Market Closed -
Nasdaq Stockholm
11:29:53 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
127.3
SEK
|
-0.55%
|
|
-2.08%
|
+4.34%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
31,598
|
30,290
|
41,780
|
38,267
|
42,021
|
43,847
|
-
|
-
|
Enterprise Value (EV)
1 |
34,032
|
31,950
|
42,682
|
41,112
|
43,601
|
44,864
|
44,405
|
42,037
|
P/E ratio
|
20.5
x
|
21.5
x
|
17.7
x
|
15.4
x
|
16.6
x
|
16.3
x
|
15.6
x
|
15.2
x
|
Yield
|
2.51%
|
2.61%
|
2.47%
|
3.24%
|
3.28%
|
3.07%
|
3.33%
|
3.29%
|
Capitalization / Revenue
|
2.04
x
|
2.26
x
|
2.61
x
|
1.72
x
|
1.91
x
|
2.03
x
|
1.93
x
|
1.86
x
|
EV / Revenue
|
2.19
x
|
2.38
x
|
2.67
x
|
1.85
x
|
1.98
x
|
2.08
x
|
1.95
x
|
1.79
x
|
EV / EBITDA
|
12.7
x
|
13
x
|
13.3
x
|
11
x
|
10.6
x
|
10.9
x
|
10.4
x
|
9.58
x
|
EV / FCF
|
16.4
x
|
15
x
|
20.3
x
|
21.3
x
|
15.3
x
|
16.6
x
|
16.4
x
|
14.8
x
|
FCF Yield
|
6.1%
|
6.64%
|
4.92%
|
4.7%
|
6.52%
|
6.03%
|
6.09%
|
6.76%
|
Price to Book
|
3.24
x
|
3.32
x
|
3.59
x
|
2.78
x
|
2.88
x
|
2.84
x
|
2.58
x
|
2.33
x
|
Nbr of stocks (in thousands)
|
344,201
|
344,201
|
344,437
|
344,437
|
344,437
|
344,437
|
-
|
-
|
Reference price
2 |
91.80
|
88.00
|
121.3
|
111.1
|
122.0
|
127.3
|
127.3
|
127.3
|
Announcement Date
|
1/30/20
|
1/29/21
|
1/28/22
|
1/27/23
|
1/26/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
15,508
|
13,424
|
16,005
|
22,243
|
22,046
|
21,600
|
22,749
|
23,530
|
EBITDA
1 |
2,689
|
2,451
|
3,208
|
3,752
|
4,120
|
4,113
|
4,283
|
4,388
|
EBIT
1 |
2,242
|
2,011
|
2,737
|
3,260
|
3,659
|
3,649
|
3,774
|
3,876
|
Operating Margin
|
14.46%
|
14.98%
|
17.1%
|
14.66%
|
16.6%
|
16.89%
|
16.59%
|
16.47%
|
Earnings before Tax (EBT)
1 |
2,008
|
1,855
|
3,031
|
3,244
|
3,346
|
3,516
|
3,635
|
3,787
|
Net income
1 |
1,542
|
1,409
|
2,358
|
2,483
|
2,524
|
2,684
|
2,816
|
2,892
|
Net margin
|
9.94%
|
10.5%
|
14.73%
|
11.16%
|
11.45%
|
12.43%
|
12.38%
|
12.29%
|
EPS
2 |
4.480
|
4.090
|
6.850
|
7.210
|
7.330
|
7.798
|
8.176
|
8.396
|
Free Cash Flow
1 |
2,075
|
2,123
|
2,102
|
1,934
|
2,841
|
2,706
|
2,706
|
2,842
|
FCF margin
|
13.38%
|
15.81%
|
13.13%
|
8.69%
|
12.89%
|
12.53%
|
11.9%
|
12.08%
|
FCF Conversion (EBITDA)
|
77.17%
|
86.62%
|
65.52%
|
51.55%
|
68.96%
|
65.79%
|
63.18%
|
64.77%
|
FCF Conversion (Net income)
|
134.57%
|
150.67%
|
89.14%
|
77.89%
|
112.56%
|
100.81%
|
96.11%
|
98.28%
|
Dividend per Share
2 |
2.300
|
2.300
|
3.000
|
3.600
|
4.000
|
3.910
|
4.241
|
4.188
|
Announcement Date
|
1/30/20
|
1/29/21
|
1/28/22
|
1/27/23
|
1/26/24
|
-
|
-
|
-
|
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 |
