Market Closed -
Nasdaq Stockholm
11:29:34 2024-05-10 am EDT
|
5-day change
|
1st Jan Change
|
205.8
SEK
|
+3.52%
|
|
+3.26%
|
+20.35%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
32,275
|
43,400
|
37,681
|
42,948
|
51,689
|
-
|
-
|
Enterprise Value (EV)
1 |
29,175
|
39,150
|
33,954
|
38,755
|
43,837
|
45,124
|
46,833
|
P/E ratio
|
28.4
x
|
22.4
x
|
23.8
x
|
17.4
x
|
19.7
x
|
19.5
x
|
17.4
x
|
Yield
|
1.17%
|
3.2%
|
3.05%
|
4.21%
|
3.59%
|
3.65%
|
3.98%
|
Capitalization / Revenue
|
12
x
|
12
x
|
11.1
x
|
9.44
x
|
10.7
x
|
10.6
x
|
9.79
x
|
EV / Revenue
|
10.9
x
|
10.8
x
|
10
x
|
8.52
x
|
9.04
x
|
9.27
x
|
8.87
x
|
EV / EBITDA
|
17.8
x
|
14.8
x
|
15
x
|
11.3
x
|
12.6
x
|
13
x
|
12.7
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
17.4
x
|
18.2
x
|
17.5
x
|
FCF Yield
|
-
|
-
|
-
|
-
|
5.74%
|
5.48%
|
5.7%
|
Price to Book
|
7.66
x
|
7.25
x
|
6.24
x
|
5.55
x
|
6.67
x
|
6.12
x
|
5.39
x
|
Nbr of stocks (in thousands)
|
250,000
|
250,000
|
249,625
|
251,159
|
251,159
|
-
|
-
|
Reference price
2 |
129.1
|
173.6
|
151.0
|
171.0
|
205.8
|
205.8
|
205.8
|
Announcement Date
|
2/4/21
|
2/3/22
|
1/31/23
|
1/30/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
2,679
|
3,628
|
3,382
|
4,550
|
4,849
|
4,868
|
5,278
|
EBITDA
1 |
-
|
1,643
|
2,650
|
2,263
|
3,430
|
3,485
|
3,473
|
3,699
|
EBIT
1 |
-
|
1,485
|
2,488
|
2,091
|
3,251
|
3,332
|
3,301
|
3,621
|
Operating Margin
|
-
|
55.45%
|
68.56%
|
61.81%
|
71.44%
|
68.72%
|
67.81%
|
68.6%
|
Earnings before Tax (EBT)
1 |
-
|
1,447
|
2,451
|
2,034
|
3,160
|
3,266
|
3,252
|
3,648
|
Net income
1 |
339.5
|
1,173
|
1,985
|
1,652
|
2,579
|
2,631
|
2,638
|
2,959
|
Net margin
|
-
|
43.78%
|
54.7%
|
48.86%
|
56.67%
|
54.25%
|
54.19%
|
56.06%
|
EPS
2 |
-
|
4.550
|
7.750
|
6.330
|
9.830
|
10.44
|
10.58
|
11.82
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
2,515
|
2,475
|
2,669
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
51.86%
|
50.84%
|
50.57%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
72.16%
|
71.27%
|
72.16%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
95.6%
|
93.83%
|
90.21%
|
Dividend per Share
2 |
-
|
1.510
|
5.560
|
4.600
|
7.200
|
7.386
|
7.508
|
8.192
|
Announcement Date
|
3/20/20
|
2/4/21
|
2/3/22
|
1/31/23
|
1/30/24
|
-
|
-
|
-
|
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 |
889.9
|
886.8
|
727.8
|
811.9
|
951.9
|
1,134
|
1,071
|
1,156
|
1,190
|
1,263
|
1,198
|
1,209
|
1,220
|
1,201
|
1,199
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
901.6
|
-
|
881.3
|
868.9
|
878.7
|
-
|
-
|
EBIT
1 |
590.5
|
623
|
322.5
|
504.8
|
636.7
|
814
|
750.4
|
831.3
|
854.9
|
910.1
|
836.4
|
819.6
|
841.6
|
789
|
-
|
Operating Margin
|
66.36%
|
70.25%
|
44.31%
|
62.18%
|
66.89%
|
71.77%
|
70.06%
|
71.94%
|
71.87%
|
72.04%
|
69.81%
|
67.77%
|
69.01%
|
65.7%
|
-
|
Earnings before Tax (EBT)
1 |
578.1
|
613.4
|
310.5
|
487.8
|
622.5
|
794.2
|
729.4
|
806.7
|
830.1
|
884.5
|
810.6
|
817.3
|
812.9
|
-
|
-
|
Net income
1 |
468.9
|
501.1
|
236.8
|
400.3
|
514.2
|
651.3
|
596.4
|
658.1
|
672.9
|
721
|
625.1
|
647.3
|
654.7
|
-
|
-
|
Net margin
|
52.69%
|
56.51%
|
32.54%
|
49.3%
|
54.02%
|
57.42%
|
55.68%
|
56.95%
|
56.57%
|
57.07%
|
52.17%
|
53.52%
|
53.68%
|
-
|
-
|
EPS
2 |
1.820
|
1.940
|
0.8800
|
1.540
|
1.970
|
2.490
|
2.250
|
2.490
|
2.550
|
2.740
|
2.601
|
2.580
|
2.640
|
2.631
|
2.621
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
4.600
|
-
|
-
|
-
|
7.200
|
-
|
-
|
-
|
5.111
|
-
|
-
|
Announcement Date
|
2/3/22
|
4/28/22
|
7/22/22
|
10/28/22
|
1/31/23
|
4/25/23
|
7/25/23
|
10/24/23
|
1/30/24
|
4/23/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
3,100
|
4,250
|
3,727
|
4,193
|
7,851
|
6,564
|
4,856
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
2,515
|
2,475
|
2,669
|
ROE (net income / shareholders' equity)
|
-
|
32.3%
|
38.7%
|
27.4%
|
37.5%
|
35.3%
|
33%
|
33.4%
|
ROA (Net income/ Total Assets)
|
-
|
0.83%
|
0.99%
|
0.75%
|
1.2%
|
1.13%
|
1.02%
|
1.09%
|
Assets
1 |
-
|
141,802
|
200,272
|
219,718
|
214,579
|
233,557
|
258,698
|
270,622
|
Book Value Per Share
2 |
-
|
16.80
|
24.00
|
24.20
|
30.80
|
30.80
|
33.60
|
38.20
|
Cash Flow per Share
2 |
-
|
-
|
-
|
-
|
-
|
11.10
|
11.00
|
11.80
|
Capex
1 |
-
|
8.95
|
-
|
-
|
-
|
217
|
217
|
217
|
Capex / Sales
|
-
|
0.33%
|
-
|
-
|
-
|
4.48%
|
4.46%
|
4.11%
|
Announcement Date
|
3/20/20
|
2/4/21
|
2/3/22
|
1/31/23
|
1/30/24
|
-
|
-
|
-
|
Last Close Price
205.8
SEK Average target price
189.6
SEK Spread / Average Target -7.85% Consensus |
1st Jan change
|
Capi.
|
---|
| +20.35% | 4.77B | | +14.20% | 301B | | +18.59% | 252B | | +25.74% | 216B | | +21.29% | 183B | | +25.50% | 170B | | +9.52% | 162B | | +5.28% | 146B | | -15.88% | 131B | | +5.13% | 130B |
Other Banks
|