Market Closed -
Nasdaq Stockholm
11:29:36 2024-05-03 am EDT
|
5-day change
|
1st Jan Change
|
38.65
SEK
|
+18.56%
|
|
+21.39%
|
+41.47%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,257
|
2,877
|
20,143
|
28,738
|
5,547
|
7,847
|
-
|
-
|
Enterprise Value (EV)
1 |
2,576
|
3,201
|
20,997
|
30,097
|
7,658
|
9,822
|
9,401
|
8,646
|
P/E ratio
|
33.7
x
|
22.7
x
|
77.9
x
|
36.4
x
|
6.55
x
|
17.9
x
|
10.7
x
|
8.51
x
|
Yield
|
-
|
0.65%
|
0.1%
|
0.07%
|
-
|
0.26%
|
0.26%
|
0.26%
|
Capitalization / Revenue
|
1.23
x
|
1.38
x
|
5.77
x
|
4.37
x
|
0.68
x
|
1.01
x
|
0.89
x
|
0.79
x
|
EV / Revenue
|
1.4
x
|
1.54
x
|
6.01
x
|
4.58
x
|
0.94
x
|
1.27
x
|
1.07
x
|
0.87
x
|
EV / EBITDA
|
13.1
x
|
11.7
x
|
42.9
x
|
24.4
x
|
5.67
x
|
8.38
x
|
6.2
x
|
4.91
x
|
EV / FCF
|
22.4
x
|
24.2
x
|
-215
x
|
158
x
|
18
x
|
16.7
x
|
13.1
x
|
9.07
x
|
FCF Yield
|
4.46%
|
4.13%
|
-0.46%
|
0.63%
|
5.56%
|
5.99%
|
7.61%
|
11%
|
Price to Book
|
3.93
x
|
4.43
x
|
12.2
x
|
10.2
x
|
1.61
x
|
2.02
x
|
1.68
x
|
1.39
x
|
Nbr of stocks (in thousands)
|
185,919
|
188,307
|
199,827
|
203,027
|
203,027
|
203,027
|
-
|
-
|
Reference price
2 |
12.14
|
15.28
|
100.8
|
141.6
|
27.32
|
38.65
|
38.65
|
38.65
|
Announcement Date
|
2/21/20
|
2/24/21
|
2/24/22
|
2/9/23
|
2/9/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,842
|
2,081
|
3,492
|
6,574
|
8,150
|
7,742
|
8,775
|
9,894
|
EBITDA
1 |
196.8
|
273.5
|
489.4
|
1,236
|
1,350
|
1,171
|
1,517
|
1,760
|
EBIT
1 |
106.4
|
177.3
|
355.1
|
1,028
|
1,122
|
756.5
|
1,096
|
1,329
|
Operating Margin
|
5.78%
|
8.52%
|
10.17%
|
15.63%
|
13.77%
|
9.77%
|
12.49%
|
13.43%
|
Earnings before Tax (EBT)
1 |
91.03
|
164.9
|
332.1
|
1,017
|
1,121
|
587.4
|
960.6
|
1,217
|
Net income
1 |
67.1
|
126.5
|
253.1
|
794.5
|
848
|
443
|
737.5
|
930.6
|
Net margin
|
3.64%
|
6.08%
|
7.25%
|
12.09%
|
10.4%
|
5.72%
|
8.4%
|
9.41%
|
EPS
2 |
0.3600
|
0.6740
|
1.294
|
3.890
|
4.170
|
2.165
|
3.607
|
4.543
|
Free Cash Flow
1 |
115
|
132.3
|
-97.6
|
190.5
|
426
|
588
|
715
|
953
|
FCF margin
|
6.24%
|
6.36%
|
-2.8%
|
2.9%
|
5.23%
|
7.59%
|
8.15%
|
9.63%
|
FCF Conversion (EBITDA)
|
58.43%
|
48.38%
|
-
|
15.42%
|
31.56%
|
50.2%
|
47.14%
|
54.15%
|
FCF Conversion (Net income)
|
171.35%
|
104.55%
|
-
|
23.98%
|
50.24%
|
132.74%
|
96.95%
|
102.41%
|
Dividend per Share
2 |
