Market Closed -
Nasdaq Stockholm
08:59:48 15/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
236.5
SEK
|
-0.21%
|
|
-1.46%
|
+16.50%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
86,224
|
97,191
|
97,825
|
72,476
|
91,712
|
1,07,520
|
-
|
-
|
Enterprise Value (EV)
1 |
1,08,400
|
1,15,651
|
1,15,185
|
91,510
|
1,07,903
|
1,18,387
|
1,15,864
|
1,12,833
|
P/E ratio
|
15.5
x
|
22.6
x
|
13.3
x
|
16.2
x
|
14.3
x
|
14.7
x
|
12.8
x
|
11.4
x
|
Yield
|
3.3%
|
3.05%
|
3.26%
|
4.4%
|
3.48%
|
3.37%
|
3.71%
|
4.04%
|
Capitalization / Revenue
|
1
x
|
1.3
x
|
1.2
x
|
0.75
x
|
0.88
x
|
1.07
x
|
1.02
x
|
0.98
x
|
EV / Revenue
|
1.26
x
|
1.55
x
|
1.41
x
|
0.94
x
|
1.04
x
|
1.18
x
|
1.1
x
|
1.03
x
|
EV / EBITDA
|
8.41
x
|
11
x
|
8.14
x
|
6.54
x
|
6.25
x
|
7.13
x
|
6.49
x
|
6
x
|
EV / FCF
|
21.7
x
|
23.7
x
|
54.9
x
|
310
x
|
13.6
x
|
16.5
x
|
15.6
x
|
13.2
x
|
FCF Yield
|
4.61%
|
4.22%
|
1.82%
|
0.32%
|
7.34%
|
6.05%
|
6.4%
|
7.57%
|
Price to Book
|
2.43
x
|
2.83
x
|
2.24
x
|
1.4
x
|
1.74
x
|
1.86
x
|
1.71
x
|
1.58
x
|
Nbr of stocks (in thousands)
|
4,55,351
|
4,55,351
|
4,55,351
|
4,55,351
|
4,55,351
|
4,55,351
|
-
|
-
|
Reference price
2 |
189.4
|
213.4
|
214.5
|
159.2
|
201.3
|
236.1
|
236.1
|
236.1
|
Announcement Date
|
04/02/20
|
02/02/21
|
03/02/22
|
02/02/23
|
31/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
86,013
|
74,852
|
81,732
|
96,933
|
1,03,881
|
1,00,709
|
1,05,467
|
1,09,202
|
EBITDA
1 |
12,892
|
10,470
|
14,149
|
13,988
|
17,274
|
16,605
|
17,860
|
18,795
|
EBIT
1 |
10,136
|
9,194
|
10,839
|
10,204
|
12,977
|
12,636
|
13,658
|
14,422
|
Operating Margin
|
11.78%
|
12.28%
|
13.26%
|
10.53%
|
12.49%
|
12.55%
|
12.95%
|
13.21%
|
Earnings before Tax (EBT)
1 |
8,469
|
6,300
|
10,063
|
7,293
|
9,181
|
10,800
|
12,302
|
13,187
|
Net income
1 |
5,557
|
4,298
|
7,331
|
4,469
|
6,395
|
7,384
|
8,553
|
9,414
|
Net margin
|
6.46%
|
5.74%
|
8.97%
|
4.61%
|
6.16%
|
7.33%
|
8.11%
|
8.62%
|
EPS
2 |
12.20
|
9.440
|
16.09
|
9.810
|
14.04
|
16.01
|
18.43
|
20.63
|
Free Cash Flow
1 |
4,992
|
4,885
|
2,100
|
295
|
7,916
|
7,165
|
7,413
|
8,538
|
FCF margin
|
5.8%
|
6.53%
|
2.57%
|
0.3%
|
7.62%
|
7.11%
|
7.03%
|
7.82%
|
FCF Conversion (EBITDA)
|
38.72%
|
46.66%
|
14.84%
|
2.11%
|
45.83%
|
43.15%
|
41.51%
|
45.43%
|
FCF Conversion (Net income)
|
89.83%
|
113.66%
|
28.65%
|
6.6%
|
123.78%
|
97.04%
|
86.67%
|
90.7%
|
Dividend per Share
2 |
6.250
|
6.500
|
7.000
|
7.000
|
7.000
|
7.960
|
8.761
|
9.532
|
Announcement Date
|
04/02/20
|
02/02/21
|
03/02/22
|
02/02/23
|
31/01/24
|
-
|
-
|
-
|
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 |
20,986
|
22,942
|
23,655
|
24,975
|
25,361
|
26,549
|
27,123
|
25,771
|
24,438
|
