 | 0.28 | 0.27 | 0.11 | 0.29 | 0.25 | 0.46 | 0.38 | 0.57 | 0.6 | 0.5 | 0.23 | 0.6 | 0.61 | 0.73 | 0.4 |
Verwaterde WPA
| 0.53 | 0.76 | 0.95 | 0.27 | 0.97 | 0.82 | 1.19 | 1.01 | 1.13 | 1.05 | 1.81 | -0.19 | 0.89 | 1.16 | 0.96 | 0.5 | 0.51 | 0.52 | 0.43 | 0.52 | 0.24 | 0.53 | 0.41 | 0.33 | 0.2 | 0.51 | 0.58 | 0.41 | 0.4 | 0.47 | 0.59 | 0.46 | 0.38 | 0.41 | 0.55 | 0.19 | 0.34 | 0.42 | 0.39 | 0.37 | 0.33 | 0.37 | 0.4 | 0.34 | 0.15 | -0.031 | 0.28 | 0.27 | 0.11 | 0.29 | 0.25 | 0.46 | 0.38 | 0.57 | 0.6 | 0.5 | 0.23 | 0.6 | 0.61 | 0.73 | 0.4 |
EBITDA
| 85.4 | 91.4 | 79.5 | 59.7 | 72.2 | 69.8 | 76 | 63.02 | 55 | 76.8 | 85.1 | 20.1 | 32.4 | 39.9 | 35.1 | 14.814 | 23.1 | 26.3 | 24.9 | 20.112 | 8.9 | 24.1 | 20.2 | 11.617 | 12.3 | 23.5 | 25.3 | 17.767 | 19.3 | 21.7 | 25.3 | 18.184 | 17.1 | 18.2 | 21.2 | 10.164 | 15.8 | 17.8 | 16.7 | 10.509 | 14.8 | 16.1 | 17.4 | 11.472 | 4.9 | -0.9 | 9.5 | 1.891 | 3.9 | 10.6 | 9.2 | 14.128 | 13.4 | 20.6 | 21.3 | 15.734 | 8 | 21.6 | 0 | 22.057 | 13.8 |
EBITDA ratio
| 0.167 | 0.162 | 0.139 | 0.088 | 0.131 | 0.112 | 0.129 | 0.116 | 0.132 | 0.163 | 0.174 | 0.098 | 0.184 | 0.179 | 0.187 | 0.08 | 0.139 | 0.178 | 0.163 | 0.125 | 0.069 | 0.117 | 0.125 | 0.065 | 0.064 | 0.11 | 0.15 | 0.099 | 0.15 | 0.131 | 0.147 | 0.142 | 0.18 | 0.167 | 0.182 | 0.08 | 0.164 | 0.155 | 0.153 | 0.101 | 0.135 | 0.126 | 0.136 | 0.115 | 0.065 | -0.01 | 0.093 | 0.019 | 0.096 | 0.101 | 0.086 | 0.126 | 0.152 | 0.182 | 0.173 | 0.138 | 0.09 | 0.184 | 0 | 0.167 | 0.143 |