-
|
0.1000
|
0.1000
|
0.1000
|
-
|
0.1000
|
0.1000
|
0.1000
|
Announcement Date
|
2/21/20
|
2/24/21
|
2/24/22
|
2/9/23
|
2/9/24
|
-
|
-
|
-
|
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 |
1,170
|
1,388
|
1,662
|
1,728
|
1,795
|
2,115
|
2,258
|
1,917
|
1,861
|
1,782
|
1,851
|
1,914
|
2,039
|
-
|
-
|
EBITDA
1 |
154.1
|
217.4
|
292.2
|
353.4
|
351.6
|
413
|
460
|
352
|
207
|
240
|
274.8
|
331.3
|
376.2
|
-
|
-
|
EBIT
1 |
108.7
|
170.9
|
264.4
|
301.6
|
290.7
|
340
|
377
|
266
|
138
|
138
|
171.1
|
227.5
|
270.6
|
-
|
-
|
Operating Margin
|
9.29%
|
12.31%
|
15.91%
|
17.45%
|
16.19%
|
16.08%
|
16.7%
|
13.88%
|
7.42%
|
7.74%
|
9.25%
|
11.88%
|
13.27%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
96.4
|
161.7
|
251.9
|
332.9
|
270.1
|
299
|
341
|
262
|
220
|
91
|
124.6
|
184.5
|
229.1
|
249.8
|
277.7
|
Net income
1 |
73
|
120.9
|
188.8
|
266.8
|
218.1
|
224
|
259
|
173
|
191
|
61
|
94.73
|
142.6
|
174.1
|
189.8
|
211.1
|
Net margin
|
6.24%
|
8.71%
|
11.36%
|
15.44%
|
12.15%
|
10.59%
|
11.47%
|
9.02%
|
10.26%
|
3.42%
|
5.12%
|
7.45%
|
8.54%
|
-
|
-
|
EPS
2 |
0.3620
|
0.5960
|
0.9300
|
1.300
|
1.060
|
1.090
|
1.270
|
0.8500
|
0.9400
|
0.3100
|
0.4679
|
0.6334
|
0.7592
|
0.9259
|
1.030
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/24/22
|
4/29/22
|
8/11/22
|
10/28/22
|
2/9/23
|
4/27/23
|
8/15/23
|
10/27/23
|
2/9/24
|
4/26/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
319
|
323
|
855
|
1,359
|
2,111
|
1,975
|
1,554
|
799
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.621
x
|
1.182
x
|
1.746
x
|
1.1
x
|
1.564
x
|
1.686
x
|
1.025
x
|
0.4538
x
|
Free Cash Flow
1 |
115
|
132
|
-97.6
|
191
|
426
|
588
|
715
|
953
|
ROE (net income / shareholders' equity)
|
12.5%
|
20.7%
|
22%
|
36%
|
27.2%
|
12.9%
|
18.4%
|
19%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
3.090
|
3.450
|
8.240
|
13.80
|
16.90
|
19.20
|
23.00
|
27.80
|
Cash Flow per Share
2 |
-
|
-
|
0.5400
|
3.280
|
4.640
|
4.300
|
4.500
|
5.700
|
Capex
1 |
95.6
|
65
|
202
|
479
|
518
|
357
|
354
|
380
|
Capex / Sales
|
5.19%
|
3.12%
|
5.79%
|
7.29%
|
6.36%
|
4.6%
|
4.03%
|
3.84%
|
Announcement Date
|
2/21/20
|
2/24/21
|
2/24/22
|
2/9/23
|
2/9/24
|
-
|
-
|
-
|
Last Close Price
38.65
SEK Average target price
45.67
SEK Spread / Average Target +18.15% Consensus |