Market Closed -
Nasdaq Stockholm
11:29:36 2024-05-17 am EDT
|
5-day change
|
1st Jan Change
|
224.2
SEK
|
+1.45%
|
|
+6.36%
|
+12.61%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
9,129
|
13,011
|
24,576
|
9,764
|
15,301
|
16,984
|
-
|
-
|
Enterprise Value (EV)
1 |
10,900
|
14,432
|
26,272
|
13,074
|
18,565
|
19,647
|
18,496
|
17,600
|
P/E ratio
|
13.5
x
|
21.8
x
|
45.9
x
|
10
x
|
18
x
|
21.4
x
|
14.9
x
|
13.2
x
|
Yield
|
3.01%
|
2%
|
1.24%
|
4.08%
|
2.71%
|
2.13%
|
2.5%
|
2.63%
|
Capitalization / Revenue
|
0.92
x
|
1.42
x
|
2.55
x
|
0.79
x
|
1.17
x
|
1.24
x
|
1.16
x
|
1.11
x
|
EV / Revenue
|
1.1
x
|
1.57
x
|
2.72
x
|
1.06
x
|
1.42
x
|
1.44
x
|
1.26
x
|
1.15
x
|
EV / EBITDA
|
8.29
x
|
11.2
x
|
16
x
|
7.23
x
|
10.4
x
|
10.6
x
|
8.23
x
|
7.18
x
|
EV / FCF
|
14.5
x
|
19.7
x
|
87.6
x
|
35.1
x
|
12.7
x
|
23
x
|
11.7
x
|
10.5
x
|
FCF Yield
|
6.91%
|
5.07%
|
1.14%
|
2.85%
|
7.86%
|
4.36%
|
8.52%
|
9.51%
|
Price to Book
|
1.82
x
|
2.51
x
|
4.35
x
|
1.45
x
|
2.11
x
|
2.21
x
|
2.01
x
|
1.76
x
|
Nbr of stocks (in thousands)
|
76,332
|
76,357
|
76,467
|
76,642
|
76,852
|
76,852
|
-
|
-
|
Reference price
2 |
119.6
|
170.4
|
321.4
|
127.4
|
199.1
|
221.0
|
221.0
|
221.0
|
Announcement Date
|
2/6/20
|
2/9/21
|
2/11/22
|
2/9/23
|
2/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
9,872
|
9,166
|
9,648
|
12,366
|
13,114
|
13,648
|
14,673
|
15,254
|
EBITDA
1 |
1,315
|
1,284
|
1,645
|
1,808
|
1,781
|
1,861
|
2,247
|
2,453
|
EBIT
1 |
915
|
916
|
1,266
|
1,325
|
1,178
|
1,116
|
1,556
|
1,693
|
Operating Margin
|
9.27%
|
9.99%
|
13.12%
|
10.71%
|
8.98%
|
8.18%
|
10.61%
|
11.1%
|
Earnings before Tax (EBT)
1 |
881
|
811
|
1,223
|
1,238
|
1,008
|
1,022
|
1,471
|
1,647
|
Net income
1 |
678
|
596
|
537
|
974
|
849
|
791.6
|
1,136
|
1,277
|
Net margin
|
6.87%
|
6.5%
|
5.57%
|
7.88%
|
6.47%
|
5.8%
|
7.74%
|
8.37%
|
EPS
2 |
8.890
|
7.800
|
7.000
|
12.70
|
11.07
|
10.34
|
14.82
|
16.68
|
Free Cash Flow
1 |
753
|
731
|
300
|
372
|
1,460
|
856
|
1,576
|
1,674
|
FCF margin
|
7.63%
|
7.98%
|
3.11%
|
3.01%
|
11.13%
|
6.27%
|
10.74%
|
10.98%
|
FCF Conversion (EBITDA)
|
57.26%
|
56.93%
|
18.24%
|
20.58%
|
81.98%
|
45.99%
|
70.17%
|
68.27%
|
FCF Conversion (Net income)
|
111.06%
|
122.65%
|
55.87%
|
38.19%
|
171.97%
|
108.14%
|
138.79%
|
131.12%
|
Dividend per Share
2 |
3.600
|
3.400
|
4.000
|
5.200
|
5.400
|
4.713
|
5.520
|
