Market Closed -
Nasdaq Stockholm
08:59:44 12/06/2024 pm IST
|
5-day change
|
1st Jan Change
|
154.8
SEK
|
+2.21%
|
|
+3.44%
|
+11.49%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,90,419
|
1,82,645
|
2,72,736
|
2,55,302
|
2,89,349
|
3,11,864
|
-
|
-
|
Enterprise Value (EV)
1 |
1,90,419
|
1,82,645
|
2,72,736
|
2,55,302
|
2,89,349
|
3,11,864
|
3,11,864
|
3,11,864
|
P/E ratio
|
9.49
x
|
11.7
x
|
10.8
x
|
9.57
x
|
7.69
x
|
9.28
x
|
9.62
x
|
9.4
x
|
Yield
|
7.1%
|
4.85%
|
8.03%
|
5.63%
|
7.56%
|
7.37%
|
6.36%
|
6.27%
|
Capitalization / Revenue
|
3.8
x
|
3.67
x
|
4.99
x
|
3.95
x
|
3.61
x
|
3.97
x
|
4.1
x
|
4.06
x
|
EV / Revenue
|
3.8
x
|
3.67
x
|
4.99
x
|
3.95
x
|
3.61
x
|
3.97
x
|
4.1
x
|
4.06
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.22
x
|
1.06
x
|
1.4
x
|
1.24
x
|
1.3
x
|
1.38
x
|
1.34
x
|
1.28
x
|
Nbr of stocks (in thousands)
|
21,60,950
|
21,60,566
|
21,66,128
|
21,27,548
|
20,84,650
|
20,59,390
|
-
|
-
|
Reference price
2 |
88.08
|
84.50
|
125.8
|
120.0
|
138.8
|
151.4
|
151.4
|
151.4
|
Announcement Date
|
29/01/20
|
27/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
50,134
|
49,717
|
54,614
|
64,589
|
80,193
|
78,524
|
76,012
|
76,748
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
27,189
|
26,970
|
31,368
|
39,544
|
52,744
|
48,182
|
44,534
|
44,549
|
Operating Margin
|
54.23%
|
54.25%
|
57.44%
|
61.22%
|
65.77%
|
61.36%
|
58.59%
|
58.05%
|
Earnings before Tax (EBT)
1 |
24,894
|
19,846
|
30,864
|
33,850
|
47,963
|
42,735
|
39,961
|
39,958
|
Net income
1 |
20,177
|
15,746
|
25,423
|
26,989
|
38,116
|
33,707
|
31,750
|
31,684
|
Net margin
|
40.25%
|
31.67%
|
46.55%
|
41.79%
|
47.53%
|
42.93%
|
41.77%
|
41.28%
|
EPS
2 |
9.280
|
7.230
|
11.67
|
12.53
|
18.06
|
16.31
|
15.74
|
16.10
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
6.250
|
4.100
|
10.10
|
6.750
|
10.50
|
11.15
|
9.626
|
9.494
|
Announcement Date
|
29/01/20
|
27/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
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 |
13,870
|
14,768
|
14,441
|
16,551
|
18,829
|
19,060
|
20,019
|
20,979
|
20,136
|
20,682
|
19,731
|
19,313
|
19,635
|
19,437
|
19,626
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
7,773
|
8,974
|
8,240
|
10,258
|
12,073
|
12,594
|
13,070
|
14,073
|
13,006
|
13,522
|
12,264
|
12,159
|
11,973
|
-
|
-
|
Operating Margin
|
56.04%
|
60.77%
|
57.06%
|
61.98%
|
64.12%
|
66.08%
|
65.29%
|
67.08%
|
64.59%
|
65.38%
|
62.16%
|
62.96%
|
60.98%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
7,476
|
7,857
|
7,285
|
9,118
|
9,590
|
11,620
|
12,093
|
12,983
|
11,267
|
12,316
|
10,845
|
10,503
|
10,191
|
-
|
-
|
Net income
1 |
6,198
|
6,403
|
5,842
|
7,311
|
7,434
|
9,393
|
9,768
|
10,581
|
8,373
|
9,503
|
8,781
|
8,390
|
8,056
|
7,617
|
7,867
|
Net margin
|
44.69%
|
43.36%
|
40.45%
|
44.17%
|
39.48%
|
49.28%
|
48.79%
|
50.44%
|
41.58%
|
45.95%
|
44.5%
|
43.44%
|
41.03%
|
39.19%
|
40.08%
|
EPS
2 |
2.850
|
2.960
|
2.710
|
3.400
|
3.480
|
4.420
|
4.620
|
5.030
|
4.000
|
4.560
|
4.243
|
3.946
|
3.894
|
3.752
|
3.899
|
Dividend per Share
2 |
10.10
|
-
|
-
|
-
|
6.750
|
-
|
-
|
-
|
10.50
|
-
|
-
|
-
|
13.25
|
-
|
-
|
Announcement Date
|
27/01/22
|
27/04/22
|
14/07/22
|
26/10/22
|
26/01/23
|
26/04/23
|
18/07/23
|
25/10/23
|
25/01/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
13.8%
|
10.3%
|
13.9%
|
13.8%
|
17.9%
|
15.2%
|
14.2%
|
13.9%
|
ROA (Net income/ Total Assets)
|
0.7%
|
0.5%
|
0.7%
|
0.7%
|
0.9%
|
0.88%
|
0.79%
|
0.77%
|
Assets
1 |
28,82,429
|
31,49,200
|
36,31,857
|
38,55,571
|
42,35,111
|
38,17,360
|
40,05,093
|
41,00,198
|
Book Value Per Share
2 |
72.00
|
79.50
|
89.60
|
96.80
|
107.0
|
110.0
|
113.0
|
118.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
29/01/20
|
27/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Last Close Price
151.4
SEK Average target price
151.1
SEK Spread / Average Target -0.22% Consensus |
1st Jan change
|
Capi.
|
---|
| +11.64% | 2.97TCr | | +13.20% | 56TCr | | +17.92% | 30TCr | | +13.09% | 25TCr | | +16.95% | 20TCr | | +18.06% | 18TCr | | +24.16% | 17TCr | | +7.42% | 16TCr | | +8.63% | 15TCr | | -7.90% | 14TCr |
Other Banks
|