Market Closed -
OTC Markets
08:21:51 04/01/2024 pm IST
|
5-day change
|
1st Jan Change
|
25.22
USD
|
-4.32%
|
|
-.--%
|
-4.32%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
43,618
|
40,124
|
54,451
|
61,699
|
58,907
|
60,072
|
-
|
-
|
Enterprise Value (EV)
1 |
48,328
|
44,701
|
62,091
|
70,681
|
68,246
|
69,134
|
68,052
|
67,923
|
P/E ratio
|
26.5
x
|
21.1
x
|
25.4
x
|
26
x
|
25.1
x
|
22.3
x
|
20.8
x
|
19.6
x
|
Yield
|
3.48%
|
3.91%
|
2.98%
|
2.85%
|
3.11%
|
3.16%
|
3.31%
|
3.44%
|
Capitalization / Revenue
|
0.86
x
|
0.75
x
|
0.94
x
|
0.84
x
|
0.73
x
|
0.71
x
|
0.68
x
|
0.66
x
|
EV / Revenue
|
0.95
x
|
0.83
x
|
1.07
x
|
0.96
x
|
0.84
x
|
0.82
x
|
0.77
x
|
0.74
x
|
EV / EBITDA
|
10.9
x
|
9.39
x
|
12.2
x
|
12.4
x
|
10.8
x
|
9.8
x
|
9.15
x
|
8.93
x
|
EV / FCF
|
22.3
x
|
11.9
x
|
22.5
x
|
21.2
x
|
17.7
x
|
17.7
x
|
15.5
x
|
14.7
x
|
FCF Yield
|
4.49%
|
8.44%
|
4.45%
|
4.72%
|
5.66%
|
5.66%
|
6.47%
|
6.79%
|
Price to Book
|
10.8
x
|
9.29
x
|
11
x
|
9.34
x
|
8.61
x
|
8.07
x
|
7.1
x
|
6.17
x
|
Nbr of stocks (in thousands)
|
2,09,299
|
2,09,199
|
2,09,105
|
2,15,805
|
2,15,778
|
2,15,778
|
-
|
-
|
Reference price
2 |
208.4
|
191.8
|
260.4
|
285.9
|
273.0
|
278.4
|
278.4
|
278.4
|
Announcement Date
|
06/02/20
|
04/02/21
|
03/02/22
|
01/02/23
|
01/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
50,740
|
53,696
|
57,891
|
73,474
|
81,111
|
84,505
|
88,285
|
91,303
|
EBITDA
1 |
4,434
|
4,762
|
5,103
|
5,716
|
6,345
|
7,055
|
7,439
|
7,604
|
EBIT
1 |
2,288
|
2,510
|
2,690
|
3,229
|
3,602
|
3,844
|
4,056
|
4,213
|
Operating Margin
|
4.51%
|
4.67%
|
4.65%
|
4.39%
|
4.44%
|
4.55%
|
4.59%
|
4.61%
|
Earnings before Tax (EBT)
1 |
2,173
|
2,393
|
2,582
|
2,935
|
3,037
|
3,497
|
3,748
|
3,969
|
Net income
1 |
1,648
|
1,908
|
2,150
|
2,360
|
2,357
|
2,703
|
2,902
|
3,079
|
Net margin
|
3.25%
|
3.55%
|
3.71%
|
3.21%
|
2.91%
|
3.2%
|
3.29%
|
3.37%
|
EPS
2 |
7.850
|
9.090
|
10.24
|
10.99
|
10.87
|
12.46
|
13.37
|
14.20
|
Free Cash Flow
1 |
2,169
|
3,771
|
2,765
|
3,334
|
3,861
|
3,914
|
4,404
|
4,613
|
FCF margin
|
4.27%
|
7.02%
|
4.78%
|
4.54%
|
4.76%
|
4.63%
|
4.99%
|
5.05%
|
FCF Conversion (EBITDA)
|
48.92%
|
79.19%
|
54.18%
|
58.33%
|
60.85%
|
55.47%
|
59.2%
|
60.66%
|
FCF Conversion (Net income)
|
131.61%
|
197.64%
|
128.6%
|
141.27%
|
163.81%
|
144.8%
|
151.78%
|
149.83%
|
Dividend per Share
2 |
7.250
|
7.500
|
7.750
|
8.150
|
8.500
|
8.796
|
9.216
|
9.580
|
Announcement Date
|
06/02/20
|
04/02/21
|
03/02/22
|
01/02/23
|
01/02/24
|
-
|
-
|
-
|
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 |
