Market Closed -
Nasdaq Stockholm
11:29:51 2024-05-03 am EDT
|
5-day change
|
1st Jan Change
|
156
SEK
|
+8.64%
|
|
+9.09%
|
-0.38%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,014
|
5,998
|
10,292
|
5,586
|
4,292
|
4,266
|
-
|
-
|
Enterprise Value (EV)
1 |
4,057
|
5,926
|
10,333
|
6,683
|
5,260
|
5,042
|
4,707
|
4,401
|
P/E ratio
|
17.3
x
|
24
x
|
30.6
x
|
14.5
x
|
17.9
x
|
15.6
x
|
12.1
x
|
10.8
x
|
Yield
|
3.07%
|
2.25%
|
1.86%
|
3.68%
|
3.32%
|
3.33%
|
4.3%
|
4.97%
|
Capitalization / Revenue
|
1.2
x
|
1.77
x
|
2.14
x
|
0.82
x
|
0.6
x
|
0.61
x
|
0.58
x
|
0.55
x
|
EV / Revenue
|
1.22
x
|
1.75
x
|
2.15
x
|
0.98
x
|
0.74
x
|
0.72
x
|
0.64
x
|
0.57
x
|
EV / EBITDA
|
10.3
x
|
14.5
x
|
18.4
x
|
8.97
x
|
7.8
x
|
7.14
x
|
5.9
x
|
5.13
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
14.4
x
|
10.4
x
|
7.3
x
|
6.82
x
|
FCF Yield
|
-
|
-
|
-
|
-
|
6.94%
|
9.59%
|
13.7%
|
14.7%
|
Price to Book
|
3.28
x
|
4
x
|
2.65
x
|
1.33
x
|
1.03
x
|
1
x
|
0.95
x
|
0.91
x
|
Nbr of stocks (in thousands)
|
19,254
|
19,254
|
27,409
|
27,409
|
27,409
|
27,349
|
-
|
-
|
Reference price
2 |
208.5
|
311.5
|
375.5
|
203.8
|
156.6
|
156.0
|
156.0
|
156.0
|
Announcement Date
|
2/6/20
|
2/5/21
|
2/4/22
|
2/7/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,335
|
3,379
|
4,812
|
6,834
|
7,097
|
6,981
|
7,384
|
7,769
|
EBITDA
1 |
392.5
|
408.7
|
562.1
|
745.3
|
674.4
|
706
|
797.5
|
858.3
|
EBIT
1 |
313.1
|
322.7
|
363.3
|
447.2
|
309.8
|
362
|
454.7
|
508.1
|
Operating Margin
|
9.39%
|
9.55%
|
7.55%
|
6.54%
|
4.36%
|
5.19%
|
6.16%
|
6.54%
|
Earnings before Tax (EBT)
1 |
313.2
|
331.9
|
370.1
|
483.7
|
304.1
|
351.4
|
452.4
|
506.9
|
Net income
1 |
232.2
|
249.8
|
290.5
|
385
|
239.6
|
272.9
|
351.9
|
394.8
|
Net margin
|
6.96%
|
7.39%
|
6.04%
|
5.63%
|
3.38%
|
3.91%
|
4.77%
|
5.08%
|
EPS
2 |
12.06
|
12.96
|
12.26
|
14.05
|
8.740
|
9.971
|
12.85
|
14.42
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
365
|
483.5
|
645
|
645
|
FCF margin
|
-
|
-
|
-
|
-
|
5.14%
|
6.93%
|
8.74%
|
8.3%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
54.12%
|
68.48%
|
80.87%
|
75.15%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
152.34%
|
177.14%
|
183.31%
|
163.36%
|
Dividend per Share
2 |
6.400
|
7.000
|
7.000
|
7.500
|
5.200
|
5.200
|
6.709
|
7.754
|
Announcement Date
|
2/6/20
|
2/5/21
|
2/4/22
|
2/7/23
|
2/8/24
|
-
|
-
|
-
|
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 |
1,576
|
1,695
|
1,645
|
1,521
|
1,973
|
1,970
|
1,759
|
1,544
|
1,824
|
1,766
|
1,743
|
1,544
|
1,899
|
-
|
-
|
EBITDA
1 |
208.7
|
226.9
|
171.1
|
127
|
220.3
|
243
|
121.6
|
118.8
|
191
|
180.2
|
169.7
|
140.8
|
212.1
|
-
|
-
|
EBIT
1 |
132.3
|
160.9
|
104.6
|
50.1
|
131.6
|
154.5
|
33.5
|
31.4
|
105.9
|
94.8
|
84.09
|
55.1
|
126.4
|
-
|
-
|
Operating Margin
|
8.4%
|
9.49%
|
6.36%
|
3.29%
|
6.67%
|
7.84%
|
1.9%
|
2.03%
|
5.81%
|
5.37%
|
4.82%
|
3.57%
|
6.66%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
148.7
|
156.6
|
153.2
|
37.2
|
136.7
|
133.3
|
33.1
|
38.7
|
99
|
82.2
|
80.38
|
52.47
|
124.7
|
137.5
|
113.3
|
Net income
1 |
128
|
119
|
129
|
19
|
118
|
99.8
|
19.5
|
29.5
|
90.8
|
61
|
62.32
|
42.08
|
96.79
|
106.6
|
87.69
|
Net margin
|
8.12%
|
7.02%
|
7.84%
|
1.25%
|
5.98%
|
5.06%
|
1.11%
|
1.91%
|
4.98%
|
3.45%
|
3.58%
|
2.72%
|
5.1%
|
-
|
-
|
EPS
2 |
4.670
|
4.340
|
4.710
|
0.6900
|
4.310
|
3.640
|
0.7100
|
1.080
|
3.320
|
2.230
|
2.282
|
1.546
|
3.545
|
3.896
|
3.206
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/4/22
|
5/2/22
|
7/15/22
|
10/25/22
|
2/7/23
|
5/3/23
|
7/20/23
|
10/25/23
|
2/8/24
|
5/3/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
42.5
|
-
|
41.5
|
1,097
|
968
|
775
|
441
|
134
|
Net Cash position
1 |
-
|
71.3
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.1083
x
|
-
|
0.0738
x
|
1.472
x
|
1.435
x
|
1.098
x
|
0.5523
x
|
0.1567
x
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
365
|
484
|
645
|
645
|
ROE (net income / shareholders' equity)
|
20.6%
|
18.5%
|
10.8%
|
9.7%
|
5.75%
|
6.47%
|
8.03%
|
8.61%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
3.28%
|
3.69%
|
4.58%
|
5.19%
|
Assets
1 |
-
|
-
|
-
|
-
|
7,316
|
7,397
|
7,688
|
7,614
|
Book Value Per Share
2 |
63.60
|
77.90
|
142.0
|
153.0
|
152.0
|
157.0
|
164.0
|
172.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
-
|
-
|
-
|
34.8
|
39.4
|
41.6
|
44.7
|
Capex / Sales
|
-
|
-
|
-
|
-
|
0.49%
|
0.56%
|
0.56%
|
0.58%
|
Announcement Date
|
2/6/20
|
2/5/21
|
2/4/22
|
2/7/23
|
2/8/24
|
-
|
-
|
-
|
Average target price
154
SEK Spread / Average Target -1.28% Consensus |