Market Closed -
Nasdaq Stockholm
11:29:52 2024-05-03 am EDT
|
5-day change
|
1st Jan Change
|
146.8
SEK
|
+1.56%
|
|
+1.66%
|
+5.76%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
190,419
|
182,645
|
272,736
|
255,302
|
289,349
|
297,725
|
-
|
-
|
Enterprise Value (EV)
1 |
190,419
|
182,645
|
272,736
|
255,302
|
289,349
|
297,725
|
297,725
|
297,725
|
P/E ratio
|
9.49
x
|
11.7
x
|
10.8
x
|
9.57
x
|
7.69
x
|
8.85
x
|
9.12
x
|
8.91
x
|
Yield
|
7.1%
|
4.85%
|
8.03%
|
5.63%
|
7.56%
|
7.81%
|
6.52%
|
6.55%
|
Capitalization / Revenue
|
3.8
x
|
3.67
x
|
4.99
x
|
3.95
x
|
3.61
x
|
3.78
x
|
3.91
x
|
3.87
x
|
EV / Revenue
|
3.8
x
|
3.67
x
|
4.99
x
|
3.95
x
|
3.61
x
|
3.78
x
|
3.91
x
|
3.87
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.22
x
|
1.06
x
|
1.4
x
|
1.24
x
|
1.3
x
|
1.32
x
|
1.28
x
|
1.23
x
|
Nbr of stocks (in thousands)
|
2,160,950
|
2,160,566
|
2,166,128
|
2,127,548
|
2,084,650
|
2,059,390
|
-
|
-
|
Reference price
2 |
88.08
|
84.50
|
125.8
|
120.0
|
138.8
|
144.6
|
144.6
|
144.6
|
Announcement Date
|
1/29/20
|
1/27/21
|
1/27/22
|
1/26/23
|
1/25/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
50,134
|
49,717
|
54,614
|
64,589
|
80,193
|
78,823
|
76,048
|
76,853
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
27,189
|
26,970
|
31,368
|
39,544
|
52,744
|
48,739
|
44,890
|
44,966
|
Operating Margin
|
54.23%
|
54.25%
|
57.44%
|
61.22%
|
65.77%
|
61.83%
|
59.03%
|
58.51%
|
Earnings before Tax (EBT)
1 |
24,894
|
19,846
|
30,864
|
33,850
|
47,963
|
42,915
|
40,300
|
40,350
|
Net income
1 |
20,177
|
15,746
|
25,423
|
26,989
|
38,116
|
33,992
|
31,980
|
31,951
|
Net margin
|
40.25%
|
31.67%
|
46.55%
|
41.79%
|
47.53%
|
43.12%
|
42.05%
|
41.57%
|
EPS
2 |
9.280
|
7.230
|
11.67
|
12.53
|
18.06
|
16.33
|
15.85
|
16.23
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
6.250
|
4.100
|
10.10
|
6.750
|
10.50
|
11.29
|
9.420
|
9.475
|
Announcement Date
|
1/29/20
|
1/27/21
|
1/27/22
|
1/26/23
|
1/25/24
|
-
|
-
|
-
|
Fiscal Period: 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
|
---|
Net sales
1 |
13,870
|
14,768
|
14,441
|
16,551
|
18,829
|
19,060
|
20,019
|
20,979
|
20,136
|
20,682
|
19,800
|
19,301
|
19,557
|
19,316
|
19,453
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
7,773
|
8,974
|
8,240
|
10,258
|
12,073
|
12,594
|
13,070
|
14,073
|
13,006
|
13,522
|
12,388
|
12,002
|
11,706
|
11,210
|
11,064
|
Operating Margin
|
56.04%
|
60.77%
|
57.06%
|
61.98%
|
64.12%
|
66.08%
|
65.29%
|
67.08%
|
64.59%
|
65.38%
|
62.56%
|
62.18%
|
59.86%
|
58.03%
|
56.88%
|
Earnings before Tax (EBT)
1 |
7,476
|
7,857
|
7,285
|
9,118
|
9,590
|
11,620
|
12,093
|
12,983
|
11,267
|
12,316
|
10,974
|
10,510
|
10,099
|
10,365
|
10,217
|
Net income
1 |
6,198
|
6,403
|
5,842
|
7,311
|
7,434
|
9,393
|
9,768
|
10,581
|
8,373
|
9,503
|
8,849
|
8,394
|
8,007
|
7,929
|
7,994
|
Net margin
|
44.69%
|
43.36%
|
40.45%
|
44.17%
|
39.48%
|
49.28%
|
48.79%
|
50.44%
|
41.58%
|
45.95%
|
44.69%
|
43.49%
|
40.94%
|
41.05%
|
41.1%
|
EPS
2 |
2.850
|
2.960
|
2.710
|
3.400
|
3.480
|
4.420
|
4.620
|
5.030
|
4.000
|
4.560
|
4.267
|
3.949
|
3.875
|
3.931
|
3.990
|
Dividend per Share
2 |
10.10
|
-
|
-
|
-
|
6.750
|
-
|
-
|
-
|
10.50
|
-
|
-
|
-
|
13.25
|
-
|
-
|
Announcement Date
|
1/27/22
|
4/27/22
|
7/14/22
|
10/26/22
|
1/26/23
|
4/26/23
|
7/18/23
|
10/25/23
|
1/25/24
|
4/24/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
13.8%
|
10.3%
|
13.9%
|
13.8%
|
17.9%
|
15.4%
|
14.3%
|
14.2%
|
ROA (Net income/ Total Assets)
|
0.7%
|
0.5%
|
0.7%
|
0.7%
|
0.9%
|
0.89%
|
0.8%
|
0.78%
|
Assets
1 |
2,882,429
|
3,149,200
|
3,631,857
|
3,855,571
|
4,235,111
|
3,806,506
|
4,006,508
|
4,084,734
|
Book Value Per Share
2 |
72.00
|
79.50
|
89.60
|
96.80
|
107.0
|
110.0
|
113.0
|
118.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/29/20
|
1/27/21
|
1/27/22
|
1/26/23
|
1/25/24
|
-
|
-
|
-
|
Last Close Price
144.6
SEK Average target price
151.4
SEK Spread / Average Target +4.71% Consensus |
1st Jan change
|
Capi.
|
---|
| +5.44% | 27.3B | | +12.67% | 550B | | +9.53% | 288B | | +12.04% | 249B | | +21.56% | 210B | | +17.11% | 171B | | +11.40% | 167B | | -11.10% | 140B | | +1.30% | 140B | | +3.07% | 126B |
Other Banks
|