24,699
|
25,963
|
25,468
|
25,494
|
25,880
|
26,903
|
EBITDA
1 |
3,479
|
3,814
|
3,371
|
3,108
|
3,591
|
4,476
|
4,555
|
4,035
|
4,208
|
4,375
|
4,357
|
4,213
|
4,304
|
4,649
|
4,614
|
EBIT
1 |
2,260
|
3,058
|
2,473
|
2,131
|
2,542
|
3,478
|
3,614
|
2,956
|
2,929
|
3,303
|
3,311
|
3,042
|
3,148
|
3,539
|
3,494
|
Operating Margin
|
10.77%
|
13.33%
|
10.45%
|
8.53%
|
10.02%
|
13.1%
|
13.32%
|
11.47%
|
11.99%
|
13.37%
|
12.75%
|
11.95%
|
12.35%
|
13.67%
|
12.99%
|
Earnings before Tax (EBT)
1 |
2,328
|
2,885
|
1,097
|
1,618
|
1,693
|
2,942
|
2,830
|
2,193
|
1,216
|
2,722
|
2,928
|
2,541
|
2,603
|
3,236
|
3,327
|
Net income
1 |
1,705
|
1,984
|
493
|
1,099
|
893
|
2,073
|
2,042
|
1,657
|
623
|
1,888
|
1,960
|
1,815
|
1,860
|
2,343
|
2,411
|
Net margin
|
8.12%
|
8.65%
|
2.08%
|
4.4%
|
3.52%
|
7.81%
|
7.53%
|
6.43%
|
2.55%
|
7.64%
|
7.55%
|
7.13%
|
7.3%
|
9.05%
|
8.96%
|
EPS
2 |
3.740
|
4.360
|
1.080
|
2.410
|
1.960
|
4.550
|
4.480
|
3.640
|
1.370
|
4.150
|
4.283
|
3.961
|
4.013
|
5.031
|
5.184
|
Dividend per Share
2 |
7.000
|
-
|
-
|
-
|
7.000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4.186
|
8.812
|
-
|
Announcement Date
|
03/02/22
|
26/04/22
|
20/07/22
|
25/10/22
|
02/02/23
|
27/04/23
|
19/07/23
|
27/10/23
|
31/01/24
|
26/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
22,176
|
18,460
|
17,360
|
19,034
|
16,191
|
10,867
|
8,344
|
5,313
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.72
x
|
1.763
x
|
1.227
x
|
1.361
x
|
0.9373
x
|
0.6544
x
|
0.4672
x
|
0.2827
x
|
Free Cash Flow
1 |
4,992
|
4,885
|
2,100
|
295
|
7,916
|
7,165
|
7,413
|
8,538
|
ROE (net income / shareholders' equity)
|
17.6%
|
12.3%
|
18.8%
|
9.35%
|
12.2%
|
14%
|
14.6%
|
14.6%
|
ROA (Net income/ Total Assets)
|
6.69%
|
4.65%
|
7.71%
|
4.25%
|
5.74%
|
6.62%
|
7.03%
|
7.17%
|
Assets
1 |
83,066
|
92,333
|
95,093
|
1,05,274
|
1,11,413
|
1,11,582
|
1,21,584
|
1,31,271
|
Book Value Per Share
2 |
78.00
|
75.30
|
95.80
|
114.0
|
116.0
|
127.0
|
138.0
|
150.0
|
Cash Flow per Share
2 |
20.60
|
18.10
|
11.50
|
12.40
|
30.30
|
26.70
|
28.10
|
29.10
|
Capex
1 |
4,418
|
3,380
|
3,933
|
5,389
|
5,960
|
5,594
|
5,420
|
4,954
|
Capex / Sales
|
5.14%
|
4.52%
|
4.81%
|
5.56%
|
5.74%
|
5.55%
|
5.14%
|
4.54%
|
Announcement Date
|
04/02/20
|
02/02/21
|
03/02/22
|
02/02/23
|
31/01/24
|
-
|
-
|
-
|
Last Close Price
236.1
SEK Average target price
235.6
SEK Spread / Average Target -0.19% Consensus |
1st Jan change
|
Capi.
|
---|
| +15.99% | 8.6TCr | | +19.98% | 3.69TCr | | +25.73% | 3.44TCr | | +9.43% | 2.8TCr | | +5.65% | 2.73TCr | | +7.52% | 2.71TCr | | +15.21% | 2.66TCr | | +20.39% | 2.52TCr | | +21.57% | 1.85TCr |
Other Industrial Machinery & Equipment
|