4,085
|
5,173
|
5,654
|
5,921
|
5,495
|
5,990
|
5,727
|
5,461
|
4,868
|
5,312
|
5,528
|
5,619
|
5,232
|
5,471
|
5,675
|
EBITDA
1 |
734
|
881
|
959
|
961
|
951
|
1,076
|
1,075
|
1,068
|
901
|
1,048
|
1,064
|
1,074
|
1,032
|
1,080
|
1,114
|
EBIT
1 |
628
|
775
|
836
|
838
|
811
|
946
|
945
|
930
|
838
|
905
|
934
|
944
|
883.5
|
915
|
949
|
Operating Margin
|
15.37%
|
14.98%
|
14.79%
|
14.15%
|
14.76%
|
15.79%
|
16.5%
|
17.03%
|
17.21%
|
17.04%
|
16.9%
|
16.8%
|
16.88%
|
16.72%
|
16.72%
|
Earnings before Tax (EBT)
1 |
523
|
781
|
834
|
819
|
810
|
876
|
882
|
891
|
697
|
867
|
894
|
916
|
841
|
881
|
915
|
Net income
1 |
446
|
600
|
644
|
615
|
624
|
668
|
679
|
670
|
507
|
654
|
674
|
691
|
655
|
666
|
691
|
Net margin
|
10.92%
|
11.6%
|
11.39%
|
10.39%
|
11.36%
|
11.15%
|
11.86%
|
12.27%
|
10.41%
|
12.31%
|
12.19%
|
12.3%
|
12.52%
|
12.17%
|
12.18%
|
EPS
2 |
1.290
|
1.740
|
1.870
|
1.790
|
1.810
|
1.940
|
1.970
|
1.950
|
1.470
|
1.900
|
1.960
|
2.010
|
1.900
|
1.930
|
2.010
|
Dividend per Share
|
3.000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/28/22
|
4/28/22
|
7/15/22
|
10/21/22
|
1/27/23
|
4/28/23
|
7/19/23
|
10/27/23
|
1/26/24
|
4/26/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,434
|
1,660
|
902
|
2,845
|
1,580
|
1,017
|
558
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,810
|
Leverage (Debt/EBITDA)
|
0.9052
x
|
0.6773
x
|
0.2812
x
|
0.7583
x
|
0.3835
x
|
0.2473
x
|
0.1303
x
|
-
|
Free Cash Flow
1 |
2,075
|
2,123
|
2,102
|
1,934
|
2,841
|
2,706
|
2,706
|
2,842
|
ROE (net income / shareholders' equity)
|
16.2%
|
13.9%
|
22.2%
|
19.1%
|
17.1%
|
18.1%
|
17.6%
|
16.8%
|
ROA (Net income/ Total Assets)
|
9.67%
|
8.67%
|
14.3%
|
12%
|
11%
|
11.7%
|
11.6%
|
11.3%
|
Assets
1 |
15,941
|
16,249
|
16,518
|
20,758
|
23,030
|
22,942
|
24,340
|
25,663
|
Book Value Per Share
2 |
28.30
|
26.50
|
33.80
|
40.00
|
42.30
|
44.80
|
49.40
|
54.70
|
Cash Flow per Share
2 |
6.860
|
6.900
|
6.990
|
7.530
|
10.20
|
9.300
|
9.800
|
10.20
|
Capex
1 |
286
|
253
|
304
|
659
|
684
|
551
|
545
|
544
|
Capex / Sales
|
1.84%
|
1.88%
|
1.9%
|
2.96%
|
3.1%
|
2.55%
|
2.4%
|
2.31%
|
Announcement Date
|
1/30/20
|
1/29/21
|
1/28/22
|
1/27/23
|
1/26/24
|
-
|
-
|
-
|
Last Close Price
127.3
SEK Average target price
136.5
SEK Spread / Average Target +7.23% Consensus |
1st Jan change
|
Capi.
|
---|
| +4.34% | 4B | | -1.62% | 19.88B | | -12.25% | 5.32B | | +1.89% | 1.32B | | -5.86% | 1.14B | | +25.19% | 996M | | -22.65% | 688M | | -14.91% | 674M | | -17.53% | 277M | | -1.84% | 260M |
Advanced Polymer
|