5.805
|
Announcement Date
|
2/6/20
|
2/9/21
|
2/11/22
|
2/9/23
|
2/7/24
|
-
|
-
|
-
|
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 |
2,560
|
2,733
|
3,171
|
3,239
|
3,223
|
3,224
|
3,365
|
3,251
|
3,274
|
3,147
|
3,480
|
3,425
|
3,596
|
3,411
|
3,727
|
EBITDA
1 |
393
|
429
|
514
|
489
|
379
|
406
|
450
|
506
|
419
|
387
|
466
|
506
|
503.5
|
506
|
607
|
EBIT
1 |
311
|
340
|
402
|
361
|
244
|
264
|
302
|
351
|
261
|
225
|
272
|
312
|
308
|
290
|
391
|
Operating Margin
|
12.15%
|
12.44%
|
12.68%
|
11.15%
|
7.57%
|
8.19%
|
8.97%
|
10.8%
|
7.97%
|
7.15%
|
7.82%
|
9.11%
|
8.56%
|
8.5%
|
10.49%
|
Earnings before Tax (EBT)
1 |
298
|
307
|
381
|
335
|
215
|
230
|
263
|
306
|
209
|
156
|
203
|
243
|
289
|
245
|
346
|
Net income
1 |
221
|
236
|
300
|
267
|
171
|
180
|
240
|
239
|
190
|
117
|
156
|
187
|
226
|
189
|
267
|
Net margin
|
8.63%
|
8.64%
|
9.46%
|
8.24%
|
5.31%
|
5.58%
|
7.13%
|
7.35%
|
5.8%
|
3.72%
|
4.48%
|
5.46%
|
6.28%
|
5.54%
|
7.16%
|
EPS
2 |
2.870
|
3.080
|
3.910
|
3.470
|
2.240
|
2.350
|
3.130
|
3.110
|
2.480
|
1.530
|
2.030
|
2.430
|
2.940
|
2.450
|
3.470
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2.800
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/11/22
|
4/28/22
|
7/20/22
|
10/25/22
|
2/9/23
|
5/3/23
|
7/21/23
|
10/26/23
|
2/7/24
|
5/3/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,771
|
1,421
|
1,696
|
3,310
|
3,264
|
2,663
|
1,512
|
616
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.347
x
|
1.107
x
|
1.031
x
|
1.831
x
|
1.833
x
|
1.431
x
|
0.673
x
|
0.2511
x
|
Free Cash Flow
1 |
753
|
731
|
300
|
372
|
1,460
|
856
|
1,577
|
1,675
|
ROE (net income / shareholders' equity)
|
14.3%
|
11.6%
|
9.9%
|
15.7%
|
12.1%
|
10.7%
|
14.1%
|
14.4%
|
ROA (Net income/ Total Assets)
|
7.87%
|
6.33%
|
5.45%
|
8.37%
|
6.4%
|
5.71%
|
8.07%
|
8.69%
|
Assets
1 |
8,620
|
9,421
|
9,855
|
11,631
|
13,258
|
13,867
|
14,076
|
14,690
|
Book Value Per Share
2 |
65.90
|
67.80
|
73.90
|
88.10
|
94.20
|
99.80
|
110.0
|
126.0
|
Cash Flow per Share
|
13.30
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
264
|
398
|
375
|
319
|
251
|
308
|
302
|
293
|
Capex / Sales
|
2.67%
|
4.34%
|
3.89%
|
2.58%
|
1.91%
|
2.26%
|
2.06%
|
1.92%
|
Announcement Date
|
2/6/20
|
2/9/21
|
2/11/22
|
2/9/23
|
2/7/24
|
-
|
-
|
-
|
Average target price
237.7
SEK Spread / Average Target +7.54% Consensus |