17,062
|
16,593
|
18,468
|
18,674
|
19,740
|
19,252
|
20,797
|
20,293
|
20,769
|
20,252
|
21,402
|
21,069
|
22,010
|
21,219
|
22,133
|
EBITDA
1 |
1,373
|
1,479
|
1,433
|
1,617
|
1,188
|
1,398
|
1,630
|
1,794
|
1,523
|
1,619
|
1,744
|
1,980
|
1,672
|
1,738
|
1,870
|
EBIT
1 |
653
|
653
|
828
|
1,015
|
734
|
750
|
942
|
1,095
|
815
|
817
|
957
|
1,182
|
864.5
|
898
|
1,069
|
Operating Margin
|
3.83%
|
3.94%
|
4.48%
|
5.44%
|
3.72%
|
3.9%
|
4.53%
|
5.4%
|
3.92%
|
4.03%
|
4.47%
|
5.61%
|
3.93%
|
4.23%
|
4.83%
|
Earnings before Tax (EBT)
1 |
705
|
794
|
749
|
942
|
450
|
615
|
801
|
956
|
665
|
724
|
865.5
|
1,092
|
773
|
812
|
984
|
Net income
1 |
610
|
690
|
586
|
735
|
350
|
475
|
632
|
729
|
522
|
561
|
683
|
862
|
610
|
637
|
772
|
Net margin
|
3.58%
|
4.16%
|
3.17%
|
3.94%
|
1.77%
|
2.47%
|
3.04%
|
3.59%
|
2.51%
|
2.77%
|
3.19%
|
4.09%
|
2.77%
|
3%
|
3.49%
|
EPS
2 |
2.910
|
3.300
|
2.740
|
3.390
|
1.610
|
2.190
|
2.910
|
3.360
|
2.410
|
2.590
|
3.080
|
3.795
|
2.645
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
03/02/22
|
21/04/22
|
15/07/22
|
20/10/22
|
01/02/23
|
26/04/23
|
14/07/23
|
25/10/23
|
01/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
4,710
|
4,577
|
7,640
|
8,982
|
9,339
|
9,062
|
7,979
|
7,851
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.062
x
|
0.9612
x
|
1.497
x
|
1.571
x
|
1.472
x
|
1.284
x
|
1.073
x
|
1.032
x
|
Free Cash Flow
1 |
2,169
|
3,771
|
2,765
|
3,334
|
3,861
|
3,914
|
4,404
|
4,613
|
ROE (net income / shareholders' equity)
|
39.6%
|
45.7%
|
46.3%
|
40.8%
|
35%
|
36.9%
|
36%
|
32.6%
|
ROA (Net income/ Total Assets)
|
11.2%
|
10.6%
|
10.1%
|
9.02%
|
8.04%
|
9.5%
|
10.5%
|
12.2%
|
Assets
1 |
14,780
|
18,068
|
21,273
|
26,175
|
29,318
|
28,449
|
27,634
|
25,237
|
Book Value Per Share
2 |
19.20
|
20.60
|
23.60
|
30.60
|
31.70
|
34.50
|
39.20
|
45.10
|
Cash Flow per Share
2 |
17.00
|
23.10
|
21.90
|
27.70
|
26.80
|
24.40
|
25.50
|
26.00
|
Capex
1 |
1,386
|
1,080
|
3,842
|
2,593
|
1,946
|
1,727
|
1,678
|
1,650
|
Capex / Sales
|
2.73%
|
2.01%
|
6.64%
|
3.53%
|
2.4%
|
2.04%
|
1.9%
|
1.81%
|
Announcement Date
|
06/02/20
|
04/02/21
|
03/02/22
|
01/02/23
|
01/02/24
|
-
|
-
|
-
|
Last Close Price
278.4
SEK Average target price
285
SEK Spread / Average Target +2.37% Consensus |
1st Jan change
|
Capi.
|
---|
| +15.53% | 36.82B | | -10.94% | 34.56B | | +5.09% | 31.27B | | -4.76% | 17.37B | | +5.71% | 15.16B | | +38.88% | 14.16B | | -20.79% | 12.29B | | -.--% | 11.82B | | -11.83% | 9.9B |
Supermarkets & Convenience Stores
|